{"text_format":"1","workbook":"xlsx","n_sheets":79,"sheets":["Lists","Property Information","Table of Contents","FA Schedule","Acct Codes","Cost Summary","Filters","Languages","Waste Rock Dumps","Tailings","Heap Leach","Solution Mgmt","Pits","Quarries & Borrow Pits","Underground Openings","Roads","Process Ponds","Yards, Etc.","Landfills","Haul Material","Foundations & Buildings","Other Demo & Equip Removal","Sediment & Drainage Control","Well Abandonment","Waste Disposal","Misc. Costs","Exploration","Expl. Roads & Pads","Monitoring","Recl. Maint","Constr. Mgmt","Closure Planning","G & A","Other User","Human Resources","Mobilization","Equip Use","Reclamation Quantities","Labor Rates","Equipment Costs","Material Costs","Misc. Unit Costs","Seed Mixture","Fleets (Crews)","Productivity","Figures","Settings","Tools","User 01","User 02 Solution Management","User 03 Miscellaneous Crews","User 04 Bldgs & tanks backup","User 05 Growth Media Stockpiles","User 06 Earthworks inputs","User 07 Labor rates","User 08 Rapid Fill","User 09 Haul Distances","User 10 Diversion channels","User 11 Surface Areas of Ponds","User 12 Excavation work","User 13 Tank cutting","User 14 Demo Debris Disposal","User 15 Evaporator setup","User 16 Mob-demob campaigns","User 17 Road Regrading","User 18 Bench Channels TSF Emb.","User 19 Trench Backfill","User 20 Liner","User 21 Riprap supply","User 22 Toe berm reclamation","User 23","User 24 Process Bld Addtl","User 25 Indirects backup","User 26 Waste Quantities","User 27 Wells P&A & Maint","User 28 L, E, M subtotals","User 29","User 30","BreakLinks"],"not_rendered":{"charts":10,"images":27,"macros":1,"external_links":0,"defined_names":2077,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Lists","index":0,"n_rows":615,"n_cols":29,"rows_kept":615,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Syntaxfor\"Groups\",nospacebetweennumberandletter,i.e.11B."]
["DataValidationLists",null,null,"EquipmentFleets",null,null,null,null,"Materials",null,null,"WageSelection"]
[null,null,null,"SlopeRegradingFleets",null,"Liner Repair/ Replacement",null,null,"HolePluggingMaterials",null,null,"EquipmentOperators",null,null,null,"ToeOffsetCalculator"]
["Yes/No",null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A35","v":"Bulldozers"}]
[null,null,null,"Small",null,"Repair single",null,null,"Cuttings",null,null,{"$f":"'Labor Rates'!A36","v":"D6T"}]
["Yes",null,null,"Med",null,"Install/add single",null,null,"Cement",null,null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"}]
["No",null,null,"Large",null,"Replace single",null,null,"Grout",null,null,{"$f":"'Labor Rates'!A38","v":"D7E"},null,null,null,"Current Slope (a)",null,2,"H:1V"]
[null,null,null,null,null,"Add/replace double",null,null,null,null,null,{"$f":"'Labor Rates'!A39","v":"D8T"},null,null,null,"Final Slope (a')",null,3,"H:1V"]
["True/False",null,null,"RoadRegradingFleets",null,null,null,null,"WellPumpTypes",null,null,{"$f":"'Labor Rates'!A40","v":"D9T"},null,null,null,"Lift Height (h)",null,20]
[null,null,null,"optimize",null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A41","v":"D10T2"},null,null,null,"Slope (approx)",null,0]
[true,null,null,"Small",null,null,null,null,"Submersible",null,null,{"$f":"'Labor Rates'!A42","v":"D11T"}]
[false,null,null,"Medium",null,null,null,null,"Line Shaft",null,null,{"$f":"'Labor Rates'!A43","v":"Wheeled Dozers"},null,null,null,null,"A",{"$f":"OffsetCurrentSlope*OffsetLiftHeight","v":40}]
["Dozer Materials",null,null,"Large",null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A44","v":"824K"},null,null,null,null,"B",{"$f":"OffsetFinalSlope*OffsetLiftHeight","v":60}]
["(select material)",null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A45","v":"834K"},null,null,null,null,"C",{"$f":"0.5*(R13-OffsetA)","v":10}]
[1.2,null,null,"CoverPlacementFleets",null,"TransportMethod",null,null,"Cost Estimate Type Groups",null,null,{"$f":"'Labor Rates'!A46","v":"844K"}]
[1,null,null,"Small Truck",null,null,null,null,"(Select One)",null,null,{"$f":"'Labor Rates'!A47","v":"854K"}]
[0.8,null,null,"Med Truck",null,"Road only",null,null,{"$f":"ARO","v":"ARO"},null,null,{"$f":"'Labor Rates'!A48","v":"Motor Graders"},null,null,null,"SchedEquipList - used by EquipSchedHr routine - DO NOT DELETE"]
[0.8,null,null,"Large Truck",null,"Alternative",null,null,{"$f":"LOM","v":"LOM"},null,null,{"$f":"'Labor Rates'!A49","v":"12M2"},null,null,null,{"$f":"L5","v":"D6T"},null,null,{"$f":"P18","v":"D6T"}]
[0.6,null,null,"XLarge Truck",null,null,null,null,{"$f":"Bond","v":"FA"},null,null,{"$f":"'Labor Rates'!A50","v":"14M"},null,null,null,{"$f":"L6","v":"D6R w/ Winch"},null,null,{"$f":"P19","v":"D6R w/ Winch"}]
[null,null,null,"Scraper Dozer",null,null,null,null,{"$f":"ARO&\"+\"&LOM","v":"ARO+LOM"},null,null,{"$f":"'Labor Rates'!A51","v":"16M3"},null,null,null,"D7E",null,null,"D7E"]
["Job Efficiency Correction",null,null,"Tandem Scraper",null,"Current Currency",null,null,{"$f":"ARO&\"+\"&LOM&\"+\"&Bond","v":"ARO+LOM+FA"},null,null,{"$f":"'Labor Rates'!A52","v":"24M"},null,null,null,"D8T",null,null,"D8T"]
[null,null,null,null,null,null,null,null,{"$f":"ARO&\"+\"&Bond","v":"ARO+FA"},null,null,{"$f":"'Labor Rates'!A53","v":"Track Excavators"},null,null,null,{"$f":"L9","v":"D9T"},null,null,"D9T"]
["30 min/hr",{"$f":"ROUND(30/60,2)","v":0.5},null,"RippingFleets",null,null,null,null,{"$f":"LOM&\"+\"&Bond","v":"LOM+FA"},null,null,{"$f":"'Labor Rates'!A54","v":"312F"},null,null,null,"D10T2",null,null,"D10T2"]
["35 min/hr",{"$f":"ROUND(35/60,2)","v":0.57999999999999996},null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A55","v":"320F"},null,null,null,"D11T",null,null,"D11T"]
["40 min/hr",{"$f":"ROUND(40/60,2)","v":0.67},null,"Small Dozer",null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A56","v":"325F"},null,null,null,{"$f":"L13","v":"824K"},null,null,"824K"]
["45 min/hr",{"$f":"ROUND(45/60,2)","v":0.75},null,"Med Dozer",null,"Filter Types",null,null,"Cost Estimate Types",null,null,{"$f":"'Labor Rates'!A57","v":"330F"},null,null,null,{"$f":"L14","v":"834K"},null,null,"834K"]
["50 min/hr",{"$f":"ROUND(50/60,2)","v":0.83},null,"Large Dozer",null,null,null,null,"(Select One)",null,null,{"$f":"'Labor Rates'!A58","v":"349F"},null,null,null,{"$f":"L15","v":"844K"},null,null,"844K"]
["52.5 min/hr",{"$f":"ROUND(52.5/60,2)","v":0.88},null,"Grader",null,"Exact",null,null,"ARO",null,null,{"$f":"'Labor Rates'!A59","v":"374F"},null,null,null,{"$f":"L16","v":"854K"},null,null,"854K"]
["55 min/hr",{"$f":"ROUND(55/60,2)","v":0.92},null,null,null,"Contains",null,null,"LOM",null,null,{"$f":"'Labor Rates'!A60","v":"390F"},null,null,null,{"$f":"L18","v":"12M2"},null,null,"12M2"]
["60 min/hr",{"$f":"ROUND(60/60,2)","v":1},null,"SlabBreakingFleets",null,"Not",null,null,"Bond",null,null,{"$f":"'Labor Rates'!A61","v":"Scrapers"},null,null,null,{"$f":"L19","v":"14M"},null,null,"14M"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A62","v":"631K"},null,null,null,{"$f":"L20","v":"16M3"},null,null,"16M3"]
["Dozer Operator Correction",null,null,"Sm Excavator",{"$f":"SmallExcavator","v":"325F"},"Riprap Crews",null,null,"CheckBox - for dropdowns that need \"X\" (could use wingding font for checkbox or xbox)",null,null,{"$f":"'Labor Rates'!A63","v":"637K"},null,null,null,{"$f":"L21","v":"24M"},null,null,"24M"]
[null,null,null,"Med Excavator",{"$f":"MedExcavator","v":"330F"},"B-13",null,null,null,null,null,{"$f":"'Labor Rates'!A64","v":"Wheeled Loaders"},null,null,null,{"$f":"L23","v":"312F"},null,null,"312F"]
["Excellent",1,null,"Lg Excavator",{"$f":"LargeExcavator","v":"349F"},"B-12G",null,null,"X",null,null,{"$f":"'Labor Rates'!A65","v":"926M"},null,null,null,{"$f":"L24","v":"320F"},null,null,"320F"]
["Average",0.75,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A66","v":"930M"},null,null,null,"325F",null,null,"325F"]
["Poor",0.6,null,"RoadFleets",null,"Gabion Crew",null,null,"List for Equipment Use Graph",null,null,{"$f":"'Labor Rates'!A67","v":"950M"},null,null,null,"330F",null,null,"330F"]
[null,null,null,"Small Excavator",null,"B-13",null,null,null,null,null,{"$f":"'Labor Rates'!A68","v":"966M"},null,null,null,"349F",null,null,"349F"]
["Other Operator Correction",null,null,"Med Excavator",null,null,null,null,"Total Equipment",null,null,{"$f":"'Labor Rates'!A69","v":"972M"},null,null,null,"374F",null,null,"374F"]
[null,null,null,"Large Excavator",null,null,null,null,{"$f":"P18","v":"D6T"},null,null,{"$f":"'Labor Rates'!A70","v":"980M"},null,null,null,"390F",null,null,"390F"]
["Excellent",1.25,null,"Small Dozer",null,"Riprap Types",null,null,{"$f":"P19","v":"D6R w/ Winch"},null,null,{"$f":"'Labor Rates'!A71","v":"988K"},null,null,null,{"$f":"L31","v":"631K"},"Haul",null,"631K"]
["Average",1,null,"Med Dozer",null,null,null,null,"D7E",null,null,{"$f":"'Labor Rates'!A72","v":"990K"},null,null,null,{"$f":"L32","v":"637K"},"Haul",null,"637K"]
["Poor",0.75,null,"Large Dozer",null,"Rip-Rap 3/8 to 1/4 m3 pieces, grouted",null,null,"D8T",null,null,{"$f":"'Labor Rates'!A73","v":"992K"},null,null,null,{"$f":"L34","v":"926M"},null,null,"926M"]
[null,null,null,null,null,"Rip-Rap 450 mm min thick, no grout",null,null,"D9T",null,null,{"$f":"'Labor Rates'!A74","v":"994K"},null,null,null,{"$f":"L35","v":"930M"},null,null,"930M"]
["Visibility Correction",null,null,"Number of Excavators",null,"Gabions, 6 in (150 mm) deep",null,null,"D10T2",null,null,{"$f":"'Labor Rates'!A75","v":"L2350"},null,null,null,"950M",null,null,"950M"]
["Normal",1,null,null,null,"Gabions, 9 in (250 mm) deep",null,null,"D11T",null,null,{"$f":"'Labor Rates'!A76","v":"Shovels/Excavators"},null,null,null,"966M",null,null,"966M"]
["Dust, rain, snow, fog or darkness",0.8,null,1,null,"Gabions, 12 in (300 mm) deep",null,null,"824K",null,null,{"$f":"'Labor Rates'!A77","v":"PC2000"},null,null,null,"972M",null,null,"972M"]
[null,null,null,2,null,"Gabions, 18 in (450 mm) deep",null,null,"834K",null,null,{"$f":"'Labor Rates'!A78","v":"PC3000"},null,null,null,"980M",null,null,"980M"]
["Cover Materials",null,null,null,null,"Gabions, 36 in (1m) deep",null,null,"844K",null,null,{"$f":"'Labor Rates'!A79","v":"PC4000"},null,null,null,"988K",null,null,"988K"]
[null,null,null,"BackfillFleets",null,null,null,null,"854K",null,null,{"$f":"'Labor Rates'!A80","v":"PC5500"},null,null,null,"990K",null,null,"990K"]
[{"$f":"INDEX(HaulMaterials,B50)","v":"Alluvium"},2,null,"Small Truck",null,null,null,null,"12M2",null,null,{"$f":"'Labor Rates'!A81","v":"PC8000"},null,null,null,"992K",null,null,"992K"]
["Basalt",3,null,"Med Truck",null,null,null,null,"14M",null,null,{"$f":"'Labor Rates'!A82","v":"EX2500"},null,null,null,"994K",null,null,"994K"]
["Clay - Dry",4,null,"Large Truck",null,null,null,null,"16M3",null,null,{"$f":"'Labor Rates'!A83","v":"Hydraulic Hammers"},null,null,null,"L2350",null,null,"L2350"]
["Granite - broken",5,null,"XLarge Truck",null,null,null,null,"24M",null,null,{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},null,null,null,{"$f":"L46","v":"PC2000"},null,null,"PC2000"]
["Gravel",6,null,null,null,null,null,null,"312F",null,null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},null,null,null,"PC3000",null,null,"PC3000"]
["Limestone - broken",7,null,"DitchExcavatorFleets",null,null,null,null,"320F",null,null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},null,null,null,"PC4000",null,null,"PC4000"]
["Limestone - crushed",8,null,null,null,null,null,null,"325F",null,null,{"$f":"'Labor Rates'!A87","v":"Demolition Shears"},null,null,null,"PC5500",null,null,"PC5500"]
["Sandstone",9,null,"Small",null,null,null,null,"330F",null,null,{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},null,null,null,"PC8000",null,null,"PC8000"]
["Shale",10,null,"Medium",null,null,null,null,"349F",null,null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},null,null,null,"EX2500",null,null,"EX2500"]
["Stone - crushed",11,null,"Large",null,null,null,null,"374F",null,null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},null,null,null,{"$f":"L53","v":"H120Es (fits 325)"},null,null,"H120Es (fits 325)"]
["Tailings - Coarse (dry, loose sand)",12,null,null,null,null,null,null,"390F",null,null,{"$f":"'Labor Rates'!A91","v":"Demolition Grapples"},null,null,null,{"$f":"L54","v":"H160Es (fits 349)"},null,null,"H160Es (fits 349)"]
["Tailings - Slimes (loose sand & clay)",13,null,"ProjectMaintenanceFleets",null,null,null,null,"631K",null,null,{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},null,null,null,{"$f":"L55","v":"H180Es (fits 374/390)"},null,null,"H180Es (fits 374/390)"]
["Topsoil",14,null,null,null,null,null,null,"637K",null,null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},null,null,null,{"$f":"L57","v":"S3050 (fits 320/325/330)"},null,null,"S3050 (fits 320/325/330)"]
[null,null,null,"Small",null,null,null,null,"926M",null,null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},null,null,null,{"$f":"L58","v":"S3070 (fits 330/349)"},null,null,"S3070 (fits 330/349)"]
["Dozing Density Correction",null,null,"Medium",null,null,null,null,"930M",null,null,{"$f":"'Labor Rates'!A95","v":"Other Equipment"},null,null,null,{"$f":"L59","v":"S3090 (fits 374/390)"},null,null,"S3090 (fits 374/390)"]
[null,null,null,"Large",null,null,null,null,"950M",null,null,{"$f":"'Labor Rates'!A96","v":"420F2"},null,null,null,{"$f":"L61","v":"G315B (fits 320/325)"},null,null,"G315B (fits 320/325)"]
[{"$f":"Productivity!B180","v":"Alluvium"},{"$f":"ROUND(2300/VLOOKUP(A66,DozingMaterialArray,2),2)","v":0.79},null,"Liner Types",null,null,null,null,"966M",null,null,{"$f":"'Labor Rates'!A97","v":"430F2"},null,null,null,{"$f":"L62","v":"G320B (fits 325/330)"},null,null,"G320B (fits 325/330)"]
[{"$f":"Productivity!B181","v":"Basalt"},0.7,null,null,null,null,null,null,"972M",null,null,{"$f":"'Labor Rates'!A98","v":"CS54B"},null,null,null,{"$f":"L63","v":"G330 (fits 349/374)"},null,null,"G330 (fits 349/374)"]
[{"$f":"Productivity!B182","v":"Clay - Dry"},0.92,null,"None",null,null,null,null,"980M",null,null,{"$f":"'Labor Rates'!A99","v":"CS64B"},null,null,null,{"$f":"L65","v":"420F2"},null,null,"420F2"]
[{"$f":"Productivity!B183","v":"Granite - broken"},0.82,null,{"$f":"'Misc. Unit Costs'!B193","v":"60 mil HDPE"},null,null,null,null,"988K",null,null,{"$f":"'Labor Rates'!A100","v":"CP54B"},null,null,null,"430F2",null,null,"430F2"]
[{"$f":"Productivity!B184","v":"Gravel"},0.9,null,null,null,null,null,null,"990K",null,null,{"$f":"'Labor Rates'!A101","v":"CP68B"},null,null,null,"CS54B",null,null,"CS54B"]
[{"$f":"Productivity!B185","v":"Limestone - broken"},0.88,null,"ExplRoadFleets",null,null,null,null,"992K",null,null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},null,null,null,"CS64B",null,null,"CS64B"]
[{"$f":"Productivity!B186","v":"Limestone - crushed"},0.88,null,"Small Excavator",null,null,null,null,"994K",null,null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},null,null,null,"CP54B",null,null,"CP54B"]
[{"$f":"Productivity!B187","v":"Sandstone"},0.9,null,"Small Dozer","NoGrader",null,null,null,"L2350",null,null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},null,null,null,"CP68B",null,null,"CP68B"]
[{"$f":"Productivity!B188","v":"Shale"},1.1000000000000001,null,{"$f":"IF(NOI,\"\",\"Medium Excavator\")","v":"Medium Excavator"},null,null,null,null,"PC2000",null,null,{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},null,null,null,"Light Truck - 1.5 Ton",null,null,"Light Truck - 1.5 Ton"]
[{"$f":"Productivity!B189","v":"Stone - crushed"},0.85,null,{"$f":"IF(NOI,\"\",\"Large Dozer\")","v":"Large Dozer"},null,null,null,null,"PC3000",null,null,{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},null,null,null,"Supervisor's Truck",null,null,"Supervisor's Truck"]
["Tailings - Coarse (dry, loose sand)",0.96,null,"Grader","ExplRoadFleets",null,null,null,"PC4000",null,null,{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},null,null,null,"Flatbed Truck",null,null,"Flatbed Truck"]
["Tailings - Slimes (loose sand & clay)",0.85,null,null,null,null,null,null,"PC5500",null,null,{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},null,null,null,"Air Compressor + tools",null,null,"Air Compressor + tools"]
[{"$f":"Productivity!B192","v":"Topsoil"},1.44,null,"Fence Install Crews",null,null,null,null,"PC8000",null,null,{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},null,null,null,"Welding Equipment",null,null,"Welding Equipment"]
[null,null,null,null,null,null,null,null,"EX2500",null,null,{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},null,null,null,"Heavy Duty Drill Rig",null,null,"Heavy Duty Drill Rig"]
["Drill Hole Types",null,null,"Install Barbed Wire Fence","B-80A",null,null,null,"H120Es (fits 325)",null,null,{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},null,null,null,"Pump (plugging) Drill Rig",null,null,"Pump (plugging) Drill Rig"]
[null,null,null,"Install Chain Link Fence","B-80C",null,null,null,"H160Es (fits 349)",null,null,{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},null,null,null,"Concrete Pump",null,null,"Concrete Pump"]
["Monitor",null,null,null,null,null,null,null,"H180Es (fits 374/390)",null,null,{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},null,null,null,"Gas Engine Vibrator",null,null,"Gas Engine Vibrator"]
["Dewatering",null,null,null,null,null,null,null,"S3050 (fits 320/325/330)",null,null,{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},null,null,null,"Generator 5KW",null,null,{"$f":"P83","v":"Generator 5KW"}]
["Production",null,null,"Fence Removal Crews",null,null,null,null,"S3070 (fits 330/349)",null,null,{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},null,null,null,"HDEP Welder (pipe or liner)",null,null,"HDEP Welder (pipe or liner)"]
["Injection",null,null,null,null,null,null,null,"S3090 (fits 374/390)",null,null,{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},null,null,null,"5 Ton Crane",null,null,"5 Ton Crane"]
[null,null,null,"Barbed Wire Fence Removal","2 Clab",null,null,null,"G315B (fits 320/325)",null,null,"Trucks",null,null,null,"20 Ton Crane",null,null,"20 Ton Crane"]
["Slab Demolition",null,null,"Chain Link Fence/Pipeline/Culvert Removal","B-6",null,null,null,"G320B (fits 325/330)",null,null,{"$f":"'Labor Rates'!A122","v":"Truck Drivers (4)"},null,null,null,"50 Ton Crane",null,null,"50 Ton Crane"]
[null,null,null,null,null,null,null,null,"G330 (fits 349/374)",null,null,{"$f":"'Labor Rates'!A123","v":"725C2"},null,null,null,"120 Ton Crane",null,null,"120 Ton Crane"]
["Break & bury",null,null,"Solid Waste Types",null,null,null,null,"420F2",null,null,{"$f":"'Labor Rates'!A124","v":"730C2"},null,null,null,{"$f":"L88","v":"725C2"},"Haul",null,"725C2"]
["Bury in place",null,null,null,null,null,null,null,"430F2",null,null,{"$f":"'Labor Rates'!A125","v":"735C"},null,null,null,"730C2","Haul",null,"730C2"]
[null,null,null,"Solid Waste",null,null,null,null,"CS54B",null,null,{"$f":"'Labor Rates'!A126","v":"740C"},null,null,null,"735C","Haul",null,"735C"]
[null,null,null,"Construction Debris",null,null,null,null,"CS64B",null,null,{"$f":"'Labor Rates'!A127","v":"770G"},null,null,null,"740C","Haul",null,"740C"]
["Building Types",null,null,null,null,null,null,null,"CP54B",null,null,{"$f":"'Labor Rates'!A128","v":"773G"},null,null,null,"770G","Haul",null,"770G"]
[null,null,null,"Hazardous Material Types",null,null,null,null,"CP68B",null,null,{"$f":"'Labor Rates'!A129","v":"777G"},null,null,null,"773G","Haul",null,"773G"]
[{"$f":"'Misc. Unit Costs'!B38","v":"Lg. steel"},null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",null,null,{"$f":"'Labor Rates'!A130","v":"785D"},null,null,null,"777G","Haul",null,"777G"]
[{"$f":"'Misc. Unit Costs'!B39","v":"Lg. concrete"},null,null,"Solid",null,null,null,null,"Supervisor's Truck",null,null,{"$f":"'Labor Rates'!A131","v":"789D"},null,null,null,"785D","Haul",null,"785D"]
[{"$f":"'Misc. Unit Costs'!B40","v":"Lg. masonry"},null,null,"Liquid",null,null,null,null,"Flatbed Truck",null,null,{"$f":"'Labor Rates'!A132","v":"793F"},null,null,null,"789D","Haul",null,"789D"]
[{"$f":"'Misc. Unit Costs'!B41","v":"Lg. mixed"},null,null,null,null,null,null,null,"Air Compressor + tools",null,null,{"$f":"'Labor Rates'!A133","v":"797F"},null,null,null,"793F","Haul",null,"793F"]
[{"$f":"'Misc. Unit Costs'!B42","v":"Sm. steel"},null,null,"Hydrocarbon Contam Wastes",null,null,null,null,"Welding Equipment",null,null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},null,null,null,"797F","Haul",null,"797F"]
[{"$f":"'Misc. Unit Costs'!B43","v":"Sm. concrete"},null,null,null,null,null,null,null,"Heavy Duty Drill Rig",null,null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},null,null,null,"613E (5,000 gal)","Haul",null,"613E (5,000 gal)"]
[{"$f":"'Misc. Unit Costs'!B44","v":"Sm. masonry"},null,null,"Contaminated Soil",null,null,null,null,"Pump (plugging) Drill Rig",null,null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},null,null,null,"621E (8,000 gal)","Haul",null,"621E (8,000 gal)"]
[{"$f":"'Misc. Unit Costs'!B45","v":"Sm. wood"},null,null,"Other",null,null,null,null,"Concrete Pump",null,null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},null,null,null,"777G H2O Truck","Haul",null,"777G H2O Truck"]
[null,null,null,null,null,null,null,null,"Gas Engine Vibrator",null,null,{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},null,null,null,"785D H2O Truck","Haul",null,"785D H2O Truck"]
["Wall Types",null,null,"Waste Containment Types",null,null,null,null,{"$f":"P83","v":"Generator 5KW"},null,null,{"$f":"'Labor Rates'!A139","v":"Tractor/Trailer (20 ton)"},null,null,null,"Dump Truck (10-12 yd3)","Haul",null,"Dump Truck (10-12 yd3)"]
[null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",null,null,{"$f":"'Labor Rates'!A140","v":"Tractor/Trailer (50 ton)"}]
[{"$f":"'Misc. Unit Costs'!B48","v":"Block 4 in (100 mm) thick"},null,null,{"$f":"IF(Metric,\"Solid 200-L drum\",\"Solid 55-gal drum\")","v":"Solid 55-gal drum"},null,null,null,null,"5 Ton Crane",null,null,{"$f":"'Labor Rates'!A141","v":"Tractor/Trailer (80 ton)"}]
[{"$f":"'Misc. Unit Costs'!B49","v":"Block 6 in (150 mm) thick"},null,null,"Solid Bulk",null,null,null,null,"20 Ton Crane",null,null,null,null,null,null,"Laborers"]
[{"$f":"'Misc. Unit Costs'!B50","v":"Block 8 in (200 mm) thick"},null,null,{"$f":"IF(Metric,\"Liquid 200-L drum\",\"Liquid 55-gal drum\")","v":"Liquid 55-gal drum"},null,null,null,null,"50 Ton Crane",null,null,null,null,null,null,{"$f":"'Labor Rates'!A147","v":"General Laborer"}]
[{"$f":"'Misc. Unit Costs'!B51","v":"Block 12 in (300 mm) thick"},null,null,"Liquid Bulk",null,null,null,null,"120 Ton Crane",null,null,null,null,null,null,{"$f":"'Labor Rates'!A148","v":"Skilled Laborer"}]
[{"$f":"'Misc. Unit Costs'!B52","v":"Conc 6 in (150 mm) thick"},null,null,null,null,null,null,null,"725C2",null,null,null,null,null,null,{"$f":"'Labor Rates'!A149","v":"Driller's Helper"}]
[{"$f":"'Misc. Unit Costs'!B53","v":"Conc 8 in (200 mm) thick"},null,null,"Waste Disposal Sites",null,null,null,null,"730C2",null,null,null,null,null,null,{"$f":"'Labor Rates'!A150","v":"Rodmen (reinforcing concrete)"}]
[{"$f":"'Misc. Unit Costs'!B54","v":"Conc 10 in (250 mm) thick"},null,null,null,null,null,null,null,"735C",null,null,null,null,null,null,{"$f":"'Labor Rates'!A151","v":"Cement finisher"}]
[{"$f":"'Misc. Unit Costs'!B55","v":"Conc 12 in (300 mm) thick"},null,null,"Landfill (bulk)",null,null,null,null,"740C",null,null,null,null,null,null,{"$f":"'Labor Rates'!A152","v":"Carpenter"}]
[null,null,null,"Dumpster",null,null,null,null,"770G",null,null,null,null,null,null,{"$f":"'Labor Rates'!A159","v":"Project Manager"}]
["Fence Types",null,null,null,null,null,null,null,"773G",null,null,null,null,null,null,{"$f":"'Labor Rates'!A160","v":"Foreman"}]
[null,null,null,"Vacuum Truck Size",null,null,null,null,"777G",null,null,null,null,null,null,{"$f":"'Labor Rates'!A161","v":"Field Geologist/Engineer"}]
[{"$f":"'Misc. Unit Costs'!B127","v":"Barbed 3-strand Removal"},null,null,null,null,null,null,null,"785D",null,null,null,null,null,null,{"$f":"'Labor Rates'!A162","v":"Field Tech/Sampler"}]
[{"$f":"'Misc. Unit Costs'!B129","v":"Barbed 5-strand Removal"},null,null,"Small (2,200 gal)",null,null,null,null,"789D",null,null,null,null,null,null,{"$f":"'Labor Rates'!A163","v":"Range Scientist"}]
[{"$f":"'Misc. Unit Costs'!B130","v":"Chain link 8 ft -10 ft Removal"},null,null,"Large (5,000 gal)",null,null,null,null,"793F",null,null,null,null,null,null,{"$f":"'Labor Rates'!A159","v":"Project Manager"}]
[null,null,null,null,null,null,null,null,"797F",null,null,null,null,null,null,{"$f":"'Labor Rates'!A160","v":"Foreman"}]
["Exploration Hole Types",null,null,"Waste Categories",null,null,null,null,"613E (5,000 gal)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A161","v":"Field Geologist/Engineer"}]
[null,null,null,null,null,null,null,null,"621E (8,000 gal)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A162","v":"Field Tech/Sampler"},"<<--- LaborerDropDownList"]
["Rotary",null,null,"Process - Other",null,null,null,null,"777G H2O Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A163","v":"Range Scientist"}]
["Reverse Circ",null,null,"Other Facilities",null,null,null,null,"785D H2O Truck",null,null,null,null,null,null,{"$f":"'Labor Rates'!A164","v":"Electrical foreman (R-3; 2018)"}]
["Core",null,null,"Off Site Facilities",null,null,null,null,"Dump Truck (10-12 yd3)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A165","v":"Electrician (R-3; 2018)"}]
["Rotary Pre-drill",null,null,"Waste Mgmt & Disposal",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A166","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A167),\"\",'Labor Rates'!A167)","v":""}]
["Exploration Access/Slopes",null,null,null,null,null,null,null,null,null,null,"Maintenance Fleets",null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A168),\"\",'Labor Rates'!A168)","v":""}]
[null,null,null,"HCS Disposal",null,"Power Line Location",null,null,null,null,null,"14G/H","<<--- Maintenance Fleets",null,null,{"$f":"IF(ISBLANK('Labor Rates'!A169),\"\",'Labor Rates'!A169)","v":""}]
["Overland",null,null,null,null,null,null,null,null,null,null,"16G/H",null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A170),\"\",'Labor Rates'!A170)","v":""}]
["Original Slope <30",null,null,"On site",null,"On site",null,null,null,null,null,{"$f":"L99","v":"613E (5,000 gal)"},null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A171),\"\",'Labor Rates'!A171)","v":""}]
["Original Slope >30",null,null,"Off site",null,"Off site",null,null,null,null,null,{"$f":"L100","v":"621E (8,000 gal)"},"<<--- Water Truck Fleets",null,null,{"$f":"IF(ISBLANK('Labor Rates'!A172),\"\",'Labor Rates'!A172)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L101","v":"777G H2O Truck"},null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A173),\"\",'Labor Rates'!A173)","v":""}]
["Adit/Decline Plug Types",null,null,"Pipe Locations",null,null,null,null,null,null,null,{"$f":"L102","v":"785D H2O Truck"},"<<--- Maintenance Fleets",null,null,{"$f":"IF(ISBLANK('Labor Rates'!A174),\"\",'Labor Rates'!A174)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A175),\"\",'Labor Rates'!A175)","v":""}]
["Rock Backfill",null,null,"On site",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A176),\"\",'Labor Rates'!A176)","v":""}]
["Concrete Bulkhead",null,null,"Off site",null,null,null,null,null,null,null,"Seeding Methods",null,null,null,{"$f":"IF(ISBLANK('Labor Rates'!A177),\"\",'Labor Rates'!A177)","v":""}]
["Concrete + Rock",null,null,null,null,null,null,null,null,null,null,"Hand Broadcast"]
["Bat Gate",null,null,"Closure Plan Studies",null,null,null,null,null,null,null,"Mechanical Broadcast"]
["Bat Culvert",null,null,null,null,null,null,null,null,null,null,"Drill"]
["Foam (adit)",null,null," closure plan",null,null,null,null,null,null,null,"Hydroseeding"]
["Foam (production)",null,null," compliance report",null,null,null,null,null,null,null,"Shrub Planting - bare root"]
[null,null,null," geotechnical",null,null,null,null,null,null,null,"Tree Planting - bare root"]
["Adit/Portal Backfill Methods",null,null," hydrological",null,null,null,null,null,null,null,"Cactus Planting"]
[null,null,null," geochemical"]
["Dozer",null,null," revegetation",null,null,null,null,null,null,null,"DozerList"]
["Loader",null,null," water quality",null,null,null,null,null,null,null,{"$f":"L5","v":"D6T"}]
[null,null,null," wildlife",null,null,null,null,null,null,null,{"$f":"L7","v":"D7E"}]
["Shaft Plug Types",null,null," contaminant characterization",null,null,null,null,null,null,null,{"$f":"L8","v":"D8T"}]
[null,null,null," legacy site survey",null,null,null,null,null,null,null,{"$f":"L9","v":"D9T"}]
["Backfill",null,null," open hole survey",null,null,null,null,null,null,null,{"$f":"L10","v":"D10T2"}]
["Concrete Cap",null,null," land use/socioeconomics",null,null,null,null,null,null,null,{"$f":"L11","v":"D11T"}]
["Steel Cap","<< Not currently used",null," other"]
[]
["Powerline Types",null,null,"Closure Plan Engineering",null,null,null,null,null,null,null,"Crusher Haul Fleets"]
[{"$f":"'Misc. Unit Costs'!B163","v":"Single Pole Powerlines"},null,null,null,null,null,null,null,null,null,null,"LongHaul","ShortHaul","Push (Doze)","Cut (Excavate)"]
[{"$f":"'Misc. Unit Costs'!B164","v":"Double Pole Powerlines"},null,null," testing",null,null,null,null,null,null,null,"Small Truck","Small Loader","Small Dozer","Small Excavator"]
[null,null,null," design",null,null,null,null,null,null,null,"Med Truck","Med Loader","Med Dozer","Med Excavator"]
["Seed Mixes",null,null," materials balance",null,null,null,null,null,null,null,"Large Truck","Large Loader","Large Dozer","Large Excavator"]
[null,null,null," other",null,null,null,null,null,null,null,"XLarge Truck","XLarge Loader"]
[{"$f":"'Material Costs'!A21","v":"None"},null,null,null,null,null,null,null,null,null,null,"Scraper Dozer"]
[{"$f":"'Material Costs'!A22","v":"Mix 1"},null,null,"Closure Plan Permitting",null,null,null,null,null,null,null,"Tandem Scraper"]
[{"$f":"'Material Costs'!A23","v":"Mix 2"}]
[{"$f":"'Material Costs'!A24","v":"Mix 3"},null,null," application"]
[{"$f":"'Material Costs'!A25","v":"Mix 4"},null,null," fees",null,null,null,null,null,null,null,"Pilot Car Requirements "]
[{"$f":"'Material Costs'!A26","v":"User Mix 1"},null,null," legal",null,null,null,null,null,null,null,"Width","Lanes","Pilot Cars"]
[{"$f":"'Material Costs'!A27","v":"User Mix 2"},null,null," public consultation",null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(12*Ft2M,1),12)","v":12},2,1]
[{"$f":"'Material Costs'!A28","v":"User Mix 3"},null,null," other",null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(14*Ft2M,1),14)","v":14},2,2]
[{"$f":"'Material Costs'!A29","v":"User Mix 4"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(16*Ft2M,1),16)","v":16},2,3]
[null,null,null,"Water Pipe Types",null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(14*Ft2M,1),14)","v":14},4,1]
[{"$f":"'Material Costs'!A31","v":"User Mix 5 (from Seed Mix sheet)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric, ROUND(16*Ft2M,1),16)","v":16},4,2]
[null,null,null,"Water 4in (100mm ) welded HDPE",1]
["Pit Berm Construction",null,null,"Water 6in (150mm) welded HDPE",2]
[null,null,null,"Water 12in (300mm) welded HDPE",3]
["Haul & Place"]
["Excavate",null,null,"Drainpipe Types"]
["Dozer"]
[null,null,null,"Drain 4in (100mm) perforated PVC",5]
[null,null,null,"Drain 6in (150mm) perforated PVC",6]
["Drillhole Plug Methods",null,null,"Drain 4in (100mm) corrugated, perf or plain",3]
[null,null,null,"Drain 6in (150mm) corrugated., perf or plain",4]
[{"$f":"IF(Nevada,\"\",\"none\")","v":"none"}]
["Grout + Backfill",null,null,"TrenchBackfillFleets",null,"Sheet - Info from schedule sheets"]
["Grout Only",null,null,null,null,"DetailSheetName","Range Name","First Schedule Column","Last Operations Column","First operations year to show","Last Operations Column to Hide","First Closure Year Column","First Closure Column to Hide","Last Column"]
["Cement Plug",null,null,"Small Dozer",null,{"$f":"CostType&\" Schedule\"","v":"FA Schedule"},"_Schedule",{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"Col\",'FA Schedule'!$T$25),$A$365:$A$572),2)","v":"T"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-1))),$A$365:$A$572),2)","v":"AF"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"W"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":"V"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"AG"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"DS"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('FA Schedule'!$T$25,1,100)))-1,$A$365:$A$572),2)","v":"DO"}]
[{"$f":"IF(Nevada,\"\",\"Top Plug\")","v":"Top Plug"},null,null,"Medium Dozer",null,"Acct Codes","AcctSched",{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"Col\",'Acct Codes'!$H$35),$A$365:$A$572),2)","v":"H"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-1))),$A$365:$A$572),2)","v":"T"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"K"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":"J"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"U"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"DG"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Acct Codes'!$H$35,1,100)))-1,$A$365:$A$572),2)","v":"DC"}]
[null,null,null,"Large Dozer",null,"Human Resources","HRSched",{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"Col\",'Human Resources'!$K$27),$A$365:$A$572),2)","v":"K"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-1))),$A$365:$A$572),2)","v":"W"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"N"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":"M"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"X"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"DJ"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Human Resources'!$K$27,1,100)))-1,$A$365:$A$572),2)","v":"DF"}]
["IFM Project Size",null,null,null,null,"Equip Use","EquipSched",{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"Col\",'Equip Use'!$F$26),$A$365:$A$572),2)","v":"F"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-1))),$A$365:$A$572),2)","v":"R"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-OpsYears))),$A$365:$A$572),2)","v":"I"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-OpsYears)))-1,$A$365:$A$572),2)","v":"H"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps))),$A$365:$A$572),2)","v":"S"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,ClosureYear1-FirstYrOps-OpsYears+SchedYears))),$A$365:$A$572),2)","v":"DE"},{"$f":"INDEX(NumbersLetters,MATCH(CELL(\"col\",(OFFSET('Equip Use'!$F$26,1,100)))-1,$A$365:$A$572),2)","v":"DA"}]
[]
["Small"]
["Large",null,null,"Pond BackfillFleets"]
[]
["Pipe material",null,null,"Small Truck"]
[null,null,null,"Med Truck"]
["HDPE",null,null,"Large Truck"]
["PVC",null,null,"XLarge Truck"]
["Brass",null,null,"Small Dozer"]
["Cast Iron",null,null,"Med Dozer"]
["Smooth Steel",null,null,"Large Dozer"]
["Asbestos Cement"]
[null,null,null,"Frequency"]
["Evaporator Types"]
[null,null,null,"One-time"]
["Misting",null,null,"Annual"]
["Wobblers",null,null,"Other"]
["Snowmaker"]
[null,null,null,"Other User Categories for Cost Summary Sheet (BLM)"]
["Evaporator/Pump Types"]
[null,null,null,"Mob/Demob"]
["Contact Water",null,null,"A. Earthwork"]
["Other Water",null,null,"B. Revegetation"]
["Off Site Facilities",null,null,"C. Water Management"]
[null,null,null,"D. Facility & Equipment Demo"]
["Solution Types",null,null,"E. Monitoring",null,null,null,null,null,null,"Import Tables"]
[null,null,null,"F. Construction Mgmt",null,null,null,null,null,null,"From Version 1.4.1 Build 16"]
["Residual Inventory",null,null,"G. Closure Planning, G&A & HR",null,null,null,null,null,null,null,null,null,null,null,null,"Shifts (Sx = column in Import File where shift starts, Wx width of shift)"]
["Contact Water",null,null,null,null,null,null,null,null,null,"Facility No.","Import Area","Model Area","Table #","Import Table","Model Table","Num Shifts","S1","W1","S2","W2","S3","W3","S4","W4","S5","W5","S6","W6"]
["Seepage",null,null,"Sheet - Table Root Range Name Index",null,null,null,null,null,null,null,null,1,1,1,1,"_DumpsTable1","_DumpsTable1",3,3,1,4,4,17,4]
["Pit Water",null,"#","Sheet Name","Table Name","# Actions in Sched","# Tables in Sheet","Current rows in sheet","# Rows in Sched",null,1,2,2,0]
["Surface Water",null,null,"DetailSheetName","TableAbbr","NumActivities","NumDetailTables","NumSheetRows","SchedTempRows",null,1,3,4,2,"_DumpsTable2","_DumpsTable3",2,7,6,9,2]
["Groundwater",null,1,"Waste Rock Dumps","Dumps",6,8,{"$f":"ROWS(INDIRECT(\"_\"&E221&\"Table1\"))","v":38},7,null,2,1,1,1,"_TailingsTable1","_TailingsTable1",3,3,1,4,4,17,4]
["Other Water",null,2,"Tailings","Tails",7,9,{"$f":"ROWS(INDIRECT(\"_\"&E222&\"Table1\"))","v":3},8,null,2,2,3,0]
["Offsite Facilities",null,3,"Heap Leach","Heaps",7,10,2,8,null,2,3,4,2,"_TailingsTable2","_TailingsTable3",2,7,6,9,2]
[null,null,4,"Pits","Pits",2,3,2,3,null,3,1,1,1,"_HeapsTable1","_HeapsTable1",3,3,1,4,4,17,4]
["Treatment CapEx Types",null,5,"Quarries & Borrow Pits","Quarry",8,11,3,9,null,3,2,2,0]
[null,null,6,"Underground Openings","Adits",1,2,2,2,null,3,3,4,2,"_HeapsTable2","_HeapsTable3",2,7,6,9,2]
["Active",null,7,"Underground Openings","Shafts",1,2,2,2,null,3,4,5,3,"_HeapsTable3","_HeapsTable4",0]
["Passive",null,8,"Roads","Roads",5,6,3,5,null,3,5,6,0]
["Other",null,9,"Process Ponds","Ponds",7,11,10,8,null,4,1,1,1,"_PitsTable1","_PitsTable1",3,3,1,4,11,15,1]
[null,null,10,"Yards, Etc.","Yards",6,8,21,7,null,4,2,2,0]
["Decontamination",null,11,"Landfills","Landfills",6,8,2,7,null,5,1,1,null,"_QuarryTable1","_QuarryTable1",3,3,1,4,4,17,4]
[null,null,12,"Haul Material","Haulage",7,5,5,8,null,5,2,2,0]
["Process - Plant & Buildings",null,13,"Foundations & Buildings","Building",7,5,51,8,null,5,3,4,null,"_QuarryTable2","_QuarryTable3",2,7,6,9,2]
["Off Site Facilities",null,14,"Sediment & Drainage Control","Diversion",4,3,93,5,null,5,4,5,null,"_QuarryTable3","_QuarryTable4",1,12,1]
[null,null,15,"Sediment & Drainage Control","SedPond",5,5,2,6]
["Property Holding",null,16,"Other Demo & Equip Removal","OtherDemo",1,1,2,1]
[null,null,17,"Other Demo & Equip Removal","EquipRemoval",1,1,2,1,"<<<- FacilitiesInfo - DO NOT MODIFY. Used by various VBA routines"]
["Permitting",null,18,"Solution Mgmt","Pump",1,2,19,1]
["Taxes",null,19,"Solution Mgmt","Evap",1,2,7,1]
["Claim fees",null,20,"Solution Mgmt","Treat",1,2,2,1]
["Lease Payments",null,21,"Solution Mgmt","Decon",1,2,3,1]
["Disposal/Acquisition Costs",null,22,"Well Abandonment","ProductionWell",1,1,2,1]
[null,null,23,"Well Abandonment","MonitorWell",1,1,2,1]
["Security & Maintenance",null,24,"Waste Disposal","SolidWaste",1,2,4,1]
[null,null,25,"Waste Disposal","HazMat",1,2,4,1]
["Security",null,26,"Waste Disposal","HCS",1,2,5,1]
["Snow Removal",null,27,"Misc. Costs","FenceRemoval",1,1,3,1]
["Road Maintenance",null,28,"Misc. Costs","FenceInstall",1,1,5,1]
["Other",null,29,"Misc. Costs","Culvert",1,1,4,1]
[null,null,30,"Misc. Costs","Pipe",1,1,5,1]
["Administration",null,31,"Misc. Costs","PowerLine",1,1,3,1]
[null,null,32,"Misc. Costs","RipRap",1,1,10,1]
["Insurance",null,33,"Exploration","Drillhole",1,2,2,1]
["Financial Surety",null,34,"Exploration","Trench",2,3,2,3]
["Relocation",null,35,"Expl. Roads & Pads","ExplRoad",4,5,2,5]
["Staff Recruitment",null,36,"Monitoring","MonH2O",1,2,23,1]
["Contract Management/Purchasing",null,37,"Closure Planning","Studies",1,1,2,1]
["Head Office Support",null,38,"Closure Planning","Engineering",1,1,2,1]
["Light Vehicles & Equipment",null,39,"Closure Planning","Permitting",1,1,2,1]
["Cleaning and Maintenance of Buildings",null,40,"G & A","Property",1,1,2,1]
["Office Supplies",null,41,"G & A","Security",1,1,2,1]
["Utilities",null,42,"G & A","Admin",1,1,2,1,"<<< Facilities in this range have variable line counts in the detail sheets"]
["Supplies – General supplies.",null,43,"Other User","OtherUser",1,1,37,1]
["Small Fixed Assets",null,44,"Human Resources","HR",1,2,{"$f":"ROWS(INDIRECT(\"_\"&E264&\"Table1\"))","v":2},1]
["Telecommunication",null,45,"Filters","Locations",0,1,2,0]
["Material/Goods Transport ",null,46,"Filters","Properties",0,1,2,0]
["Consultants",null,47,"Filters","Phases",0,1,{"$f":"ROWS(INDIRECT(\"_\"&E267&\"Table1\"))","v":10},0]
["QA/QC Service",null,48,"Acct Codes","Acct",0,1,19,0]
["Survey Service",null,49,"Mobilization","Mob",1,2,31,1]
["Legal",null,50,"Monitoring","ReclMon",1,2,{"$f":"ROWS(INDIRECT(\"_\"&E270&\"Table1\"))","v":10},1]
["Health & safety",null,51,"Monitoring","MonPump",1,1,3,1]
["Donations",null,52,"Recl. Maint","RevegMaint",1,1,4,1]
["Community Relations",null,53,"Recl. Maint","CoverMaint",1,1,{"$f":"ROWS(INDIRECT(\"_\"&E273&\"Table1\"))","v":3},1]
["Social Commitments",null,54,"Recl. Maint","GMMaint",1,1,3,1]
["Electric power",null,55,"Constr. Mgmt","ConstrMgmt",1,2,3,1]
["Transport",null,56,"Constr. Mgmt","RoadMaint",1,1,{"$f":"ROWS(INDIRECT(\"_\"&E276&\"Table1\"))","v":3},1]
["Camp Food",null,57,"Constr. Mgmt","WaterFees",1,1,2,1]
["Camp Lodging"]
["Misc. Administration",null,null,"Sheet - Table Root Range Name Index"]
[null,null,"#","Sheet Name","Range Name","Import from 1.1.4 Build 16?","Import from 1.1.4 Build 17 (NV)?","Import from BRCE?"]
["HR",null,null,"DetailSheetName","RangeAbbr","ImportBuild16","ImportBuild17","ImportBRCE"]
[null,null,1,"Monitoring","UserInputMonitoring",true,true,true]
["H2O Treat Sys Constr - Other",null,2,"Constr. Mgmt","UserInputConstrMgmt",true,true,true]
["H2O Treat Sys Constr - Active",null,3,"Mobilization","UserInputMob",true,true,true]
["H2O Treat Sys Constr - Passive"]
["H2O Treat Sys Constr - Buildings & Structures",null,null,"Sheet - Table Root Range Name Index"]
["Water Treatment - Contact Water",null,"#","Sheet Name","Range Name","Import from 1.1.4 Build 16?","Import from 1.1.4 Build 17 (NV)?","Import from BRCE?"]
["Water Treatment - Other",null,null,"DetailSheetName","RangeAbbr","ImportBuild16","ImportBuild17","ImportBRCE"]
["Monitoring/Regulatory Reporting",null,1,"Material Costs","UserInputSeed",true,true,true]
["Security & Maintenance",null,2,"Material Costs","UserInputMulch",true,true,true]
["Property/Claim Management",null,3,"Material Costs","UserInputAmendments",true,true,true]
["Social Commitments",null,4,"Material Costs","UserInputLabAnalyses",true,true,true]
["Closure G & A",null,5,"Material Costs","UserInputFuelEtc",true,true,true]
[null,null,6,"Material Costs","UserInputSeedMethod",true,true,true,"<<< OtherImportInfo - range extended for import - DO NOT MODIFY"]
["Languages",null,7,"Productivity","UserInputCorrectionFactors",true,true,true]
[null,null,8,"Fleets (Crews)","UserInputCrews",true,true,true]
["English (U.S.)",null,9,"Fleets (Crews)","UserInputUserCrews",true,true,true]
["Español (CL)",null,10,"Settings","UserInputSettings",true,true,true]
["Español (MX)",null,11,"Property Information","UserInputPropInfo",true,true,true]
["Español (PE)"]
["Español (AR)"]
["Russian",null,"Sheet Names/Table Abbreviations - For checking to see if sheets are being used"]
[null,null,"#","Sheet Name","Abbr","Rows?","Costs?","Used?"]
[]
[null,null,1,"Waste Rock Dumps","Dumps",{"$f":"IsSheetUsed(E305)","v":true},{"$f":"AnySheetCosts(E305)","v":true},{"$f":"IF(AND(F305,G305),\"Used\",\"\")","v":"Used"}]
[null,null,2,"Tailings","Tails",{"$f":"IsSheetUsed(E306)","v":true},{"$f":"AnySheetCosts(E306)","v":true},{"$f":"IF(AND(F306,G306),\"Used\",\"\")","v":"Used"}]
[null,null,3,"Heap Leach","Heaps",{"$f":"IsSheetUsed(E307)","v":false},{"$f":"AnySheetCosts(E307)","v":false},{"$f":"IF(AND(F307,G307),\"Used\",\"\")","v":""}]
[null,null,4,"Pits","Pits",{"$f":"IsSheetUsed(E308)","v":false},{"$f":"AnySheetCosts(E308)","v":false},""]
["Currencies",null,5,"Quarries & Borrow Pits","Quarry",true,{"$f":"AnySheetCosts(E309)","v":true},"Used"]
[null,null,6,"Underground Openings","Adits",false,false,""]
["Dollar (US)","$",7,"Underground Openings","Shafts",false,false,""]
["Argentina Peso","AR$",8,"Roads","Roads",true,true,"Used"]
["Australian Dollar","AU$",9,"Process Ponds","Ponds",{"$f":"IsSheetUsed(E313)","v":true},{"$f":"AnySheetCosts(E313)","v":true},{"$f":"IF(AND(F313,G313),\"Used\",\"\")","v":"Used"}]
["Brazilian Real","R$",10,"Yards, Etc.","Yards",true,true,{"$f":"IF(AND(F314,G314),\"Used\",\"\")","v":"Used"}]
["Bolivia Bolíviano","$b",11,"Landfills","Landfills",false,{"$f":"AnySheetCosts(E315)","v":false},""]
["Canadian Dollar","CA$",12,"Haul Material","Haulage",true,false,{"$f":"IF(AND(F316,G316),\"Used\",\"\")","v":""}]
["CFP Franc","XPF",13,"Foundations & Buildings","Building",true,true,{"$f":"IF(AND(F317,G317),\"Used\",\"\")","v":"Used"}]
["Chilean Peso","CL$",14,"Sediment & Drainage Control","Diversion",true,true,{"$f":"IF(AND(F318,G318),\"Used\",\"\")","v":"Used"}]
["Chinese Yuan","¥",15,"Sediment & Drainage Control","SedPond",false,false,""]
["Colombia Peso","CO$",16,"Other Demo & Equip Removal","OtherDemo",false,false,""]
["Costa Rica Colon","₡",17,"Other Demo & Equip Removal","EquipRemoval",false,false,""]
["Czech Republic Koruna","Kč",18,"Solution Mgmt","Pump",true,{"$f":"AnySheetCosts(E322)","v":true},"Used"]
["Dominican Republic Peso","RD$",19,"Solution Mgmt","Evap",true,true,"Used"]
["Euro","€",20,"Solution Mgmt","Treat",false,false,""]
["GBP","£",21,"Solution Mgmt","Decon",true,true,"Used"]
["Ghana Cedi","GHS",22,"Well Abandonment","ProductionWell",false,{"$f":"AnySheetCosts(E326)","v":false},{"$f":"IF(AND(F326,G326),\"Used\",\"\")","v":""}]
["Guatemala Quetzal","Q",23,"Well Abandonment","MonitorWell",false,{"$f":"AnySheetCosts(E327)","v":false},{"$f":"IF(AND(F327,G327),\"Used\",\"\")","v":""}]
["Honduras Lempira","L",24,"Waste Disposal","SolidWaste",true,true,"Used"]
["India Rupee","₹",25,"Waste Disposal","HazMat",true,{"$f":"AnySheetCosts(E329)","v":true},{"$f":"IF(AND(F329,G329),\"Used\",\"\")","v":"Used"}]
["Indonesia Rupiah","Rp",26,"Waste Disposal","HCS",true,{"$f":"AnySheetCosts(E330)","v":true},{"$f":"IF(AND(F330,G330),\"Used\",\"\")","v":"Used"}]
["Jamaica Dollar","J$",27,"Misc. Costs","FenceRemoval",true,false,""]
["Japan Yen","¥",28,"Misc. Costs","FenceInstall",true,false,""]
["Kazakhstan Tenge","лв",29,"Misc. Costs","Culvert",true,false,""]
["Korea Won","₩",30,"Misc. Costs","Pipe",true,false,""]
["Kyrgyzstan Som","лв",31,"Misc. Costs","PowerLine",true,{"$f":"AnySheetCosts(E335)","v":true},{"$f":"IF(AND(F335,G335),\"Used\",\"\")","v":"Used"}]
["Malaysia Ringgit","RM",32,"Misc. Costs","RipRap",true,false,""]
["Mexico Peso","M$",33,"Exploration","Drillhole",false,false,{"$f":"IF(AND(F337,G337),\"Used\",\"\")","v":""}]
["Mongolia Tughrik","₮",34,"Exploration","Trench",false,false,""]
["Nicaragua Cordoba","C$",35,"Expl. Roads & Pads","ExplRoad",false,false,""]
["Norway Krone","kr",36,"Monitoring","MonH2O",true,true,"Used"]
["Pakistan Rupee","₨",37,"Closure Planning","Studies",false,false,""]
["Panama Balboa","B/.",38,"Closure Planning","Engineering",false,false,""]
["Paraguay Guarani","Gs",39,"Closure Planning","Permitting",false,false,""]
["Peru Sol","S/.",40,"G & A","Property",false,false,{"$f":"IF(AND(F344,G344),\"Used\",\"\")","v":""}]
["Philippines Peso","₱",41,"G & A","Security",false,false,{"$f":"IF(AND(F345,G345),\"Used\",\"\")","v":""}]
["Poland Zloty","zt",42,"G & A","Admin",false,false,{"$f":"IF(AND(F346,G346),\"Used\",\"\")","v":""}]
["Romania New Leu","lei",43,"Other User","OtherUser",true,true,{"$f":"IF(AND(F347,G347),\"Used\",\"\")","v":"Used"}]
["Russian ruble","₽",44,"Human Resources","HR",false,{"$f":"AnySheetCosts(E348)","v":false},""]
["Serbia Dinar","Дин.",45,"Monitoring","ReclMon",true,{"$f":"AnySheetCosts(E349)","v":false},""]
["South African Rand","R",46,"Monitoring","MonH2O",{"$f":"IsSheetUsed(E350)","v":true},{"$f":"AnySheetCosts(E350)","v":true},{"$f":"IF(G350,\"Used\",\"\")","v":"Used"}]
["Sweden Krona","kr",47,"Monitoring","MonPump",{"$f":"IsSheetUsed(E351)","v":true},{"$f":"AnySheetCosts(E351)","v":false},{"$f":"IF(G351,\"Used\",\"\")","v":""}]
["Switzerland Franc","CHF",48,"Recl. Maint","RevegMaint",true,false,{"$f":"IF(G352,\"Used\",\"\")","v":""}]
["New Turkish Lira","₺",49,"Recl. Maint","CoverMaint",true,false,""]
["Ukraine Hryvnia","₴",50,"Recl. Maint","GMMaint",true,false,""]
["Uruguay Peso","U$",51,"Constr. Mgmt","ConstrMgmt",true,{"$f":"AnySheetCosts(E355)","v":false},""]
["Uzbekistan Som","лв",52,"Constr. Mgmt","RoadMaint",true,true,"Used"]
["Venezuela Bolivar","Bs",53,"Constr. Mgmt","WaterFees",false,false,""]
["Zimbabwe Dollar","Z$",54,"Material Costs","Seed",true,true,"Used"]
[null,null,55,"Material Costs","Mulch",true,true,"Used"]
[null,null,56,"Material Costs","Amendments",true,true,"Used"]
[null,null,57,"Material Costs","LabAnalyses",true,true,"Used"]
[null,null,58,"Material Costs","FuelEtc",true,true,"Used"]
[null,null,59,"Material Costs","SeedMethod",true,true,"Used"]
["NumbersLetters",null,60,"Productivity","CorrectionFactors",true,true,"Used"]
[1,"A",61,"Fleets(Crews)","Fleets(Crews)",true,true,"Used"]
[2,"B",62,"Cost Schedule","CostSchedule",true,true,"Used"]
[3,"C",63,"Acct Codes","Acct",{"$f":"IsSheetUsed(E367)","v":true},null,{"$f":"IF(F367,\"Used\",\"\")","v":"Used"}]
[4,"D",64,"Filters","Locations",{"$f":"IsSheetUsed(E368)","v":false},null,{"$f":"IF(F368,\"Used\",\"\")","v":""}]
[5,"E",65,"Filters","Properties",{"$f":"IsSheetUsed(E369)","v":false},null,{"$f":"IF(F369,\"Used\",\"\")","v":""}]
[6,"F",66,"Filters","Phases",{"$f":"IsSheetUsed(E370)","v":true}]
[7,"G",67,"Mobilization","Mob",{"$f":"IsSheetUsed(E371)","v":true},null,{"$f":"IF(F371,\"Used\",\"\")","v":"Used"}]
[8,"H"]
[9,"I","User Sheet Use Check  - For checking to see if sheets are being used"]
[10,"J","Seq","Sheet Name","Rows Used","Used?"]
[11,"K"]
[12,"L",1,{"$f":"D455","v":"User 01"},{"$f":"IF(ISERROR(UserSheetRange(D376)),8,UserSheetRange(D376))","v":8},{"$f":"IF(E376>8,\"Used\",\"\")","v":""}]
[13,"M",2,{"$f":"D456","v":"User 02 Solution Management"},{"$f":"IF(ISERROR(UserSheetRange(D377)),8,UserSheetRange(D377))","v":44},{"$f":"IF(E377>8,\"Used\",\"\")","v":"Used"}]
[14,"N",3,{"$f":"D457","v":"User 03 Miscellaneous Crews"},{"$f":"IF(ISERROR(UserSheetRange(D378)),8,UserSheetRange(D378))","v":223},{"$f":"IF(E378>8,\"Used\",\"\")","v":"Used"}]
[15,"O",4,"User 04 Bldgs & tanks backup",{"$f":"IF(ISERROR(UserSheetRange(D379)),8,UserSheetRange(D379))","v":109},{"$f":"IF(E379>8,\"Used\",\"\")","v":"Used"}]
[16,"P",5,"User 05 Growth Media Stockpiles",{"$f":"IF(ISERROR(UserSheetRange(D380)),8,UserSheetRange(D380))","v":51},{"$f":"IF(E380>8,\"Used\",\"\")","v":"Used"}]
[17,"Q",6,"User 06 Earthworks inputs",{"$f":"IF(ISERROR(UserSheetRange(D381)),8,UserSheetRange(D381))","v":194},{"$f":"IF(E381>8,\"Used\",\"\")","v":"Used"}]
[18,"R",7,"User 07 Labor rates",{"$f":"IF(ISERROR(UserSheetRange(D382)),8,UserSheetRange(D382))","v":59},{"$f":"IF(E382>8,\"Used\",\"\")","v":"Used"}]
[19,"S",8,"User 08 Rapid Fill",{"$f":"IF(ISERROR(UserSheetRange(D383)),8,UserSheetRange(D383))","v":48},"Used"]
[20,"T",9,{"$f":"D463","v":"User 09 Haul Distances"},{"$f":"IF(ISERROR(UserSheetRange(D384)),8,UserSheetRange(D384))","v":60},"Used"]
[21,"U",10,{"$f":"D464","v":"User 10 Diversion channels"},{"$f":"IF(ISERROR(UserSheetRange(D385)),8,UserSheetRange(D385))","v":159},"Used"]
[22,"V",11,"User 11 Surface Areas of Ponds",{"$f":"IF(ISERROR(UserSheetRange(D386)),8,UserSheetRange(D386))","v":40},"Used"]
[23,"W",12,"User 12 Excavation work",{"$f":"IF(ISERROR(UserSheetRange(D387)),8,UserSheetRange(D387))","v":174},"Used"]
[24,"X",13,"User 13 Tank cutting",{"$f":"IF(ISERROR(UserSheetRange(D388)),8,UserSheetRange(D388))","v":90},"Used"]
[25,"Y",14,"User 14 Demo Debris Disposal",{"$f":"IF(ISERROR(UserSheetRange(D389)),8,UserSheetRange(D389))","v":50},"Used"]
[26,"Z",15,"User 15 Evaporator setup",{"$f":"IF(ISERROR(UserSheetRange(D390)),8,UserSheetRange(D390))","v":52},"Used"]
[27,{"$f":"\"A\" & B365","v":"AA"},16,"User 16 Mob-demob campaigns",{"$f":"IF(ISERROR(UserSheetRange(D391)),8,UserSheetRange(D391))","v":122},"Used"]
[28,"AB",17,"User 17 Road Regrading",{"$f":"IF(ISERROR(UserSheetRange(D392)),8,UserSheetRange(D392))","v":51},"Used"]
[29,"AC",18,"User 18 Bench Channels TSF Emb.",{"$f":"IF(ISERROR(UserSheetRange(D393)),8,UserSheetRange(D393))","v":38},"Used"]
[30,"AD",19,"User 19 Trench Backfill",{"$f":"IF(ISERROR(UserSheetRange(D394)),8,UserSheetRange(D394))","v":29},"Used"]
[31,"AE",20,"User 20 Liner",{"$f":"IF(ISERROR(UserSheetRange(D395)),8,UserSheetRange(D395))","v":62},"Used"]
[32,"AF",21,"User 21 Riprap supply",{"$f":"IF(ISERROR(UserSheetRange(D396)),8,UserSheetRange(D396))","v":31},"Used"]
[33,"AG",22,"User 22 Toe berm reclamation",{"$f":"IF(ISERROR(UserSheetRange(D397)),8,UserSheetRange(D397))","v":97},"Used"]
[34,"AH",23,"User 23",{"$f":"IF(ISERROR(UserSheetRange(D398)),8,UserSheetRange(D398))","v":8},""]
[35,"AI",24,"User 24 Process Bld Addtl",{"$f":"IF(ISERROR(UserSheetRange(D399)),8,UserSheetRange(D399))","v":31},"Used"]
[36,"AJ",25,"User 25 Indirects backup",{"$f":"IF(ISERROR(UserSheetRange(D400)),8,UserSheetRange(D400))","v":31},"Used"]
[37,"AK",26,"User 26 Waste Quantities",{"$f":"IF(ISERROR(UserSheetRange(D401)),8,UserSheetRange(D401))","v":71},"Used"]
[38,{"$f":"\"A\" & B376","v":"AL"},27,"User 27 Wells P&A & Maint",{"$f":"IF(ISERROR(UserSheetRange(D402)),8,UserSheetRange(D402))","v":98},"Used"]
[39,"AM",28,"User 28 L, E, M subtotals",{"$f":"IF(ISERROR(UserSheetRange(D403)),8,UserSheetRange(D403))","v":101},"Used"]
[40,"AN",29,"User 29",{"$f":"IF(ISERROR(UserSheetRange(D404)),8,UserSheetRange(D404))","v":8},""]
[41,"AO",30,"User 30",{"$f":"IF(ISERROR(UserSheetRange(D405)),8,UserSheetRange(D405))","v":8},""]
[42,"AP"]
[43,"AQ"]
[44,"AR"]
[45,"AS",null,"Sheet Name","Used?"]
[46,"AT"]
[47,"AU",null,"Property Information","Used"]
[48,"AV",null,{"$f":"CostType&\" Schedule\"","v":"FA Schedule"},"Used"]
[49,"AW",null,"Acct Codes",{"$f":"IF(UsedDetailSheet(D413,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[50,"AX",null,"Filters",{"$f":"IF(UsedDetailSheet(D414,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""},"NEED TO CREATE FUNCTION"]
[51,"AY",null,"Waste Rock Dumps",{"$f":"IF(UsedDetailSheet(D415,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[52,"AZ",null,"Tailings",{"$f":"IF(UsedDetailSheet(D416,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[53,{"$f":"\"B\" & B365","v":"BA"},null,"Heap Leach",{"$f":"IF(UsedDetailSheet(D417,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[54,"BB",null,"Solution Mgmt",{"$f":"IF(UsedDetailSheet(D418,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[55,"BC",null,"Pits",{"$f":"IF(UsedDetailSheet(D419,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[56,"BD",null,"Quarries & Borrow Pits",{"$f":"IF(UsedDetailSheet(D420,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[57,"BE",null,"Underground Openings",{"$f":"IF(UsedDetailSheet(D421,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[58,"BF",null,"Roads",{"$f":"IF(UsedDetailSheet(D422,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[59,"BG",null,"Process Ponds",{"$f":"IF(UsedDetailSheet(D423,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[60,"BH",null,"Yards, Etc.",{"$f":"IF(UsedDetailSheet(D424,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[61,"BI",null,"Landfills",{"$f":"IF(UsedDetailSheet(D425,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[62,"BJ",null,"Haul Material",{"$f":"IF(UsedDetailSheet(D426,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[63,"BK",null,"Foundations & Buildings",{"$f":"IF(UsedDetailSheet(D427,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"},"<<< RANGE USED FOR TABLE OF CONTENTS - DO NOT MODIFY!!"]
[64,{"$f":"\"B\" & B376","v":"BL"},null,"Other Demo & Equip Removal",{"$f":"IF(UsedDetailSheet(D428,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[65,"BM",null,"Sediment & Drainage Control",{"$f":"IF(UsedDetailSheet(D429,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[66,"BN",null,"Well Abandonment",{"$f":"IF(UsedDetailSheet(D430,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[67,"BO",null,"Waste Disposal",{"$f":"IF(UsedDetailSheet(D431,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[68,"BP",null,"Misc. Costs",{"$f":"IF(UsedDetailSheet(D432,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[69,"BQ",null,"Exploration",{"$f":"IF(UsedDetailSheet(D433,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[70,"BR",null,"Expl. Roads & Pads",{"$f":"IF(UsedDetailSheet(D434,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[71,"BS",null,"Monitoring",{"$f":"IF(UsedDetailSheet(D435,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[72,"BT",null,"Recl. Maint",{"$f":"IF(UsedDetailSheet(D436,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[73,"BU",null,"Constr. Mgmt",{"$f":"IF(UsedDetailSheet(D437,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[74,"BV",null,"Closure Planning",{"$f":"IF(UsedDetailSheet(D438,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[75,"BW",null,"G & A",{"$f":"IF(UsedDetailSheet(D439,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[76,"BX",null,"Other User",{"$f":"IF(UsedDetailSheet(D440,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[77,"BY",null,"Human Resources",{"$f":"IF(UsedDetailSheet(D441,SheetNameAbbrList,2,6),\"Used\",\"\")","v":""}]
[78,"BZ",null,"Mobilization",{"$f":"IF(UsedDetailSheet(D442,SheetNameAbbrList,2,6),\"Used\",\"\")","v":"Used"}]
[79,{"$f":"\"C\" & B365","v":"CA"},null,"Equip Use","Used"]
[80,"CB",null,"Reclamation Quantities","Used"]
[81,"CC",null,"Labor Rates","Used"]
[82,"CD",null,"Equipment Costs","Used"]
[83,"CE",null,"Material Costs","Used"]
[84,"CF",null,"Misc. Unit Costs","Used"]
[85,"CG",null,"Seed Mixture","Used"]
[86,"CH",null,"Fleets (Crews)","Used"]
[87,"CI",null,"Productivity","Used"]
[88,"CJ",null,"Figures","Used"]
[89,"CK",null,"Settings","Used"]
[90,{"$f":"\"C\" & B376","v":"CL"},null,"Tools","Used"]
[91,"CM",1,{"$f":"\"User \"&TEXT(C455,\"00\")&IF(INDIRECT(\"User\"&TEXT(C455,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C455,\"00\")&\"Name\"))","v":"User 01"},{"$f":"IF(ISERROR(UsedDetailSheet(D455,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D455,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[92,"CN",2,{"$f":"\"User \"&TEXT(C456,\"00\")&IF(INDIRECT(\"User\"&TEXT(C456,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C456,\"00\")&\"Name\"))","v":"User 02 Solution Management"},{"$f":"IF(ISERROR(UsedDetailSheet(D456,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D456,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}]
[93,"CO",3,{"$f":"\"User \"&TEXT(C457,\"00\")&IF(ISBLANK(INDIRECT(\"User\"&TEXT(C457,\"00\")&\"Name\")),\"\",\" \")&INDIRECT(\"User\"&TEXT(C457,\"00\")&\"Name\")","v":"User 03 Miscellaneous Crews"},{"$f":"IF(ISERROR(UsedDetailSheet(D457,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D457,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}]
[94,"CP",4,"User 04 Bldgs & tanks backup",{"$f":"IF(ISERROR(UsedDetailSheet(D458,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D458,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"},{"$f":"IF(INDIRECT(\"User\"&TEXT(C460,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C460,\"00\")&\"Name\"))","v":" Earthworks inputs"}]
[95,"CQ",5,"User 05 Growth Media Stockpiles",{"$f":"IF(ISERROR(UsedDetailSheet(D459,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D459,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Labor rates"]
[96,"CR",6,"User 06 Earthworks inputs",{"$f":"IF(ISERROR(UsedDetailSheet(D460,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D460,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Rapid Fill"]
[97,"CS",7,"User 07 Labor rates",{"$f":"IF(ISERROR(UsedDetailSheet(D461,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D461,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Haul Distances"]
[98,"CT",8,"User 08 Rapid Fill",{"$f":"IF(ISERROR(UsedDetailSheet(D462,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D462,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Diversion channels"]
[99,"CU",9,"User 09 Haul Distances",{"$f":"IF(ISERROR(UsedDetailSheet(D463,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D463,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Surface Areas of Ponds"]
[100,"CV",10,"User 10 Diversion channels",{"$f":"IF(ISERROR(UsedDetailSheet(D464,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D464,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Excavation work"]
[101,"CW",11,"User 11 Surface Areas of Ponds",{"$f":"IF(ISERROR(UsedDetailSheet(D465,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D465,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Tank cutting"]
[102,"CX",12,"User 12 Excavation work",{"$f":"IF(ISERROR(UsedDetailSheet(D466,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D466,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Demo Debris Disposal"]
[103,"CY",13,"User 13 Tank cutting",{"$f":"IF(ISERROR(UsedDetailSheet(D467,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D467,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Evaporator setup"]
[104,"CZ",14,"User 14 Demo Debris Disposal",{"$f":"IF(ISERROR(UsedDetailSheet(D468,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D468,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}]
[105,{"$f":"\"D\" & B365","v":"DA"},15,"User 15 Evaporator setup",{"$f":"IF(ISERROR(UsedDetailSheet(D469,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D469,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Road Regrading"]
[106,"DB",16,"User 16 Mob-demob campaigns",{"$f":"IF(ISERROR(UsedDetailSheet(D470,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D470,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Bench Channels TSF Emb."]
[107,"DC",17,"User 17 Road Regrading",{"$f":"IF(ISERROR(UsedDetailSheet(D471,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D471,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Trench Backfill"]
[108,"DD",18,"User 18 Bench Channels TSF Emb.",{"$f":"IF(ISERROR(UsedDetailSheet(D472,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D472,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Liner"]
[109,"DE",19,"User 19 Trench Backfill",{"$f":"IF(ISERROR(UsedDetailSheet(D473,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D473,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Riprap supply"]
[110,"DF",20,"User 20 Liner",{"$f":"IF(ISERROR(UsedDetailSheet(D474,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D474,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Toe berm reclamation"]
[111,"DG",21,"User 21 Riprap supply",{"$f":"IF(ISERROR(UsedDetailSheet(D475,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D475,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"},""]
[112,"DH",22,"User 22 Toe berm reclamation",{"$f":"IF(ISERROR(UsedDetailSheet(D476,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D476,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Process Bld Addtl"]
[113,"DI",23,"User 23",{"$f":"IF(ISERROR(UsedDetailSheet(D477,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D477,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}," Indirects backup"]
[114,"DJ",24,"User 24 Process Bld Addtl",{"$f":"IF(ISERROR(UsedDetailSheet(D478,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D478,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Waste Quantities"]
[115,"DK",25,"User 25 Indirects backup",{"$f":"IF(ISERROR(UsedDetailSheet(D479,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D479,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," Wells P&A & Maint"]
[116,{"$f":"\"D\" & B376","v":"DL"},26,"User 26 Waste Quantities",{"$f":"IF(ISERROR(UsedDetailSheet(D480,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D480,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"}," L, E, M subtotals"]
[117,"DM",27,"User 27 Wells P&A & Maint",{"$f":"IF(ISERROR(UsedDetailSheet(D481,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D481,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"},{"$f":"IF(INDIRECT(\"User\"&TEXT(C484,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C484,\"00\")&\"Name\"))","v":""}]
[118,"DN",28,"User 28 L, E, M subtotals",{"$f":"IF(ISERROR(UsedDetailSheet(D482,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D482,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":"Used"},{"$f":"IF(INDIRECT(\"User\"&TEXT(C485,\"00\")&\"Name\")=\"\",\"\",\" \"&INDIRECT(\"User\"&TEXT(C485,\"00\")&\"Name\"))","v":""}]
[119,"DO",29,{"$f":"\"User \"&TEXT(C483,\"00\")&IF(ISBLANK(INDIRECT(\"User\"&TEXT(C483,\"00\")&\"Name\")),\"\",\" \")&INDIRECT(\"User\"&TEXT(C483,\"00\")&\"Name\")","v":"User 29"},{"$f":"IF(ISERROR(UsedDetailSheet(D483,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D483,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[120,"DP",30,"User 30",{"$f":"IF(ISERROR(UsedDetailSheet(D484,UserSheetUseCheck,2,4)),\"\",IF(UsedDetailSheet(D484,UserSheetUseCheck,2,4),\"Used\",\"\"))","v":""}]
[121,"DQ",30,"BreakLinks","Used"]
[122,"DR"]
[123,"DS",null,"Summary Table Category","<<<< for use in data validation for Facility Type column in Other User Sheet"]
[124,"DT"]
[125,"DU",null,"Waste Rock Dumps",{"$f":"SUMIF(OtherUserType,Lists!D489,OtherUserTotals)","v":0}]
[126,"DV",null,"Tailings",{"$f":"SUMIF(OtherUserType,Lists!D490,OtherUserTotals)","v":0}]
[127,"DW",null,"Heaps",{"$f":"SUMIF(OtherUserType,Lists!D491,OtherUserTotals)","v":0}]
[128,"DX",null,"Pits",{"$f":"SUMIF(OtherUserType,Lists!D492,OtherUserTotals)","v":0}]
[129,"DY",null,"Quarries & Borrow Areas",{"$f":"SUMIF(OtherUserType,Lists!D493,OtherUserTotals)","v":0}]
[130,"DZ",null,"Material Hauling",{"$f":"SUMIF(OtherUserType,Lists!D494,OtherUserTotals)","v":0}]
[131,{"$f":"\"E\" & B365","v":"EA"},null,"Roads",{"$f":"SUMIF(OtherUserType,Lists!D495,OtherUserTotals)","v":0}]
[132,"EB",null,"Process Ponds",{"$f":"SUMIF(OtherUserType,Lists!D496,OtherUserTotals)","v":0}]
[133,"EC",null,"Yards, Etc.",{"$f":"SUMIF(OtherUserType,Lists!D497,OtherUserTotals)","v":0}]
[134,"ED",null,"Landfills",{"$f":"SUMIF(OtherUserType,Lists!D498,OtherUserTotals)","v":0}]
[135,"EE",null,"Foundation & Buildings Areas",{"$f":"SUMIF(OtherUserType,Lists!D499,OtherUserTotals)","v":0}]
[136,"EF",null,"Declines, Portals, Adits",{"$f":"SUMIF(OtherUserType,Lists!D500,OtherUserTotals)","v":0}]
[137,"EG",null,"Shafts",{"$f":"SUMIF(OtherUserType,Lists!D501,OtherUserTotals)","v":0}]
[138,"EH",null,"Diversion Ditches",{"$f":"SUMIF(OtherUserType,Lists!D502,OtherUserTotals)","v":0}]
[139,"EI",null,"Sediment/Evaporation Ponds",{"$f":"SUMIF(OtherUserType,Lists!D503,OtherUserTotals)","v":0}]
[140,"EJ",null,"Other Demo",{"$f":"SUMIF(OtherUserType,Lists!D504,OtherUserTotals)","v":0}]
[141,"EK",null,"Equipment Removal",{"$f":"SUMIF(OtherUserType,Lists!D505,OtherUserTotals)","v":0}]
[142,{"$f":"\"E\" & B376","v":"EL"},null,"Pumping",{"$f":"SUMIF(OtherUserType,Lists!D506,OtherUserTotals)","v":0}]
[143,"EM",null,"Forced Evaporation",{"$f":"SUMIF(OtherUserType,Lists!D507,OtherUserTotals)","v":0}]
[144,"EN",null,"Water Treatment",{"$f":"SUMIF(OtherUserType,Lists!D508,OtherUserTotals)","v":0}]
[145,"EO",null,"Decontamination",{"$f":"SUMIF(OtherUserType,Lists!D509,OtherUserTotals)","v":0}]
[146,"EP",null,"Production/Dewatering Wells",{"$f":"SUMIF(OtherUserType,Lists!D510,OtherUserTotals)","v":0}]
[147,"EQ",null,"Monitoring Wells",{"$f":"SUMIF(OtherUserType,Lists!D511,OtherUserTotals)","v":0}]
[148,"ER",null,"Solid Waste",{"$f":"SUMIF(OtherUserType,Lists!D512,OtherUserTotals)","v":0}]
[149,"ES",null,"Hazardous Waste",{"$f":"SUMIF(OtherUserType,Lists!D513,OtherUserTotals)","v":0}]
[150,"ET",null,"Hydrocarbon Contaminated Soils",{"$f":"SUMIF(OtherUserType,Lists!D514,OtherUserTotals)","v":0}]
[151,"EU",null,"Fence Removal",{"$f":"SUMIF(OtherUserType,Lists!D515,OtherUserTotals)","v":0}]
[152,"EV",null,"Fence Installation",{"$f":"SUMIF(OtherUserType,Lists!D516,OtherUserTotals)","v":0}]
[153,"EW",null,"Culvert Removal",{"$f":"SUMIF(OtherUserType,Lists!D517,OtherUserTotals)","v":0}]
[154,"EX",null,"Pipe Removal",{"$f":"SUMIF(OtherUserType,Lists!D518,OtherUserTotals)","v":0}]
[155,"EY",null,"Powerline & Transformer Removal",{"$f":"SUMIF(OtherUserType,Lists!D519,OtherUserTotals)","v":0}]
[156,"EZ",null,"Rip-rap, rock lining, gabions",{"$f":"SUMIF(OtherUserType,Lists!D520,OtherUserTotals)","v":0}]
[157,{"$f":"\"F\" & B365","v":"FA"},null,"Exploration Drillholes",{"$f":"SUMIF(OtherUserType,Lists!D521,OtherUserTotals)","v":0}]
[158,"FB",null,"Trenches",{"$f":"SUMIF(OtherUserType,Lists!D522,OtherUserTotals)","v":0}]
[159,"FC",null,"Exploration Roads & Drill Pads",{"$f":"SUMIF(OtherUserType,Lists!D523,OtherUserTotals)","v":0}]
[160,"FD",null,"Reclamation Maintenance",{"$f":"SUMIF(OtherUserType,Lists!D524,OtherUserTotals)","v":0}]
[161,"FE",null,"Reclamation Monitoring",{"$f":"SUMIF(OtherUserType,Lists!D525,OtherUserTotals)","v":0}]
[162,"FF",null,"Water/Rock Quality Monitoring",{"$f":"SUMIF(OtherUserType,Lists!D526,OtherUserTotals)","v":0}]
[163,"FG",null,"Construction Management",{"$f":"SUMIF(OtherUserType,Lists!D527,OtherUserTotals)","v":0}]
[164,"FH",null,"Reclamation Maintenance",{"$f":"SUMIF(OtherUserType,Lists!D528,OtherUserTotals)","v":0}]
[165,"FI",null,"Reclamation Monitoring",{"$f":"SUMIF(OtherUserType,Lists!D529,OtherUserTotals)","v":0}]
[166,"FJ",null,"Water/Rock Quality Monitoring",{"$f":"SUMIF(OtherUserType,Lists!D530,OtherUserTotals)","v":0}]
[167,"FK",null,"Studies",{"$f":"SUMIF(OtherUserType,Lists!D531,OtherUserTotals)","v":0}]
[168,{"$f":"\"F\" & B376","v":"FL"},null,"Engineering",{"$f":"SUMIF(OtherUserType,Lists!D532,OtherUserTotals)","v":0}]
[169,"FM",null,"Permitting",{"$f":"SUMIF(OtherUserType,Lists!D533,OtherUserTotals)","v":0}]
[170,"FN",null,"Property Holding Costs",{"$f":"SUMIF(OtherUserType,Lists!D534,OtherUserTotals)","v":0}]
[171,"FO",null,"Security and Maintenance",{"$f":"SUMIF(OtherUserType,Lists!D535,OtherUserTotals)","v":0}]
[172,"FP",null,"Adminstration",{"$f":"SUMIF(OtherUserType,Lists!D536,OtherUserTotals)","v":0}]
[173,"FQ",null,"Human Resources",{"$f":"SUMIF(OtherUserType,Lists!D537,OtherUserTotals)","v":0}]
[174,"FR",null,"UNSPECIFIED COSTS (those without a selected facility)",{"$f":"_OtherUserCost-SUM(Lists!E489:E537)","v":6685184.5539174294}]
[175,"FS"]
[176,"FT"]
[177,"FU"]
[178,"FV"]
[179,"FW"]
[180,"FX"]
[181,"FY"]
[182,"FZ"]
[183,{"$f":"\"G\" & B365","v":"GA"}]
[184,{"$f":"\"C\" & B470","v":"CDB"}]
[185,{"$f":"\"G\" & B367","v":"GC"}]
[186,"GD"]
[187,"GE"]
[188,"GF"]
[189,"GG"]
[190,"GH"]
[191,"GI"]
[192,"GJ"]
[193,"GK"]
[194,{"$f":"\"G\" & B376","v":"GL"}]
[195,"GM"]
[196,"GN"]
[197,"GO"]
[198,"GP"]
[199,"GQ"]
[200,"GR"]
[201,{"$f":"\"G\" & B383","v":"GS"}]
[202,"GT"]
[203,"GU"]
[204,"GV"]
[205,"GW"]
[206,"GX"]
[207,"GY"]
[208,"GZ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"    "]

{"sheet":"Property Information","index":1,"n_rows":166,"n_cols":59,"rows_kept":166,"cut":false,"hidden":false,"merged":[[42,2,42,7],[3,1,3,8],[24,2,24,7],[16,6,16,7],[22,2,22,3]]}
[]
[null,"Enter Data Below in Green and Blue Spaces"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Created from working version","SRCE_2.0_Beta1.xlsm","dec 3 2017 - fixes error in Ponds that did not allow scraper dozer fleet for backfill"]
[null,"STANDARDIZED RECLAMATION COST ESTIMATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Release version?",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Currency Symbol:"]
[" ",{"$f":"\"Version \" & ModelVersion","v":"Version 2.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version","2.0",{"$f":"INDEX(CurrencySymbols,MATCH(CurrentCur,Currencies,0),2)","v":"$"}]
[null,{"$f":"\"Build - \" & BuildNo","v":"Build - Beta 01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build:","Beta 01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Build Num:",1]
[null,"COST DATA FILE INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Button Links"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IsBRCE?",false]
[null,"File Name:  ",{"$f":"MID(BF15,BE15+1,BD15-BE15-1)","v":"Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nevada?",false]
[null,"Cost Data File:",{"$f":"DataFileName","v":"Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Button Links"]
[null,"Cost Data Date:",{"$f":"DataFileDate","v":"2018-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(BF15,BE15+1,BD15-BE15-1)","v":"Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"},null,{"$f":"FIND(\"]\",BF15,BE15+1)","v":100},{"$f":"FIND(\"[\",BF15)","v":42},{"$f":"BG15","v":"C:\\Users\\ftoprak\\Documents\\Home\\20190711\\[Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm]Property Information"},{"$f":"CELL(\"filename\",C11)","v":"C:\\Users\\ftoprak\\Documents\\Home\\20190711\\[Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm]Property Information"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metric","English"]
[null,"Cost Data Basis:",{"$f":"DataCostBasis","v":"User Data"},null,null,"Data Cost Units:",{"$f":"DataUnits","v":"Imperial"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Measurement Units",2,{"$f":"IF(BC17=1,TRUE,FALSE)","v":false}]
[]
[null,"Author/Source:",{"$f":"IF(ISBLANK(AuthorSource),\"\", AuthorSource)","v":"SRK Consulting and NMCC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Language",null,{"$f":"C31","v":"Russian"}]
[]
[null,"PROJECT INFORMATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data File:",null,"Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"]
[]
[null,"Property/Mine Name:  ","Copper Flat","Copper Flat",null,"Property Code:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data Date:",null,"2018-12-01"]
[]
[null,"Project Name:  ","Copper Flat Reclamation Bond Cost Estimate 2018","Copper Flat Reclamation Bond Cost Estimate 2018","Copper Flat Reclamation Bond Cost Estimate 2018","Copper Flat Reclamation Bond Cost Estimate 2018","Copper Flat Reclamation Bond Cost Estimate 2018","Copper Flat Reclamation Bond Cost Estimate 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Data Basis:",null,"User Data"]
[]
[null,"Date of Submittal:  ","July 2019",null,null,"Average Elevation",5450,{"$f":"IF(Metric,\"m\",\"ft.\")","v":"ft."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Author/Source:",null,"SRK Consulting and NMCC"]
[]
[null,"Units of Measure:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Data Cost Units:",null,"Imperial"]
[]
[null,"Language:","Russian","<<< Doesn’t work yet"]
[]
[null,"Currency Symbol:","Dollar (US)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOI/POO",1,false,false,true]
[]
[null,"Project Type:","Mine Operations Plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public/Private",null,false,true,{"$f":"IF(BE35=TRUE,\"Public\",\"Private\")","v":"Public"}]
[]
[null,"Land Type:","Private Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Std Labor Cost",null,true,false,{"$f":"IF(BD37=TRUE,\"DAVIS BACON WAGE RATES\", \"MINE OPERATOR WAGE RATES\")","v":"DAVIS BACON WAGE RATES"}]
[]
[null,"Cost Estimate Type:",{"$f":"CostType","v":"FA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Std Equip Cost",null,true,false,{"$f":"IF(BD39=TRUE,\"CATERPILLAR RENTAL RATES\", \"MINE OPERATOR COSTS\")","v":"CATERPILLAR RENTAL RATES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,false]
[null,"Cost Basis Category:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,"Cost Basis Description:",{"$f":"IF(ProjectRegion=0,\"**** LOAD DATA FILE FROM SRCE MENU  . . .                                                                                                 . . .   OR SELECT PROJECT REGION IF DATA ALREADY LOADED ****\",VLOOKUP(ProjectRegion,RegionInformationTable,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In Nevada?",null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Data?",null,false,"did the data just get imported?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected Region:",1,{"$f":"INDEX(RegionInformationTable,BC45,1)","v":"Copper Flat FA"},1]
[null,"Copyright© 2004-2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zones Valid?",1,{"$f":"IF(ProjectRegion=\"\",\"\",IF(OR(ISBLANK(EquipmentZone),ISBLANK(TruckDriverZone),ISBLANK(LaborerZone),EquipmentZoneRate=\"Invalid Zone\",TruckZoneRate=\"Invalid Zone\",LaborZoneRate=\"Invalid Zone\"),FALSE,TRUE))","v":true}]
[null,"SRCE Software. All Rights Reserved",null,{"$f":"\"\"","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region","Region Name","Regional Description"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 1","Copper Flat FA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 6","Copper Flat internal","Labor and equipment rates from \"MajorEquipmentOperatingCost_22Jun18_ V3.pdf\" as applicable; else, Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region 15","NNV Imperial","For reference"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J166=\"None required\",\"\",IF(ISBLANK(B12),\"\",IF(G58=\"optimize\",FI166,G58)))","v":""}]

{"sheet":"Table of Contents","index":2,"n_rows":69,"n_cols":3,"rows_kept":69,"cut":false,"hidden":true,"merged":[[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[6,1,6,2]]}
[]
[null,{"$f":"IF('Property Information'!C25=0,\"Enter Project Name\",CONCATENATE(\"Project Name: \",'Property Information'!C25))","v":"Project Name: Copper Flat Reclamation Bond Cost Estimate 2018"}]
[null,{"$f":"IF(SubmittalDate=0,\"Enter Submittal Date\",CONCATENATE(\"Project Date: \",SubmittalDate))","v":"Project Date: July 2019"}]
[null,{"$f":"FileName","v":"Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[null,{"$f":"IF('Property Information'!$BD$33=TRUE,\"Notice\",IF('Property Information'!$BE$33=TRUE,\"Plan of Operations\",\"Reclamation Plan\"))","v":"Reclamation Plan"}]
[]
[null,"Table of Contents"]
[]
[null,"Property Information"]
[null,"Cost Summary"]
[null,"Cost Schedule"]
[null,"PER-LOM Detail"]
[null,"PER-LOM Summary"]
[null,"Cashflow Summary"]
[null,"Exploration"]
[null,"Exploration Roads & Pads"]
[null,"Waste Rock Dumps"]
[null,"Heap Leach Pads"]
[null,"Tailings"]
[null,"Roads"]
[null,"Pits"]
[null,"Quarries & Borrow Pits"]
[null,"Underground Openings"]
[null,"Material Hauling"]
[null,"Foundations and Buildings"]
[null,"Other Demo & Equipment Removal"]
[null,"Sediment & Drainage Control"]
[null,"Process Ponds"]
[null,"Landfills"]
[null,"Yards, Etc."]
[null,"Waste Disposal"]
[null,"Well Abandonment "]
[null,"Misc. Costs"]
[null,"Monitoring"]
[null,"Construction Management"]
[null,"Solution Management"]
[null,"Closure Planning"]
[null,"General & Administration"]
[null,"Human Resources"]
[null,"Other User"]
[null,"Reclamation Quantities"]
[null,"Labor Costs"]
[null,"Equipment Costs"]
[null,"Material Costs"]
[null,"Misc. Unit Costs"]
[null,"Fleets (Crews)"]
[null,"Productivity"]
[null,"User Tools"]
[null,"Seed Mixture","Description"]
[null,"User Sheet 1"]
[null,"User Sheet 2"]
[null,"User Sheet 3"]
[null,"User Sheet 4"]
[null,"User Sheet 5"]
[null,"User Sheet 6"]
[null,"User Sheet 7"]
[null,"User Sheet 8"]
[null,"User Sheet 9"]
[null,"User Sheet 10"]
[null,"User Sheet 11"]
[null,"User Sheet 12"]
[null,"User Sheet 13"]
[null,"User Sheet 14"]
[null,"User Sheet 15"]
[null,"User Sheet 16"]
[null,"User Sheet 17"]
[null,"User Sheet 18"]
[null,"User Sheet 19"]
[null,"User Sheet 20"]

{"sheet":"FA Schedule","index":3,"n_rows":1789,"n_cols":157,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
[null,null,"Cost type:","FA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ScheduleShtName:",{"$f":"ShtName()","v":"User 20 Liner"},{"$f":"IF(LEFT(ScheduleShtName,FIND(\" \",ScheduleShtName)-1)<>CostType,\"<<-- Cost Type does not match sheet name!! Please reset Cost Type\",\"\")","v":"<<-- Cost Type does not match sheet name!! Please reset Cost Type"}]
[null,null,"Current Year:",1]
[null,null,"First Year of Operation:",1,null,null,null,null,"Engineering, Design and Construction Plan (%)",{"$f":"'User 25 Indirects backup'!C22","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Rows Hidden?",false]
[null,null,"Closure Year 1:",14,null,null,null,null,"Contingency (%)",{"$f":"'User 25 Indirects backup'!C23","v":0.06}]
[null,null,"Closure Period:",7,"years",null,null,null,"Contractor OH and Profit (%)",{"$f":"'User 25 Indirects backup'!C24","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule years to show:",100,null,100,"SchedulePeriodText"]
[null,null,"Post Closure Period",20,"years",null,null,null,"Contract Administration (%)",{"$f":"'User 25 Indirects backup'!C25","v":0.1179262392892388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Type:",{"$f":"D9","v":"FA"}]
[null,null,"Filter",null,"Filter Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OpsPeriod",{"$f":"ClosureYear1-FirstYrOps","v":13}]
[null,null,"ID Code Filter:",null,null,null,null,null,{"$f":"\"Include Complete Work in \"&LOM&\" Schedule?\"","v":"Include Complete Work in LOM Schedule?"},true,"Note:","ARO: completed work subtracted completed in ARO year or earlier. FA: completed work subtracted if in Budget year or earlier and after FA release date.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OpsPeriodShown",{"$f":"ClosureYear1-FirstYrOps+1","v":14}]
[null,null,"Facility/Activity Type:"]
[null,null,{"$f":"Filter3&\":\"","v":"Phases:"},null,null,null,null,null,"Show how many years in schedule (10 to 100)",100]
[null,null,{"$f":"Filter1&\":\"","v":"Locations:"}]
[null,null,{"$f":"Filter2&\":\"","v":"Properties:"},null,null,null,null,null,"Show how many operating years in schedule",10]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial ",null,"Work ","% Complete","Plan Year",1,{"$f":"T25+1","v":2},{"$f":"U25+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"AH25+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BP25+1","v":50},51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,{"$f":"CV25+1","v":82},83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,"Difference",null,null,null,null,null,null,null,null,null,null,"Test",null,"Other","Cost","Other Cost",null,"Facility",null,null,null,null,"Valid",null,null,"Quantities",null,"Regrade/Placement/Scarify Fleet",null,null,"Crusher Fleet",null,null,"Costs"]
["User",null,null,null,null,"Facility/Activity",null,null,null,null,null,"Construct","Closure","Closure","Assurance","%","Before/During","Before","Closure Year",{"$f":"FirstYrOps-ClosureYear1","v":-13},{"$f":"IF(T26+1=0,1,T26+1)","v":-12},{"$f":"IF(U26+1=0,1,U26+1)","v":-11},-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,1,2,{"$f":"IF(AH26+1=0,1,AH26+1)","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"IF(AX26+1=0,1,AX26+1)","v":19},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,{"$f":"IF(BP26+1=0,1,BP26+1)","v":37},38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,{"$f":"IF(CV26+1=0,1,CV26+1)","v":69},70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,"Check",null,null,null,null,null,null,null,null,null,null,"for FA",null,"Cost Type","Type","Type","IDCode","Type","Phase","Location","Property",null,"Facility",null,null,null,null,null,"Number of",null,null,"Number of"]
["Override","Facility","Cost Type","Description","ID Code","Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Total Cost",{"$f":"(CostType&\" Cost\")","v":"FA Cost"},"Year","Start","Finish","Release","Scheduled","Budget year","Budget year","Calendar Year",{"$f":"FirstYrOps+T25-1","v":1},{"$f":"T27+1","v":2},{"$f":"U27+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"AH27+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AX27+1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BP27+1","v":50},51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,{"$f":"CV27+1","v":82},83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,null,null,null,null,null,null,null,null,null,null,null,"Release",{"$f":"(CostType&\" Cost\")","v":"FA Cost"},{"$f":"IF(CostType=LOM,\"ARO\",\"LOM\")","v":"LOM"}," Filter"," Filter","Filter","Filter","Filter","Filter","Filter",null,"Test",null,null,null,null,"Fleet","Trucks/Scrapers","Fleet Hours","Fleet","Trucks/Scrapers","Fleet Hours","Labor","Equip","Materials","_ImportTest","_SchedAcctCodeTest"]
[null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
["Dumps","WASTE ROCK DUMPS",null,null,null,null,null,null,null,{"$f":"SumByColor(J30,J30:J289)","v":6614213},{"$f":"SumByColor(K30,K30:K289)","v":6614213},null,null,null,null,null,{"$f":"SumByColor(Q30,Q30:Q289)","v":0},null,null,{"$f":"SumByColor(T30,T30:T289)","v":0},674303,0,0,0,0,0,0,46883,46883,46883,46883,99086,2412583,3240709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ30,AZ30:AZ289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF30,CF30:CF289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL30,DL30:DL289)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB30,EB30:EB289)","v":6614213},{"$f":"SumByColor(EC30,EC30:EC289)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B30) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,3))","v":""},{"$f":"IF(ISERROR(EL30),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,8))","v":""},{"$f":"SUM(J31:J36)","v":0},{"$f":"IF(ISERR(ED30),\"Cost Type\",IF(A30=\"X\",\"Override\",IF(AND(CostType=ARO,L30>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI30)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ30)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG30)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF30)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH30)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J30,SUM(T30:DO30))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q31:Q36)","v":0},null,null,{"$f":"IF(ISTEXT($EB30),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T31:T36,$J31:$J36),IF(CostType=Bond,SUMPRODUCT($EB31:$EB36,T31:T36,$EA31:$EA36),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T31:T36,$EB31:$EB36)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB30),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ31:AZ36,$J31:$J36),IF(CostType=Bond,SUMPRODUCT($EB31:$EB36,AZ31:AZ36,$EA31:$EA36),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ31:AZ36,$EB31:$EB36)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB30),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF31:CF36,$J31:$J36),IF(CostType=Bond,SUMPRODUCT($EB31:$EB36,CF31:CF36,$EA31:$EA36),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF31:CF36,$EB31:$EB36)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB30),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL31:DL36,$J31:$J36),IF(CostType=Bond,SUMPRODUCT($EB31:$EB36,DL31:DL36,$EA31:$EA36),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL31:DL36,$EB31:$EB36)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K30),SUM(T30:DO30)-K30,K30)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED30),\"Cost Type\",IF(A30=\"X\",\"Override\",IF(AND(CostType=ARO,L30>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI30)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ30)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG30)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF30)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH30)),\"Phase\",J30))))))))","v":"Cost Type"},{"$f":"IF(EE30=\"\",\"Cost Type\",IF(A30=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L30>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI30=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ30=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG30=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF30=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH30=\"\"),\"Phase\",J30))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C30)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C30)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E30)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E30))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F30)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F30))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G30)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G30))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H30)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H30))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I30)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I30))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I30,0)))),1,$EK30)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B30+1,5),Accounts,0))","v":""},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K36),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,5),\"\")","v":""},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,15))","v":0},{"$f":"IF(OR(J31=\"\",K30=\"\",ISTEXT(K30),J31=0),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N31<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O31>ScheduleYear),AND(CostType=LOM,LOMComplete)),J31,J31-Q31)))))","v":""},null,null,null,null,{"$f":"IF(K31=\"\",\"\",SUM(T31:DO31))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N31<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J31*R31,R31*EB31)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T31:DP31,T$27:DP$27,\"<=\"&O31,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T31:DP31))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O31),$O31>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J31=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M31),ISBLANK(N31)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N31<=ScheduleYear)),0,J31)))","v":0},{"$f":"IF(OR(J31=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M31),ISBLANK(N31)),0,IF(EC30=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L30>ScheduleYear),N31<=ScheduleYear),0,J31))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K31),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K31)),K31=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,12))","v":0},null,null,null,{"$f":"IF(ISNUMBER($K31),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,13),0)","v":0},{"$f":"IF(ISNUMBER($K31),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B30+1,14),0)","v":0},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,25)","v":0},{"$f":"IF(OR(J32=\"\",K30=\"\",ISTEXT(K30),J32=0),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N32<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O32>ScheduleYear),AND(CostType=LOM,LOMComplete)),J32,J32-Q32)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J32=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M32),ISBLANK(N32)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N32<=ScheduleYear)),0,J32)))","v":0},{"$f":"IF(OR(J32=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M32),ISBLANK(N32)),0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N32<=ScheduleYear),0,J32))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K32),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K32)),K32=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K32)),K32=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K32)),K32=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K32)),K32=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,9))","v":0},{"$f":"IF(ISNUMBER($K32),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K31),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B30+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,25)","v":0},{"$f":"IF(OR(J33=\"\",K30=\"\",ISTEXT(K30),J33=0),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N33<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O33>ScheduleYear),AND(CostType=LOM,LOMComplete)),J33,J33-Q33)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J33=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N33<=ScheduleYear)),0,J33)))","v":0},{"$f":"IF(OR(J33=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N33<=ScheduleYear),0,J33))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K33),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K33)),K33=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K33)),K33=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K33)),K33=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K33)),K33=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B30+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,11)","v":0},{"$f":"IF(OR(J34=\"\",K30=\"\",ISTEXT(K30),J34=0),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N34<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O34>ScheduleYear),AND(CostType=LOM,LOMComplete)),J34,J34-Q34)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J34=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N34<=ScheduleYear)),0,J34)))","v":0},{"$f":"IF(OR(J34=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N34<=ScheduleYear),0,J34))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K34),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K34)),K34=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K34)),K34=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B30+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,13)","v":0},{"$f":"IF(OR(J35=\"\",K30=\"\",ISTEXT(K30),J35=0),\"\",IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N35<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O35>ScheduleYear),AND(CostType=LOM,LOMComplete)),J35,J35-Q35)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J35=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N35<=ScheduleYear)),0,J35)))","v":0},{"$f":"IF(OR(J35=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M35),ISBLANK(N35)), 0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N35<=ScheduleYear),0,J35))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K35),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K35)),K35=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,17)","v":0},{"$f":"IF(OR(J36=\"\",K30=\"\",ISTEXT(K30),J36=0),\"\",IF(OR(ISBLANK(M36),ISBLANK(N36)),\"Enter Dates\",IF(K30=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(CostType=ARO,N36<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O36>ScheduleYear),AND(CostType=LOM,LOMComplete)),J36,J36-Q36)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J36=\"\",EB30=\"\",ISTEXT(EB30)),0,IF(OR(ISBLANK(M36),ISBLANK(N36)),0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N36<=ScheduleYear)),0,J36)))","v":0},{"$f":"IF(OR(J36=\"\",EC30=\"\",ISTEXT(EC30)),0,IF(OR(ISBLANK(M36),ISBLANK(N36)), 0,IF(EC30=\"Date Range\",0,IF(OR(AND(CostType=ARO,L30>ScheduleYear),N36<=ScheduleYear),0,J36))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K36),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B30+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B37) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,2)","v":"Plant Disturbance"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,3))","v":""},{"$f":"IF(ISERROR(EL37),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,5)))","v":"Yards"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,8))","v":""},{"$f":"SUM(J38:J43)","v":279601},{"$f":"IF(ISERR(ED37),\"Cost Type\",IF(A37=\"X\",\"Override\",IF(AND(CostType=ARO,L37>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI37)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ37)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG37)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF37)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH37)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J37,SUM(T37:DO37))))))))))","v":279601},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q38:Q43)","v":0},null,null,{"$f":"IF(ISTEXT($EB37),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T38:T43,$J38:$J43),IF(CostType=Bond,SUMPRODUCT($EB38:$EB43,T38:T43,$EA38:$EA43),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T38:T43,$EB38:$EB43)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,139800.5,139800.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB37),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ38:AZ43,$J38:$J43),IF(CostType=Bond,SUMPRODUCT($EB38:$EB43,AZ38:AZ43,$EA38:$EA43),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ38:AZ43,$EB38:$EB43)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB37),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF38:CF43,$J38:$J43),IF(CostType=Bond,SUMPRODUCT($EB38:$EB43,CF38:CF43,$EA38:$EA43),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF38:CF43,$EB38:$EB43)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB37),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL38:DL43,$J38:$J43),IF(CostType=Bond,SUMPRODUCT($EB38:$EB43,DL38:DL43,$EA38:$EA43),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL38:DL43,$EB38:$EB43)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K37),SUM(T37:DO37)-K37,K37)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED37),\"Cost Type\",IF(A37=\"X\",\"Override\",IF(AND(CostType=ARO,L37>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI37)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ37)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG37)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF37)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH37)),\"Phase\",J37))))))))","v":279601},{"$f":"IF(EE37=\"\",\"Cost Type\",IF(A37=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L37>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI37=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ37=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG37=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF37=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH37=\"\"),\"Phase\",J37))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C37)","v":1},{"$f":"SEARCH(OtherCostType,C37)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E37)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E37))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F37)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F37))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G37)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G37))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H37)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H37))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I37)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I37))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I37,0)))),1,$EK37)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B37+1,5),Accounts,0))","v":10},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K43),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,5),\"\")","v":79.959999999999994},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,15))","v":5439},{"$f":"IF(OR(J38=\"\",K37=\"\",ISTEXT(K37),J38=0),\"\",IF(OR(ISBLANK(M38),ISBLANK(N38)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N38<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O38>ScheduleYear),AND(CostType=LOM,LOMComplete)),J38,J38-Q38)))))","v":5439},null,{"$f":"ClosureYear1","v":14},{"$f":"ClosureYear1+1","v":15},null,{"$f":"IF(K38=\"\",\"\",SUM(T38:DO38))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N38<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J38*R38,R38*EB38)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T38:DP38,T$27:DP$27,\"<=\"&O38,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T38:DP38))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J38=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M38),ISBLANK(N38)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N38<=ScheduleYear)),0,J38)))","v":5439},{"$f":"IF(OR(J38=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M38),ISBLANK(N38)),0,IF(EC37=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L37>ScheduleYear),N38<=ScheduleYear),0,J38))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K38),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,3)),0)","v":28328},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K38)),K38=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,12))","v":23},null,null,null,{"$f":"IF(ISNUMBER($K38),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,13),0)","v":597},{"$f":"IF(ISNUMBER($K38),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B37+1,14),0)","v":4842},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,25)","v":0},{"$f":"IF(OR(J39=\"\",K37=\"\",ISTEXT(K37),J39=0),\"\",IF(OR(ISBLANK(M39),ISBLANK(N39)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N39<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O39>ScheduleYear),AND(CostType=LOM,LOMComplete)),J39,J39-Q39)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J39=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M39),ISBLANK(N39)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N39<=ScheduleYear)),0,J39)))","v":0},{"$f":"IF(OR(J39=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M39),ISBLANK(N39)),0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N39<=ScheduleYear),0,J39))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K39),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K39)),K39=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K39)),K39=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K39)),K39=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K39)),K39=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,9))","v":0},{"$f":"IF(ISNUMBER($K39),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K38),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B37+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,25)","v":0},{"$f":"IF(OR(J40=\"\",K37=\"\",ISTEXT(K37),J40=0),\"\",IF(OR(ISBLANK(M40),ISBLANK(N40)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N40<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O40>ScheduleYear),AND(CostType=LOM,LOMComplete)),J40,J40-Q40)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J40=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M40),ISBLANK(N40)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N40<=ScheduleYear)),0,J40)))","v":0},{"$f":"IF(OR(J40=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M40),ISBLANK(N40)),0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N40<=ScheduleYear),0,J40))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K40),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K40)),K40=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K40)),K40=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K40)),K40=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K40)),K40=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B37+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,11)","v":184297},{"$f":"IF(OR(J41=\"\",K37=\"\",ISTEXT(K37),J41=0),\"\",IF(OR(ISBLANK(M41),ISBLANK(N41)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N41<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O41>ScheduleYear),AND(CostType=LOM,LOMComplete)),J41,J41-Q41)))))","v":184297},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J41=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M41),ISBLANK(N41)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N41<=ScheduleYear)),0,J41)))","v":184297},{"$f":"IF(OR(J41=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M41),ISBLANK(N41)),0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N41<=ScheduleYear),0,J41))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K41),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,3),0)","v":64501},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K41)),K41=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,6))","v":4},{"$f":"IF(OR(NOT(ISNUMBER(K41)),K41=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B37+1,8))","v":62},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,13)","v":12898},{"$f":"IF(OR(J42=\"\",K37=\"\",ISTEXT(K37),J42=0),\"\",IF(OR(ISBLANK(M42),ISBLANK(N42)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N42<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O42>ScheduleYear),AND(CostType=LOM,LOMComplete)),J42,J42-Q42)))))","v":12898},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J42=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M42),ISBLANK(N42)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N42<=ScheduleYear)),0,J42)))","v":12898},{"$f":"IF(OR(J42=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M42),ISBLANK(N42)), 0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N42<=ScheduleYear),0,J42))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K42),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,5),0)","v":79.959999999999994},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K42)),K42=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,10))","v":64},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,17)","v":76967},{"$f":"IF(OR(J43=\"\",K37=\"\",ISTEXT(K37),J43=0),\"\",IF(OR(ISBLANK(M43),ISBLANK(N43)),\"Enter Dates\",IF(K37=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(CostType=ARO,N43<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O43>ScheduleYear),AND(CostType=LOM,LOMComplete)),J43,J43-Q43)))))","v":76967},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J43=\"\",EB37=\"\",ISTEXT(EB37)),0,IF(OR(ISBLANK(M43),ISBLANK(N43)),0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N43<=ScheduleYear)),0,J43)))","v":76967},{"$f":"IF(OR(J43=\"\",EC37=\"\",ISTEXT(EC37)),0,IF(OR(ISBLANK(M43),ISBLANK(N43)), 0,IF(EC37=\"Date Range\",0,IF(OR(AND(CostType=ARO,L37>ScheduleYear),N43<=ScheduleYear),0,J43))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K43),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B37+1,5),0)","v":79.959999999999994},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B44) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,2)","v":"WRSP1-MB1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,3))","v":"WRSP1"},{"$f":"IF(ISERROR(EL44),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,8))","v":""},{"$f":"SUM(J45:J50)","v":90242},{"$f":"IF(ISERR(ED44),\"Cost Type\",IF(A44=\"X\",\"Override\",IF(AND(CostType=ARO,L44>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI44)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ44)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG44)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF44)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH44)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J44,SUM(T44:DO44))))))))))","v":90242},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q45:Q50)","v":0},null,null,{"$f":"IF(ISTEXT($EB44),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T45:T50,$J45:$J50),IF(CostType=Bond,SUMPRODUCT($EB45:$EB50,T45:T50,$EA45:$EA50),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T45:T50,$EB45:$EB50)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,3311,45121,41810,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB44),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ45:AZ50,$J45:$J50),IF(CostType=Bond,SUMPRODUCT($EB45:$EB50,AZ45:AZ50,$EA45:$EA50),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ45:AZ50,$EB45:$EB50)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB44),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF45:CF50,$J45:$J50),IF(CostType=Bond,SUMPRODUCT($EB45:$EB50,CF45:CF50,$EA45:$EA50),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF45:CF50,$EB45:$EB50)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB44),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL45:DL50,$J45:$J50),IF(CostType=Bond,SUMPRODUCT($EB45:$EB50,DL45:DL50,$EA45:$EA50),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL45:DL50,$EB45:$EB50)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K44),SUM(T44:DO44)-K44,K44)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED44),\"Cost Type\",IF(A44=\"X\",\"Override\",IF(AND(CostType=ARO,L44>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI44)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ44)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG44)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF44)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH44)),\"Phase\",J44))))))))","v":90242},{"$f":"IF(EE44=\"\",\"Cost Type\",IF(A44=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L44>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI44=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ44=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG44=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF44=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH44=\"\"),\"Phase\",J44))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C44)","v":1},{"$f":"SEARCH(OtherCostType,C44)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E44)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E44))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E44,0)))),1,$EK44)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F44)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F44))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F44,0)))),1,$EK44)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G44)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G44))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G44,0)))),1,$EK44)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H44)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H44))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H44,0)))),1,$EK44)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I44)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I44))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I44,0)))),1,$EK44)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B44+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K50),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B44+1,5),\"\")","v":3.71},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B44+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B44+1,15))","v":6622},{"$f":"IF(OR(J45=\"\",K44=\"\",ISTEXT(K44),J45=0),\"\",IF(OR(ISBLANK(M45),ISBLANK(N45)),\"Enter Dates\",IF(K44=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(CostType=ARO,N45<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O45>ScheduleYear),AND(CostType=LOM,LOMComplete)),J45,J45-Q45)))))","v":6622},null,13,14,null,{"$f":"IF(K45=\"\",\"\",SUM(T45:DO45))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N45<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J45*R45,R45*EB45)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T45:DP45,T$27:DP$27,\"<=\"&O45,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T45:DP45))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J45=\"\",EB44=\"\",ISTEXT(EB44)),0,IF(OR(ISBLANK(M45),ISBLANK(N45)),0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N45<=ScheduleYear)),0,J45)))","v":6622},{"$f":"IF(OR(J45=\"\",EC44=\"\",ISTEXT(EC44)),0,IF(OR(ISBLANK(M45),ISBLANK(N45)),0,IF(EC44=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L44>ScheduleYear),N45<=ScheduleYear),0,J45))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K45),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B44+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B44+1,3)),0)","v":20748},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B44+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K45)),K45=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B44+1,12))","v":28},null,null,null,{"$f":"IF(ISNUMBER($K45),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B44+1,13),0)","v":727},{"$f":"IF(ISNUMBER($K45),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B44+1,14),0)","v":5895},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,25)","v":0},{"$f":"IF(OR(J46=\"\",K44=\"\",ISTEXT(K44),J46=0),\"\",IF(OR(ISBLANK(M46),ISBLANK(N46)),\"Enter Dates\",IF(K44=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(CostType=ARO,N46<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O46>ScheduleYear),AND(CostType=LOM,LOMComplete)),J46,J46-Q46)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J46=\"\",EB44=\"\",ISTEXT(EB44)),0,IF(OR(ISBLANK(M46),ISBLANK(N46)),0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N46<=ScheduleYear)),0,J46)))","v":0},{"$f":"IF(OR(J46=\"\",EC44=\"\",ISTEXT(EC44)),0,IF(OR(ISBLANK(M46),ISBLANK(N46)),0,IF(EC44=\"Date Range\",0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),N46<=ScheduleYear),0,J46))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K46),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K46)),K46=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K46)),K46=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K46)),K46=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K46)),K46=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,9))","v":0},{"$f":"IF(ISNUMBER($K46),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K45),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B44+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B44+1,25)","v":0},{"$f":"IF(OR(J47=\"\",K44=\"\",ISTEXT(K44),J47=0),\"\",IF(OR(ISBLANK(M47),ISBLANK(N47)),\"Enter Dates\",IF(K44=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(CostType=ARO,N47<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O47>ScheduleYear),AND(CostType=LOM,LOMComplete)),J47,J47-Q47)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J47=\"\",EB44=\"\",ISTEXT(EB44)),0,IF(OR(ISBLANK(M47),ISBLANK(N47)),0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N47<=ScheduleYear)),0,J47)))","v":0},{"$f":"IF(OR(J47=\"\",EC44=\"\",ISTEXT(EC44)),0,IF(OR(ISBLANK(M47),ISBLANK(N47)),0,IF(EC44=\"Date Range\",0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),N47<=ScheduleYear),0,J47))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K47),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B44+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B44+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K47)),K47=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B44+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K47)),K47=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B44+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B44+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K47)),K47=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B44+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K47)),K47=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B44+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B44+1,11)","v":78680},{"$f":"IF(OR(J48=\"\",K44=\"\",ISTEXT(K44),J48=0),\"\",IF(OR(ISBLANK(M48),ISBLANK(N48)),\"Enter Dates\",IF(K44=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(CostType=ARO,N48<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O48>ScheduleYear),AND(CostType=LOM,LOMComplete)),J48,J48-Q48)))))","v":78680},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J48=\"\",EB44=\"\",ISTEXT(EB44)),0,IF(OR(ISBLANK(M48),ISBLANK(N48)),0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N48<=ScheduleYear)),0,J48)))","v":78680},{"$f":"IF(OR(J48=\"\",EC44=\"\",ISTEXT(EC44)),0,IF(OR(ISBLANK(M48),ISBLANK(N48)),0,IF(EC44=\"Date Range\",0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),N48<=ScheduleYear),0,J48))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K48),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B44+1,3),0)","v":17956},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B44+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K48)),K48=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B44+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K48)),K48=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B44+1,8))","v":17},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B44+1,13)","v":605},{"$f":"IF(OR(J49=\"\",K44=\"\",ISTEXT(K44),J49=0),\"\",IF(OR(ISBLANK(M49),ISBLANK(N49)),\"Enter Dates\",IF(K44=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(CostType=ARO,N49<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O49>ScheduleYear),AND(CostType=LOM,LOMComplete)),J49,J49-Q49)))))","v":605},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J49=\"\",EB44=\"\",ISTEXT(EB44)),0,IF(OR(ISBLANK(M49),ISBLANK(N49)),0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N49<=ScheduleYear)),0,J49)))","v":605},{"$f":"IF(OR(J49=\"\",EC44=\"\",ISTEXT(EC44)),0,IF(OR(ISBLANK(M49),ISBLANK(N49)), 0,IF(EC44=\"Date Range\",0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),N49<=ScheduleYear),0,J49))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K49),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B44+1,5),0)","v":3.71},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B44+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K49)),K49=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B44+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B44+1,10))","v":3},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B44+1,17)","v":4335},{"$f":"IF(OR(J50=\"\",K44=\"\",ISTEXT(K44),J50=0),\"\",IF(OR(ISBLANK(M50),ISBLANK(N50)),\"Enter Dates\",IF(K44=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(CostType=ARO,N50<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O50>ScheduleYear),AND(CostType=LOM,LOMComplete)),J50,J50-Q50)))))","v":4335},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J50=\"\",EB44=\"\",ISTEXT(EB44)),0,IF(OR(ISBLANK(M50),ISBLANK(N50)),0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N50<=ScheduleYear)),0,J50)))","v":4335},{"$f":"IF(OR(J50=\"\",EC44=\"\",ISTEXT(EC44)),0,IF(OR(ISBLANK(M50),ISBLANK(N50)), 0,IF(EC44=\"Date Range\",0,IF(OR(AND(CostType=ARO,L44>ScheduleYear),N50<=ScheduleYear),0,J50))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K50),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B44+1,5),0)","v":3.71},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B51) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":3},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,2)","v":"WRSP1-MB2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,3))","v":"WRSP1"},{"$f":"IF(ISERROR(EL51),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,8))","v":""},{"$f":"SUM(J52:J57)","v":20843.28},{"$f":"IF(ISERR(ED51),\"Cost Type\",IF(A51=\"X\",\"Override\",IF(AND(CostType=ARO,L51>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI51)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ51)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG51)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF51)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH51)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J51,SUM(T51:DO51))))))))))","v":20843.28},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q52:Q57)","v":0},null,null,{"$f":"IF(ISTEXT($EB51),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T52:T57,$J52:$J57),IF(CostType=Bond,SUMPRODUCT($EB52:$EB57,T52:T57,$EA52:$EA57),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T52:T57,$EB52:$EB57)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,473,10421.64,9948.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB51),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ52:AZ57,$J52:$J57),IF(CostType=Bond,SUMPRODUCT($EB52:$EB57,AZ52:AZ57,$EA52:$EA57),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ52:AZ57,$EB52:$EB57)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB51),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF52:CF57,$J52:$J57),IF(CostType=Bond,SUMPRODUCT($EB52:$EB57,CF52:CF57,$EA52:$EA57),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF52:CF57,$EB52:$EB57)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB51),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL52:DL57,$J52:$J57),IF(CostType=Bond,SUMPRODUCT($EB52:$EB57,DL52:DL57,$EA52:$EA57),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL52:DL57,$EB52:$EB57)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K51),SUM(T51:DO51)-K51,K51)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED51),\"Cost Type\",IF(A51=\"X\",\"Override\",IF(AND(CostType=ARO,L51>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI51)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ51)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG51)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF51)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH51)),\"Phase\",J51))))))))","v":20843.28},{"$f":"IF(EE51=\"\",\"Cost Type\",IF(A51=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L51>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI51=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ51=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG51=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF51=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH51=\"\"),\"Phase\",J51))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C51)","v":1},{"$f":"SEARCH(OtherCostType,C51)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E51)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E51))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E51,0)))),1,$EK51)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F51)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F51))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F51,0)))),1,$EK51)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G51)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G51))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G51,0)))),1,$EK51)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H51)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H51))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H51,0)))),1,$EK51)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I51)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I51))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I51,0)))),1,$EK51)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B51+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K57),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B51+1,5),\"\")","v":0.77},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B51+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B51+1,15))","v":946},{"$f":"IF(OR(J52=\"\",K51=\"\",ISTEXT(K51),J52=0),\"\",IF(OR(ISBLANK(M52),ISBLANK(N52)),\"Enter Dates\",IF(K51=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(CostType=ARO,N52<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O52>ScheduleYear),AND(CostType=LOM,LOMComplete)),J52,J52-Q52)))))","v":946},null,13,14,null,{"$f":"IF(K52=\"\",\"\",SUM(T52:DO52))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N52<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J52*R52,R52*EB52)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T52:DP52,T$27:DP$27,\"<=\"&O52,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T52:DP52))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J52=\"\",EB51=\"\",ISTEXT(EB51)),0,IF(OR(ISBLANK(M52),ISBLANK(N52)),0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N52<=ScheduleYear)),0,J52)))","v":946},{"$f":"IF(OR(J52=\"\",EC51=\"\",ISTEXT(EC51)),0,IF(OR(ISBLANK(M52),ISBLANK(N52)),0,IF(EC51=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L51>ScheduleYear),N52<=ScheduleYear),0,J52))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K52),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B51+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B51+1,3)),0)","v":3939},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B51+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K52)),K52=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B51+1,12))","v":4},null,null,null,{"$f":"IF(ISNUMBER($K52),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B51+1,13),0)","v":104},{"$f":"IF(ISNUMBER($K52),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B51+1,14),0)","v":842},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,25)","v":0},{"$f":"IF(OR(J53=\"\",K51=\"\",ISTEXT(K51),J53=0),\"\",IF(OR(ISBLANK(M53),ISBLANK(N53)),\"Enter Dates\",IF(K51=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(CostType=ARO,N53<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O53>ScheduleYear),AND(CostType=LOM,LOMComplete)),J53,J53-Q53)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J53=\"\",EB51=\"\",ISTEXT(EB51)),0,IF(OR(ISBLANK(M53),ISBLANK(N53)),0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N53<=ScheduleYear)),0,J53)))","v":0},{"$f":"IF(OR(J53=\"\",EC51=\"\",ISTEXT(EC51)),0,IF(OR(ISBLANK(M53),ISBLANK(N53)),0,IF(EC51=\"Date Range\",0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),N53<=ScheduleYear),0,J53))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K53),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K53)),K53=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K53)),K53=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K53)),K53=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K53)),K53=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,9))","v":0},{"$f":"IF(ISNUMBER($K53),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K52),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B51+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B51+1,25)","v":0},{"$f":"IF(OR(J54=\"\",K51=\"\",ISTEXT(K51),J54=0),\"\",IF(OR(ISBLANK(M54),ISBLANK(N54)),\"Enter Dates\",IF(K51=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(CostType=ARO,N54<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O54>ScheduleYear),AND(CostType=LOM,LOMComplete)),J54,J54-Q54)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J54=\"\",EB51=\"\",ISTEXT(EB51)),0,IF(OR(ISBLANK(M54),ISBLANK(N54)),0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N54<=ScheduleYear)),0,J54)))","v":0},{"$f":"IF(OR(J54=\"\",EC51=\"\",ISTEXT(EC51)),0,IF(OR(ISBLANK(M54),ISBLANK(N54)),0,IF(EC51=\"Date Range\",0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),N54<=ScheduleYear),0,J54))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K54),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B51+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B51+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K54)),K54=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B51+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K54)),K54=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B51+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B51+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K54)),K54=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B51+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K54)),K54=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B51+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B51+1,11)","v":18513},{"$f":"IF(OR(J55=\"\",K51=\"\",ISTEXT(K51),J55=0),\"\",IF(OR(ISBLANK(M55),ISBLANK(N55)),\"Enter Dates\",IF(K51=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(CostType=ARO,N55<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O55>ScheduleYear),AND(CostType=LOM,LOMComplete)),J55,J55-Q55)))))","v":18513},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J55=\"\",EB51=\"\",ISTEXT(EB51)),0,IF(OR(ISBLANK(M55),ISBLANK(N55)),0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N55<=ScheduleYear)),0,J55)))","v":18513},{"$f":"IF(OR(J55=\"\",EC51=\"\",ISTEXT(EC51)),0,IF(OR(ISBLANK(M55),ISBLANK(N55)),0,IF(EC51=\"Date Range\",0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),N55<=ScheduleYear),0,J55))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K55),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B51+1,3),0)","v":3727},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B51+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K55)),K55=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B51+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K55)),K55=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B51+1,8))","v":4},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B51+1,13)","v":202},{"$f":"IF(OR(J56=\"\",K51=\"\",ISTEXT(K51),J56=0),\"\",IF(OR(ISBLANK(M56),ISBLANK(N56)),\"Enter Dates\",IF(K51=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(CostType=ARO,N56<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O56>ScheduleYear),AND(CostType=LOM,LOMComplete)),J56,J56-Q56)))))","v":202},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J56=\"\",EB51=\"\",ISTEXT(EB51)),0,IF(OR(ISBLANK(M56),ISBLANK(N56)),0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N56<=ScheduleYear)),0,J56)))","v":202},{"$f":"IF(OR(J56=\"\",EC51=\"\",ISTEXT(EC51)),0,IF(OR(ISBLANK(M56),ISBLANK(N56)), 0,IF(EC51=\"Date Range\",0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),N56<=ScheduleYear),0,J56))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K56),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B51+1,5),0)","v":0.77},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B51+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K56)),K56=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B51+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B51+1,10))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B51+1,17)","v":1182.28},{"$f":"IF(OR(J57=\"\",K51=\"\",ISTEXT(K51),J57=0),\"\",IF(OR(ISBLANK(M57),ISBLANK(N57)),\"Enter Dates\",IF(K51=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(CostType=ARO,N57<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O57>ScheduleYear),AND(CostType=LOM,LOMComplete)),J57,J57-Q57)))))","v":1182.28},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J57=\"\",EB51=\"\",ISTEXT(EB51)),0,IF(OR(ISBLANK(M57),ISBLANK(N57)),0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N57<=ScheduleYear)),0,J57)))","v":1182.28},{"$f":"IF(OR(J57=\"\",EC51=\"\",ISTEXT(EC51)),0,IF(OR(ISBLANK(M57),ISBLANK(N57)), 0,IF(EC51=\"Date Range\",0,IF(OR(AND(CostType=ARO,L51>ScheduleYear),N57<=ScheduleYear),0,J57))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K57),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B51+1,5),0)","v":0.77},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B58) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":4},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,2)","v":"WRSP1-MB3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,3))","v":"WRSP1"},{"$f":"IF(ISERROR(EL58),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,8))","v":""},{"$f":"SUM(J59:J64)","v":11242.28},{"$f":"IF(ISERR(ED58),\"Cost Type\",IF(A58=\"X\",\"Override\",IF(AND(CostType=ARO,L58>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI58)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ58)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG58)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF58)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH58)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J58,SUM(T58:DO58))))))))))","v":11242.28},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q59:Q64)","v":0},null,null,{"$f":"IF(ISTEXT($EB58),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T59:T64,$J59:$J64),IF(CostType=Bond,SUMPRODUCT($EB59:$EB64,T59:T64,$EA59:$EA64),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T59:T64,$EB59:$EB64)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,355,5621.14,5266.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB58),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ59:AZ64,$J59:$J64),IF(CostType=Bond,SUMPRODUCT($EB59:$EB64,AZ59:AZ64,$EA59:$EA64),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ59:AZ64,$EB59:$EB64)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB58),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF59:CF64,$J59:$J64),IF(CostType=Bond,SUMPRODUCT($EB59:$EB64,CF59:CF64,$EA59:$EA64),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF59:CF64,$EB59:$EB64)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB58),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL59:DL64,$J59:$J64),IF(CostType=Bond,SUMPRODUCT($EB59:$EB64,DL59:DL64,$EA59:$EA64),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL59:DL64,$EB59:$EB64)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K58),SUM(T58:DO58)-K58,K58)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED58),\"Cost Type\",IF(A58=\"X\",\"Override\",IF(AND(CostType=ARO,L58>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI58)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ58)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG58)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF58)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH58)),\"Phase\",J58))))))))","v":11242.28},{"$f":"IF(EE58=\"\",\"Cost Type\",IF(A58=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L58>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI58=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ58=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG58=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF58=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH58=\"\"),\"Phase\",J58))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C58)","v":1},{"$f":"SEARCH(OtherCostType,C58)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E58)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E58))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E58,0)))),1,$EK58)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F58)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F58))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F58,0)))),1,$EK58)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G58)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G58))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G58,0)))),1,$EK58)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H58)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H58))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H58,0)))),1,$EK58)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I58)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I58))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I58,0)))),1,$EK58)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B58+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K64),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B58+1,5),\"\")","v":0.52},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B58+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B58+1,15))","v":710},{"$f":"IF(OR(J59=\"\",K58=\"\",ISTEXT(K58),J59=0),\"\",IF(OR(ISBLANK(M59),ISBLANK(N59)),\"Enter Dates\",IF(K58=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(CostType=ARO,N59<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O59>ScheduleYear),AND(CostType=LOM,LOMComplete)),J59,J59-Q59)))))","v":710},null,13,14,null,{"$f":"IF(K59=\"\",\"\",SUM(T59:DO59))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N59<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J59*R59,R59*EB59)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T59:DP59,T$27:DP$27,\"<=\"&O59,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T59:DP59))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J59=\"\",EB58=\"\",ISTEXT(EB58)),0,IF(OR(ISBLANK(M59),ISBLANK(N59)),0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N59<=ScheduleYear)),0,J59)))","v":710},{"$f":"IF(OR(J59=\"\",EC58=\"\",ISTEXT(EC58)),0,IF(OR(ISBLANK(M59),ISBLANK(N59)),0,IF(EC58=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L58>ScheduleYear),N59<=ScheduleYear),0,J59))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K59),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B58+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B58+1,3)),0)","v":2669},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B58+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K59)),K59=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B58+1,12))","v":3},null,null,null,{"$f":"IF(ISNUMBER($K59),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B58+1,13),0)","v":78},{"$f":"IF(ISNUMBER($K59),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B58+1,14),0)","v":632},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,25)","v":0},{"$f":"IF(OR(J60=\"\",K58=\"\",ISTEXT(K58),J60=0),\"\",IF(OR(ISBLANK(M60),ISBLANK(N60)),\"Enter Dates\",IF(K58=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(CostType=ARO,N60<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O60>ScheduleYear),AND(CostType=LOM,LOMComplete)),J60,J60-Q60)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J60=\"\",EB58=\"\",ISTEXT(EB58)),0,IF(OR(ISBLANK(M60),ISBLANK(N60)),0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N60<=ScheduleYear)),0,J60)))","v":0},{"$f":"IF(OR(J60=\"\",EC58=\"\",ISTEXT(EC58)),0,IF(OR(ISBLANK(M60),ISBLANK(N60)),0,IF(EC58=\"Date Range\",0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),N60<=ScheduleYear),0,J60))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K60),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K60)),K60=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K60)),K60=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K60)),K60=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K60)),K60=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,9))","v":0},{"$f":"IF(ISNUMBER($K60),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K59),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B58+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B58+1,25)","v":0},{"$f":"IF(OR(J61=\"\",K58=\"\",ISTEXT(K58),J61=0),\"\",IF(OR(ISBLANK(M61),ISBLANK(N61)),\"Enter Dates\",IF(K58=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(CostType=ARO,N61<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O61>ScheduleYear),AND(CostType=LOM,LOMComplete)),J61,J61-Q61)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J61=\"\",EB58=\"\",ISTEXT(EB58)),0,IF(OR(ISBLANK(M61),ISBLANK(N61)),0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N61<=ScheduleYear)),0,J61)))","v":0},{"$f":"IF(OR(J61=\"\",EC58=\"\",ISTEXT(EC58)),0,IF(OR(ISBLANK(M61),ISBLANK(N61)),0,IF(EC58=\"Date Range\",0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),N61<=ScheduleYear),0,J61))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K61),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B58+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B58+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K61)),K61=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B58+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K61)),K61=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B58+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B58+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K61)),K61=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B58+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K61)),K61=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B58+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B58+1,11)","v":9257},{"$f":"IF(OR(J62=\"\",K58=\"\",ISTEXT(K58),J62=0),\"\",IF(OR(ISBLANK(M62),ISBLANK(N62)),\"Enter Dates\",IF(K58=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(CostType=ARO,N62<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O62>ScheduleYear),AND(CostType=LOM,LOMComplete)),J62,J62-Q62)))))","v":9257},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J62=\"\",EB58=\"\",ISTEXT(EB58)),0,IF(OR(ISBLANK(M62),ISBLANK(N62)),0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N62<=ScheduleYear)),0,J62)))","v":9257},{"$f":"IF(OR(J62=\"\",EC58=\"\",ISTEXT(EC58)),0,IF(OR(ISBLANK(M62),ISBLANK(N62)),0,IF(EC58=\"Date Range\",0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),N62<=ScheduleYear),0,J62))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K62),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B58+1,3),0)","v":2517},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B58+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K62)),K62=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B58+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K62)),K62=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B58+1,8))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B58+1,13)","v":202},{"$f":"IF(OR(J63=\"\",K58=\"\",ISTEXT(K58),J63=0),\"\",IF(OR(ISBLANK(M63),ISBLANK(N63)),\"Enter Dates\",IF(K58=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(CostType=ARO,N63<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O63>ScheduleYear),AND(CostType=LOM,LOMComplete)),J63,J63-Q63)))))","v":202},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J63=\"\",EB58=\"\",ISTEXT(EB58)),0,IF(OR(ISBLANK(M63),ISBLANK(N63)),0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N63<=ScheduleYear)),0,J63)))","v":202},{"$f":"IF(OR(J63=\"\",EC58=\"\",ISTEXT(EC58)),0,IF(OR(ISBLANK(M63),ISBLANK(N63)), 0,IF(EC58=\"Date Range\",0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),N63<=ScheduleYear),0,J63))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K63),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B58+1,5),0)","v":0.52},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B58+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K63)),K63=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B58+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B58+1,10))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B58+1,17)","v":1073.28},{"$f":"IF(OR(J64=\"\",K58=\"\",ISTEXT(K58),J64=0),\"\",IF(OR(ISBLANK(M64),ISBLANK(N64)),\"Enter Dates\",IF(K58=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(CostType=ARO,N64<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O64>ScheduleYear),AND(CostType=LOM,LOMComplete)),J64,J64-Q64)))))","v":1073.28},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J64=\"\",EB58=\"\",ISTEXT(EB58)),0,IF(OR(ISBLANK(M64),ISBLANK(N64)),0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N64<=ScheduleYear)),0,J64)))","v":1073.28},{"$f":"IF(OR(J64=\"\",EC58=\"\",ISTEXT(EC58)),0,IF(OR(ISBLANK(M64),ISBLANK(N64)), 0,IF(EC58=\"Date Range\",0,IF(OR(AND(CostType=ARO,L58>ScheduleYear),N64<=ScheduleYear),0,J64))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K64),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B58+1,5),0)","v":0.52},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B65) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":5},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,2)","v":"WRSP1-MB4"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,3))","v":"WRSP1"},{"$f":"IF(ISERROR(EL65),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,8))","v":""},{"$f":"SUM(J66:J71)","v":314161},{"$f":"IF(ISERR(ED65),\"Cost Type\",IF(A65=\"X\",\"Override\",IF(AND(CostType=ARO,L65>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI65)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ65)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG65)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF65)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH65)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J65,SUM(T65:DO65))))))))))","v":314161},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q66:Q71)","v":0},null,null,{"$f":"IF(ISTEXT($EB65),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T66:T71,$J66:$J71),IF(CostType=Bond,SUMPRODUCT($EB66:$EB71,T66:T71,$EA66:$EA71),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T66:T71,$EB66:$EB71)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,14070.5,157080.5,143010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB65),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ66:AZ71,$J66:$J71),IF(CostType=Bond,SUMPRODUCT($EB66:$EB71,AZ66:AZ71,$EA66:$EA71),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ66:AZ71,$EB66:$EB71)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB65),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF66:CF71,$J66:$J71),IF(CostType=Bond,SUMPRODUCT($EB66:$EB71,CF66:CF71,$EA66:$EA71),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF66:CF71,$EB66:$EB71)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB65),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL66:DL71,$J66:$J71),IF(CostType=Bond,SUMPRODUCT($EB66:$EB71,DL66:DL71,$EA66:$EA71),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL66:DL71,$EB66:$EB71)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K65),SUM(T65:DO65)-K65,K65)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED65),\"Cost Type\",IF(A65=\"X\",\"Override\",IF(AND(CostType=ARO,L65>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI65)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ65)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG65)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF65)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH65)),\"Phase\",J65))))))))","v":314161},{"$f":"IF(EE65=\"\",\"Cost Type\",IF(A65=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L65>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI65=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ65=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG65=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF65=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH65=\"\"),\"Phase\",J65))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C65)","v":1},{"$f":"SEARCH(OtherCostType,C65)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E65)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E65))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E65,0)))),1,$EK65)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F65)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F65))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F65,0)))),1,$EK65)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G65)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G65))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G65,0)))),1,$EK65)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H65)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H65))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H65,0)))),1,$EK65)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I65)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I65))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I65,0)))),1,$EK65)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B65+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K71),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B65+1,5),\"\")","v":12.47},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B65+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B65+1,15))","v":28141},{"$f":"IF(OR(J66=\"\",K65=\"\",ISTEXT(K65),J66=0),\"\",IF(OR(ISBLANK(M66),ISBLANK(N66)),\"Enter Dates\",IF(K65=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(CostType=ARO,N66<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O66>ScheduleYear),AND(CostType=LOM,LOMComplete)),J66,J66-Q66)))))","v":28141},null,13,14,null,{"$f":"IF(K66=\"\",\"\",SUM(T66:DO66))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N66<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J66*R66,R66*EB66)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T66:DP66,T$27:DP$27,\"<=\"&O66,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T66:DP66))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J66=\"\",EB65=\"\",ISTEXT(EB65)),0,IF(OR(ISBLANK(M66),ISBLANK(N66)),0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N66<=ScheduleYear)),0,J66)))","v":28141},{"$f":"IF(OR(J66=\"\",EC65=\"\",ISTEXT(EC65)),0,IF(OR(ISBLANK(M66),ISBLANK(N66)),0,IF(EC65=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L65>ScheduleYear),N66<=ScheduleYear),0,J66))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K66),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B65+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B65+1,3)),0)","v":87822},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B65+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K66)),K66=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B65+1,12))","v":119},null,null,null,{"$f":"IF(ISNUMBER($K66),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B65+1,13),0)","v":3089},{"$f":"IF(ISNUMBER($K66),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B65+1,14),0)","v":25052},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,25)","v":0},{"$f":"IF(OR(J67=\"\",K65=\"\",ISTEXT(K65),J67=0),\"\",IF(OR(ISBLANK(M67),ISBLANK(N67)),\"Enter Dates\",IF(K65=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(CostType=ARO,N67<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O67>ScheduleYear),AND(CostType=LOM,LOMComplete)),J67,J67-Q67)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J67=\"\",EB65=\"\",ISTEXT(EB65)),0,IF(OR(ISBLANK(M67),ISBLANK(N67)),0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N67<=ScheduleYear)),0,J67)))","v":0},{"$f":"IF(OR(J67=\"\",EC65=\"\",ISTEXT(EC65)),0,IF(OR(ISBLANK(M67),ISBLANK(N67)),0,IF(EC65=\"Date Range\",0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),N67<=ScheduleYear),0,J67))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K67),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K67)),K67=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K67)),K67=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K67)),K67=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K67)),K67=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,9))","v":0},{"$f":"IF(ISNUMBER($K67),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K66),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B65+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B65+1,25)","v":0},{"$f":"IF(OR(J68=\"\",K65=\"\",ISTEXT(K65),J68=0),\"\",IF(OR(ISBLANK(M68),ISBLANK(N68)),\"Enter Dates\",IF(K65=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(CostType=ARO,N68<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O68>ScheduleYear),AND(CostType=LOM,LOMComplete)),J68,J68-Q68)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J68=\"\",EB65=\"\",ISTEXT(EB65)),0,IF(OR(ISBLANK(M68),ISBLANK(N68)),0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N68<=ScheduleYear)),0,J68)))","v":0},{"$f":"IF(OR(J68=\"\",EC65=\"\",ISTEXT(EC65)),0,IF(OR(ISBLANK(M68),ISBLANK(N68)),0,IF(EC65=\"Date Range\",0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),N68<=ScheduleYear),0,J68))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K68),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B65+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B65+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K68)),K68=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B65+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K68)),K68=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B65+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B65+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K68)),K68=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B65+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K68)),K68=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B65+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B65+1,11)","v":268438},{"$f":"IF(OR(J69=\"\",K65=\"\",ISTEXT(K65),J69=0),\"\",IF(OR(ISBLANK(M69),ISBLANK(N69)),\"Enter Dates\",IF(K65=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(CostType=ARO,N69<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O69>ScheduleYear),AND(CostType=LOM,LOMComplete)),J69,J69-Q69)))))","v":268438},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J69=\"\",EB65=\"\",ISTEXT(EB65)),0,IF(OR(ISBLANK(M69),ISBLANK(N69)),0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N69<=ScheduleYear)),0,J69)))","v":268438},{"$f":"IF(OR(J69=\"\",EC65=\"\",ISTEXT(EC65)),0,IF(OR(ISBLANK(M69),ISBLANK(N69)),0,IF(EC65=\"Date Range\",0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),N69<=ScheduleYear),0,J69))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K69),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B65+1,3),0)","v":60355},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B65+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K69)),K69=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B65+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K69)),K69=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B65+1,8))","v":58},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B65+1,13)","v":2016},{"$f":"IF(OR(J70=\"\",K65=\"\",ISTEXT(K65),J70=0),\"\",IF(OR(ISBLANK(M70),ISBLANK(N70)),\"Enter Dates\",IF(K65=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(CostType=ARO,N70<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O70>ScheduleYear),AND(CostType=LOM,LOMComplete)),J70,J70-Q70)))))","v":2016},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J70=\"\",EB65=\"\",ISTEXT(EB65)),0,IF(OR(ISBLANK(M70),ISBLANK(N70)),0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N70<=ScheduleYear)),0,J70)))","v":2016},{"$f":"IF(OR(J70=\"\",EC65=\"\",ISTEXT(EC65)),0,IF(OR(ISBLANK(M70),ISBLANK(N70)), 0,IF(EC65=\"Date Range\",0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),N70<=ScheduleYear),0,J70))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K70),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B65+1,5),0)","v":12.47},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B65+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K70)),K70=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B65+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B65+1,10))","v":10},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B65+1,17)","v":15566},{"$f":"IF(OR(J71=\"\",K65=\"\",ISTEXT(K65),J71=0),\"\",IF(OR(ISBLANK(M71),ISBLANK(N71)),\"Enter Dates\",IF(K65=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(CostType=ARO,N71<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O71>ScheduleYear),AND(CostType=LOM,LOMComplete)),J71,J71-Q71)))))","v":15566},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J71=\"\",EB65=\"\",ISTEXT(EB65)),0,IF(OR(ISBLANK(M71),ISBLANK(N71)),0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N71<=ScheduleYear)),0,J71)))","v":15566},{"$f":"IF(OR(J71=\"\",EC65=\"\",ISTEXT(EC65)),0,IF(OR(ISBLANK(M71),ISBLANK(N71)), 0,IF(EC65=\"Date Range\",0,IF(OR(AND(CostType=ARO,L65>ScheduleYear),N71<=ScheduleYear),0,J71))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K71),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B65+1,5),0)","v":12.47},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B72) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":6},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,2)","v":"WRSP1-MB5"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,3))","v":"WRSP1"},{"$f":"IF(ISERROR(EL72),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,8))","v":""},{"$f":"SUM(J73:J78)","v":34462.14},{"$f":"IF(ISERR(ED72),\"Cost Type\",IF(A72=\"X\",\"Override\",IF(AND(CostType=ARO,L72>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI72)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ72)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG72)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF72)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH72)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J72,SUM(T72:DO72))))))))))","v":34462.14},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q73:Q78)","v":0},null,null,{"$f":"IF(ISTEXT($EB72),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T73:T78,$J73:$J78),IF(CostType=Bond,SUMPRODUCT($EB73:$EB78,T73:T78,$EA73:$EA78),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T73:T78,$EB73:$EB78)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,118.5,17231.07,17112.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB72),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ73:AZ78,$J73:$J78),IF(CostType=Bond,SUMPRODUCT($EB73:$EB78,AZ73:AZ78,$EA73:$EA78),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ73:AZ78,$EB73:$EB78)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB72),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF73:CF78,$J73:$J78),IF(CostType=Bond,SUMPRODUCT($EB73:$EB78,CF73:CF78,$EA73:$EA78),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF73:CF78,$EB73:$EB78)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB72),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL73:DL78,$J73:$J78),IF(CostType=Bond,SUMPRODUCT($EB73:$EB78,DL73:DL78,$EA73:$EA78),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL73:DL78,$EB73:$EB78)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K72),SUM(T72:DO72)-K72,K72)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED72),\"Cost Type\",IF(A72=\"X\",\"Override\",IF(AND(CostType=ARO,L72>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI72)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ72)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG72)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF72)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH72)),\"Phase\",J72))))))))","v":34462.14},{"$f":"IF(EE72=\"\",\"Cost Type\",IF(A72=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L72>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI72=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ72=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG72=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF72=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH72=\"\"),\"Phase\",J72))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C72)","v":1},{"$f":"SEARCH(OtherCostType,C72)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E72)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E72))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E72,0)))),1,$EK72)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F72)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F72))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F72,0)))),1,$EK72)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G72)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G72))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G72,0)))),1,$EK72)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H72)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H72))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H72,0)))),1,$EK72)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I72)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I72))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I72,0)))),1,$EK72)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B72+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K78),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B72+1,5),\"\")","v":1.4},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B72+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B72+1,15))","v":237},{"$f":"IF(OR(J73=\"\",K72=\"\",ISTEXT(K72),J73=0),\"\",IF(OR(ISBLANK(M73),ISBLANK(N73)),\"Enter Dates\",IF(K72=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(CostType=ARO,N73<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O73>ScheduleYear),AND(CostType=LOM,LOMComplete)),J73,J73-Q73)))))","v":237},null,13,14,null,{"$f":"IF(K73=\"\",\"\",SUM(T73:DO73))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N73<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J73*R73,R73*EB73)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T73:DP73,T$27:DP$27,\"<=\"&O73,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T73:DP73))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J73=\"\",EB72=\"\",ISTEXT(EB72)),0,IF(OR(ISBLANK(M73),ISBLANK(N73)),0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N73<=ScheduleYear)),0,J73)))","v":237},{"$f":"IF(OR(J73=\"\",EC72=\"\",ISTEXT(EC72)),0,IF(OR(ISBLANK(M73),ISBLANK(N73)),0,IF(EC72=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L72>ScheduleYear),N73<=ScheduleYear),0,J73))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K73),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B72+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B72+1,3)),0)","v":1022},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B72+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K73)),K73=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B72+1,12))","v":1},null,null,null,{"$f":"IF(ISNUMBER($K73),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B72+1,13),0)","v":26},{"$f":"IF(ISNUMBER($K73),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B72+1,14),0)","v":211},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,25)","v":0},{"$f":"IF(OR(J74=\"\",K72=\"\",ISTEXT(K72),J74=0),\"\",IF(OR(ISBLANK(M74),ISBLANK(N74)),\"Enter Dates\",IF(K72=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(CostType=ARO,N74<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O74>ScheduleYear),AND(CostType=LOM,LOMComplete)),J74,J74-Q74)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J74=\"\",EB72=\"\",ISTEXT(EB72)),0,IF(OR(ISBLANK(M74),ISBLANK(N74)),0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N74<=ScheduleYear)),0,J74)))","v":0},{"$f":"IF(OR(J74=\"\",EC72=\"\",ISTEXT(EC72)),0,IF(OR(ISBLANK(M74),ISBLANK(N74)),0,IF(EC72=\"Date Range\",0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),N74<=ScheduleYear),0,J74))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K74),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K74)),K74=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K74)),K74=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K74)),K74=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K74)),K74=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,9))","v":0},{"$f":"IF(ISNUMBER($K74),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K73),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B72+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B72+1,25)","v":0},{"$f":"IF(OR(J75=\"\",K72=\"\",ISTEXT(K72),J75=0),\"\",IF(OR(ISBLANK(M75),ISBLANK(N75)),\"Enter Dates\",IF(K72=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(CostType=ARO,N75<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O75>ScheduleYear),AND(CostType=LOM,LOMComplete)),J75,J75-Q75)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J75=\"\",EB72=\"\",ISTEXT(EB72)),0,IF(OR(ISBLANK(M75),ISBLANK(N75)),0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N75<=ScheduleYear)),0,J75)))","v":0},{"$f":"IF(OR(J75=\"\",EC72=\"\",ISTEXT(EC72)),0,IF(OR(ISBLANK(M75),ISBLANK(N75)),0,IF(EC72=\"Date Range\",0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),N75<=ScheduleYear),0,J75))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K75),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B72+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B72+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K75)),K75=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B72+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K75)),K75=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B72+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B72+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K75)),K75=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B72+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K75)),K75=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B72+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B72+1,11)","v":32398},{"$f":"IF(OR(J76=\"\",K72=\"\",ISTEXT(K72),J76=0),\"\",IF(OR(ISBLANK(M76),ISBLANK(N76)),\"Enter Dates\",IF(K72=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(CostType=ARO,N76<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O76>ScheduleYear),AND(CostType=LOM,LOMComplete)),J76,J76-Q76)))))","v":32398},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J76=\"\",EB72=\"\",ISTEXT(EB72)),0,IF(OR(ISBLANK(M76),ISBLANK(N76)),0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N76<=ScheduleYear)),0,J76)))","v":32398},{"$f":"IF(OR(J76=\"\",EC72=\"\",ISTEXT(EC72)),0,IF(OR(ISBLANK(M76),ISBLANK(N76)),0,IF(EC72=\"Date Range\",0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),N76<=ScheduleYear),0,J76))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K76),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B72+1,3),0)","v":6776},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B72+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K76)),K76=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B72+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K76)),K76=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B72+1,8))","v":7},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B72+1,13)","v":202},{"$f":"IF(OR(J77=\"\",K72=\"\",ISTEXT(K72),J77=0),\"\",IF(OR(ISBLANK(M77),ISBLANK(N77)),\"Enter Dates\",IF(K72=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(CostType=ARO,N77<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O77>ScheduleYear),AND(CostType=LOM,LOMComplete)),J77,J77-Q77)))))","v":202},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J77=\"\",EB72=\"\",ISTEXT(EB72)),0,IF(OR(ISBLANK(M77),ISBLANK(N77)),0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N77<=ScheduleYear)),0,J77)))","v":202},{"$f":"IF(OR(J77=\"\",EC72=\"\",ISTEXT(EC72)),0,IF(OR(ISBLANK(M77),ISBLANK(N77)), 0,IF(EC72=\"Date Range\",0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),N77<=ScheduleYear),0,J77))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K77),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B72+1,5),0)","v":1.4},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B72+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K77)),K77=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B72+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B72+1,10))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B72+1,17)","v":1625.1399999999999},{"$f":"IF(OR(J78=\"\",K72=\"\",ISTEXT(K72),J78=0),\"\",IF(OR(ISBLANK(M78),ISBLANK(N78)),\"Enter Dates\",IF(K72=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(CostType=ARO,N78<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O78>ScheduleYear),AND(CostType=LOM,LOMComplete)),J78,J78-Q78)))))","v":1625.1399999999999},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J78=\"\",EB72=\"\",ISTEXT(EB72)),0,IF(OR(ISBLANK(M78),ISBLANK(N78)),0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N78<=ScheduleYear)),0,J78)))","v":1625.1399999999999},{"$f":"IF(OR(J78=\"\",EC72=\"\",ISTEXT(EC72)),0,IF(OR(ISBLANK(M78),ISBLANK(N78)), 0,IF(EC72=\"Date Range\",0,IF(OR(AND(CostType=ARO,L72>ScheduleYear),N78<=ScheduleYear),0,J78))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K78),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B72+1,5),0)","v":1.4},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B79) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":7},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,2)","v":"WRSP1-MB6"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,3))","v":"WRSP1"},{"$f":"IF(ISERROR(EL79),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,8))","v":""},{"$f":"SUM(J80:J85)","v":311484},{"$f":"IF(ISERR(ED79),\"Cost Type\",IF(A79=\"X\",\"Override\",IF(AND(CostType=ARO,L79>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI79)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ79)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG79)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF79)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH79)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J79,SUM(T79:DO79))))))))))","v":311484},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q80:Q85)","v":0},null,null,{"$f":"IF(ISTEXT($EB79),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T80:T85,$J80:$J85),IF(CostType=Bond,SUMPRODUCT($EB80:$EB85,T80:T85,$EA80:$EA85),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T80:T85,$EB80:$EB85)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,3902,155742,151840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB79),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ80:AZ85,$J80:$J85),IF(CostType=Bond,SUMPRODUCT($EB80:$EB85,AZ80:AZ85,$EA80:$EA85),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ80:AZ85,$EB80:$EB85)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB79),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF80:CF85,$J80:$J85),IF(CostType=Bond,SUMPRODUCT($EB80:$EB85,CF80:CF85,$EA80:$EA85),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF80:CF85,$EB80:$EB85)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB79),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL80:DL85,$J80:$J85),IF(CostType=Bond,SUMPRODUCT($EB80:$EB85,DL80:DL85,$EA80:$EA85),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL80:DL85,$EB80:$EB85)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K79),SUM(T79:DO79)-K79,K79)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED79),\"Cost Type\",IF(A79=\"X\",\"Override\",IF(AND(CostType=ARO,L79>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI79)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ79)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG79)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF79)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH79)),\"Phase\",J79))))))))","v":311484},{"$f":"IF(EE79=\"\",\"Cost Type\",IF(A79=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L79>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI79=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ79=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG79=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF79=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH79=\"\"),\"Phase\",J79))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C79)","v":1},{"$f":"SEARCH(OtherCostType,C79)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E79)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E79))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E79,0)))),1,$EK79)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F79)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F79))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F79,0)))),1,$EK79)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G79)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G79))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G79,0)))),1,$EK79)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H79)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H79))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H79,0)))),1,$EK79)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I79)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I79))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I79,0)))),1,$EK79)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B79+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K85),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B79+1,5),\"\")","v":13.59},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B79+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B79+1,15))","v":7804},{"$f":"IF(OR(J80=\"\",K79=\"\",ISTEXT(K79),J80=0),\"\",IF(OR(ISBLANK(M80),ISBLANK(N80)),\"Enter Dates\",IF(K79=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(CostType=ARO,N80<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O80>ScheduleYear),AND(CostType=LOM,LOMComplete)),J80,J80-Q80)))))","v":7804},null,13,14,null,{"$f":"IF(K80=\"\",\"\",SUM(T80:DO80))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N80<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J80*R80,R80*EB80)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T80:DP80,T$27:DP$27,\"<=\"&O80,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T80:DP80))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J80=\"\",EB79=\"\",ISTEXT(EB79)),0,IF(OR(ISBLANK(M80),ISBLANK(N80)),0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N80<=ScheduleYear)),0,J80)))","v":7804},{"$f":"IF(OR(J80=\"\",EC79=\"\",ISTEXT(EC79)),0,IF(OR(ISBLANK(M80),ISBLANK(N80)),0,IF(EC79=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L79>ScheduleYear),N80<=ScheduleYear),0,J80))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K80),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B79+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B79+1,3)),0)","v":33712},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B79+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K80)),K80=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B79+1,12))","v":33},null,null,null,{"$f":"IF(ISNUMBER($K80),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B79+1,13),0)","v":857},{"$f":"IF(ISNUMBER($K80),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B79+1,14),0)","v":6947},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,25)","v":0},{"$f":"IF(OR(J81=\"\",K79=\"\",ISTEXT(K79),J81=0),\"\",IF(OR(ISBLANK(M81),ISBLANK(N81)),\"Enter Dates\",IF(K79=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(CostType=ARO,N81<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O81>ScheduleYear),AND(CostType=LOM,LOMComplete)),J81,J81-Q81)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J81=\"\",EB79=\"\",ISTEXT(EB79)),0,IF(OR(ISBLANK(M81),ISBLANK(N81)),0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N81<=ScheduleYear)),0,J81)))","v":0},{"$f":"IF(OR(J81=\"\",EC79=\"\",ISTEXT(EC79)),0,IF(OR(ISBLANK(M81),ISBLANK(N81)),0,IF(EC79=\"Date Range\",0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),N81<=ScheduleYear),0,J81))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K81),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K81)),K81=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K81)),K81=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K81)),K81=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K81)),K81=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,9))","v":0},{"$f":"IF(ISNUMBER($K81),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K80),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B79+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B79+1,25)","v":0},{"$f":"IF(OR(J82=\"\",K79=\"\",ISTEXT(K79),J82=0),\"\",IF(OR(ISBLANK(M82),ISBLANK(N82)),\"Enter Dates\",IF(K79=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(CostType=ARO,N82<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O82>ScheduleYear),AND(CostType=LOM,LOMComplete)),J82,J82-Q82)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J82=\"\",EB79=\"\",ISTEXT(EB79)),0,IF(OR(ISBLANK(M82),ISBLANK(N82)),0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N82<=ScheduleYear)),0,J82)))","v":0},{"$f":"IF(OR(J82=\"\",EC79=\"\",ISTEXT(EC79)),0,IF(OR(ISBLANK(M82),ISBLANK(N82)),0,IF(EC79=\"Date Range\",0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),N82<=ScheduleYear),0,J82))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K82),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B79+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B79+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K82)),K82=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B79+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K82)),K82=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B79+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B79+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K82)),K82=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B79+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K82)),K82=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B79+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B79+1,11)","v":286951},{"$f":"IF(OR(J83=\"\",K79=\"\",ISTEXT(K79),J83=0),\"\",IF(OR(ISBLANK(M83),ISBLANK(N83)),\"Enter Dates\",IF(K79=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(CostType=ARO,N83<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O83>ScheduleYear),AND(CostType=LOM,LOMComplete)),J83,J83-Q83)))))","v":286951},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J83=\"\",EB79=\"\",ISTEXT(EB79)),0,IF(OR(ISBLANK(M83),ISBLANK(N83)),0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N83<=ScheduleYear)),0,J83)))","v":286951},{"$f":"IF(OR(J83=\"\",EC79=\"\",ISTEXT(EC79)),0,IF(OR(ISBLANK(M83),ISBLANK(N83)),0,IF(EC79=\"Date Range\",0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),N83<=ScheduleYear),0,J83))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K83),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B79+1,3),0)","v":65776},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B79+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K83)),K83=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B79+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K83)),K83=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B79+1,8))","v":62},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B79+1,13)","v":2217},{"$f":"IF(OR(J84=\"\",K79=\"\",ISTEXT(K79),J84=0),\"\",IF(OR(ISBLANK(M84),ISBLANK(N84)),\"Enter Dates\",IF(K79=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(CostType=ARO,N84<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O84>ScheduleYear),AND(CostType=LOM,LOMComplete)),J84,J84-Q84)))))","v":2217},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J84=\"\",EB79=\"\",ISTEXT(EB79)),0,IF(OR(ISBLANK(M84),ISBLANK(N84)),0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N84<=ScheduleYear)),0,J84)))","v":2217},{"$f":"IF(OR(J84=\"\",EC79=\"\",ISTEXT(EC79)),0,IF(OR(ISBLANK(M84),ISBLANK(N84)), 0,IF(EC79=\"Date Range\",0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),N84<=ScheduleYear),0,J84))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K84),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B79+1,5),0)","v":13.59},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B79+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K84)),K84=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B79+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B79+1,10))","v":11},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B79+1,17)","v":14512},{"$f":"IF(OR(J85=\"\",K79=\"\",ISTEXT(K79),J85=0),\"\",IF(OR(ISBLANK(M85),ISBLANK(N85)),\"Enter Dates\",IF(K79=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(CostType=ARO,N85<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O85>ScheduleYear),AND(CostType=LOM,LOMComplete)),J85,J85-Q85)))))","v":14512},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J85=\"\",EB79=\"\",ISTEXT(EB79)),0,IF(OR(ISBLANK(M85),ISBLANK(N85)),0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N85<=ScheduleYear)),0,J85)))","v":14512},{"$f":"IF(OR(J85=\"\",EC79=\"\",ISTEXT(EC79)),0,IF(OR(ISBLANK(M85),ISBLANK(N85)), 0,IF(EC79=\"Date Range\",0,IF(OR(AND(CostType=ARO,L79>ScheduleYear),N85<=ScheduleYear),0,J85))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K85),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B79+1,5),0)","v":13.59},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B86) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":8},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,2)","v":"WRSP1-MB7"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,3))","v":"WRSP1"},{"$f":"IF(ISERROR(EL86),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,8))","v":""},{"$f":"SUM(J87:J92)","v":135367},{"$f":"IF(ISERR(ED86),\"Cost Type\",IF(A86=\"X\",\"Override\",IF(AND(CostType=ARO,L86>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI86)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ86)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG86)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF86)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH86)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J86,SUM(T86:DO86))))))))))","v":135367},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q87:Q92)","v":0},null,null,{"$f":"IF(ISTEXT($EB86),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T87:T92,$J87:$J92),IF(CostType=Bond,SUMPRODUCT($EB87:$EB92,T87:T92,$EA87:$EA92),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T87:T92,$EB87:$EB92)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,1655,67683.5,66028.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB86),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ87:AZ92,$J87:$J92),IF(CostType=Bond,SUMPRODUCT($EB87:$EB92,AZ87:AZ92,$EA87:$EA92),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ87:AZ92,$EB87:$EB92)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB86),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF87:CF92,$J87:$J92),IF(CostType=Bond,SUMPRODUCT($EB87:$EB92,CF87:CF92,$EA87:$EA92),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF87:CF92,$EB87:$EB92)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB86),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL87:DL92,$J87:$J92),IF(CostType=Bond,SUMPRODUCT($EB87:$EB92,DL87:DL92,$EA87:$EA92),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL87:DL92,$EB87:$EB92)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K86),SUM(T86:DO86)-K86,K86)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED86),\"Cost Type\",IF(A86=\"X\",\"Override\",IF(AND(CostType=ARO,L86>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI86)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ86)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG86)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF86)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH86)),\"Phase\",J86))))))))","v":135367},{"$f":"IF(EE86=\"\",\"Cost Type\",IF(A86=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L86>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI86=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ86=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG86=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF86=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH86=\"\"),\"Phase\",J86))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C86)","v":1},{"$f":"SEARCH(OtherCostType,C86)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E86)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E86))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F86)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F86))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G86)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G86))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H86)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H86))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I86)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I86))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I86,0)))),1,$EK86)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B86+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K92),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B86+1,5),\"\")","v":5.73},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B86+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B86+1,15))","v":3310},{"$f":"IF(OR(J87=\"\",K86=\"\",ISTEXT(K86),J87=0),\"\",IF(OR(ISBLANK(M87),ISBLANK(N87)),\"Enter Dates\",IF(K86=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(CostType=ARO,N87<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O87>ScheduleYear),AND(CostType=LOM,LOMComplete)),J87,J87-Q87)))))","v":3310},null,13,14,null,{"$f":"IF(K87=\"\",\"\",SUM(T87:DO87))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N87<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J87*R87,R87*EB87)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T87:DP87,T$27:DP$27,\"<=\"&O87,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T87:DP87))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J87=\"\",EB86=\"\",ISTEXT(EB86)),0,IF(OR(ISBLANK(M87),ISBLANK(N87)),0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N87<=ScheduleYear)),0,J87)))","v":3310},{"$f":"IF(OR(J87=\"\",EC86=\"\",ISTEXT(EC86)),0,IF(OR(ISBLANK(M87),ISBLANK(N87)),0,IF(EC86=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L86>ScheduleYear),N87<=ScheduleYear),0,J87))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K87),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B86+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B86+1,3)),0)","v":13963},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B86+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K87)),K87=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B86+1,12))","v":14},null,null,null,{"$f":"IF(ISNUMBER($K87),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B86+1,13),0)","v":363},{"$f":"IF(ISNUMBER($K87),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B86+1,14),0)","v":2947},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,25)","v":0},{"$f":"IF(OR(J88=\"\",K86=\"\",ISTEXT(K86),J88=0),\"\",IF(OR(ISBLANK(M88),ISBLANK(N88)),\"Enter Dates\",IF(K86=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(CostType=ARO,N88<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O88>ScheduleYear),AND(CostType=LOM,LOMComplete)),J88,J88-Q88)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J88=\"\",EB86=\"\",ISTEXT(EB86)),0,IF(OR(ISBLANK(M88),ISBLANK(N88)),0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N88<=ScheduleYear)),0,J88)))","v":0},{"$f":"IF(OR(J88=\"\",EC86=\"\",ISTEXT(EC86)),0,IF(OR(ISBLANK(M88),ISBLANK(N88)),0,IF(EC86=\"Date Range\",0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),N88<=ScheduleYear),0,J88))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K88),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K88)),K88=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K88)),K88=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K88)),K88=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K88)),K88=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,9))","v":0},{"$f":"IF(ISNUMBER($K88),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K87),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B86+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B86+1,25)","v":0},{"$f":"IF(OR(J89=\"\",K86=\"\",ISTEXT(K86),J89=0),\"\",IF(OR(ISBLANK(M89),ISBLANK(N89)),\"Enter Dates\",IF(K86=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(CostType=ARO,N89<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O89>ScheduleYear),AND(CostType=LOM,LOMComplete)),J89,J89-Q89)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J89=\"\",EB86=\"\",ISTEXT(EB86)),0,IF(OR(ISBLANK(M89),ISBLANK(N89)),0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N89<=ScheduleYear)),0,J89)))","v":0},{"$f":"IF(OR(J89=\"\",EC86=\"\",ISTEXT(EC86)),0,IF(OR(ISBLANK(M89),ISBLANK(N89)),0,IF(EC86=\"Date Range\",0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),N89<=ScheduleYear),0,J89))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K89),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B86+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B86+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K89)),K89=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B86+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K89)),K89=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B86+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B86+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K89)),K89=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B86+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K89)),K89=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B86+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B86+1,11)","v":124963},{"$f":"IF(OR(J90=\"\",K86=\"\",ISTEXT(K86),J90=0),\"\",IF(OR(ISBLANK(M90),ISBLANK(N90)),\"Enter Dates\",IF(K86=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(CostType=ARO,N90<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O90>ScheduleYear),AND(CostType=LOM,LOMComplete)),J90,J90-Q90)))))","v":124963},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J90=\"\",EB86=\"\",ISTEXT(EB86)),0,IF(OR(ISBLANK(M90),ISBLANK(N90)),0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N90<=ScheduleYear)),0,J90)))","v":124963},{"$f":"IF(OR(J90=\"\",EC86=\"\",ISTEXT(EC86)),0,IF(OR(ISBLANK(M90),ISBLANK(N90)),0,IF(EC86=\"Date Range\",0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),N90<=ScheduleYear),0,J90))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K90),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B86+1,3),0)","v":27733},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B86+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K90)),K90=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B86+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K90)),K90=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B86+1,8))","v":27},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B86+1,13)","v":1008},{"$f":"IF(OR(J91=\"\",K86=\"\",ISTEXT(K86),J91=0),\"\",IF(OR(ISBLANK(M91),ISBLANK(N91)),\"Enter Dates\",IF(K86=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(CostType=ARO,N91<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O91>ScheduleYear),AND(CostType=LOM,LOMComplete)),J91,J91-Q91)))))","v":1008},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J91=\"\",EB86=\"\",ISTEXT(EB86)),0,IF(OR(ISBLANK(M91),ISBLANK(N91)),0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N91<=ScheduleYear)),0,J91)))","v":1008},{"$f":"IF(OR(J91=\"\",EC86=\"\",ISTEXT(EC86)),0,IF(OR(ISBLANK(M91),ISBLANK(N91)), 0,IF(EC86=\"Date Range\",0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),N91<=ScheduleYear),0,J91))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K91),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B86+1,5),0)","v":5.73},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B86+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K91)),K91=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B86+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B86+1,10))","v":5},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B86+1,17)","v":6086},{"$f":"IF(OR(J92=\"\",K86=\"\",ISTEXT(K86),J92=0),\"\",IF(OR(ISBLANK(M92),ISBLANK(N92)),\"Enter Dates\",IF(K86=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(CostType=ARO,N92<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O92>ScheduleYear),AND(CostType=LOM,LOMComplete)),J92,J92-Q92)))))","v":6086},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J92=\"\",EB86=\"\",ISTEXT(EB86)),0,IF(OR(ISBLANK(M92),ISBLANK(N92)),0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N92<=ScheduleYear)),0,J92)))","v":6086},{"$f":"IF(OR(J92=\"\",EC86=\"\",ISTEXT(EC86)),0,IF(OR(ISBLANK(M92),ISBLANK(N92)), 0,IF(EC86=\"Date Range\",0,IF(OR(AND(CostType=ARO,L86>ScheduleYear),N92<=ScheduleYear),0,J92))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K92),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B86+1,5),0)","v":5.73},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B93) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":9},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,2)","v":"WRSP2-MB1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,3))","v":"WRSP2"},{"$f":"IF(ISERROR(EL93),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,8))","v":""},{"$f":"SUM(J94:J99)","v":278993},{"$f":"IF(ISERR(ED93),\"Cost Type\",IF(A93=\"X\",\"Override\",IF(AND(CostType=ARO,L93>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI93)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ93)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG93)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF93)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH93)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J93,SUM(T93:DO93))))))))))","v":278993},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q94:Q99)","v":0},null,null,{"$f":"IF(ISTEXT($EB93),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T94:T99,$J94:$J99),IF(CostType=Bond,SUMPRODUCT($EB94:$EB99,T94:T99,$EA94:$EA99),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T94:T99,$EB94:$EB99)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,18446,130273.5,130273.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB93),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ94:AZ99,$J94:$J99),IF(CostType=Bond,SUMPRODUCT($EB94:$EB99,AZ94:AZ99,$EA94:$EA99),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ94:AZ99,$EB94:$EB99)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB93),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF94:CF99,$J94:$J99),IF(CostType=Bond,SUMPRODUCT($EB94:$EB99,CF94:CF99,$EA94:$EA99),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF94:CF99,$EB94:$EB99)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB93),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL94:DL99,$J94:$J99),IF(CostType=Bond,SUMPRODUCT($EB94:$EB99,DL94:DL99,$EA94:$EA99),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL94:DL99,$EB94:$EB99)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K93),SUM(T93:DO93)-K93,K93)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED93),\"Cost Type\",IF(A93=\"X\",\"Override\",IF(AND(CostType=ARO,L93>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI93)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ93)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG93)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF93)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH93)),\"Phase\",J93))))))))","v":278993},{"$f":"IF(EE93=\"\",\"Cost Type\",IF(A93=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L93>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI93=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ93=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG93=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF93=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH93=\"\"),\"Phase\",J93))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C93)","v":1},{"$f":"SEARCH(OtherCostType,C93)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E93)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E93))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E93,0)))),1,$EK93)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F93)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F93))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F93,0)))),1,$EK93)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G93)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G93))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G93,0)))),1,$EK93)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H93)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H93))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H93,0)))),1,$EK93)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I93)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I93))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I93,0)))),1,$EK93)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B93+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K99),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B93+1,5),\"\")","v":12.51},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B93+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B93+1,15))","v":18446},{"$f":"IF(OR(J94=\"\",K93=\"\",ISTEXT(K93),J94=0),\"\",IF(OR(ISBLANK(M94),ISBLANK(N94)),\"Enter Dates\",IF(K93=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(CostType=ARO,N94<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O94>ScheduleYear),AND(CostType=LOM,LOMComplete)),J94,J94-Q94)))))","v":18446},null,13,13,null,{"$f":"IF(K94=\"\",\"\",SUM(T94:DO94))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N94<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J94*R94,R94*EB94)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T94:DP94,T$27:DP$27,\"<=\"&O94,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T94:DP94))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J94=\"\",EB93=\"\",ISTEXT(EB93)),0,IF(OR(ISBLANK(M94),ISBLANK(N94)),0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N94<=ScheduleYear)),0,J94)))","v":18446},{"$f":"IF(OR(J94=\"\",EC93=\"\",ISTEXT(EC93)),0,IF(OR(ISBLANK(M94),ISBLANK(N94)),0,IF(EC93=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L93>ScheduleYear),N94<=ScheduleYear),0,J94))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K94),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B93+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B93+1,3)),0)","v":57498},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B93+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K94)),K94=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B93+1,12))","v":78},null,null,null,{"$f":"IF(ISNUMBER($K94),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B93+1,13),0)","v":2025},{"$f":"IF(ISNUMBER($K94),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B93+1,14),0)","v":16421},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,25)","v":0},{"$f":"IF(OR(J95=\"\",K93=\"\",ISTEXT(K93),J95=0),\"\",IF(OR(ISBLANK(M95),ISBLANK(N95)),\"Enter Dates\",IF(K93=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(CostType=ARO,N95<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O95>ScheduleYear),AND(CostType=LOM,LOMComplete)),J95,J95-Q95)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J95=\"\",EB93=\"\",ISTEXT(EB93)),0,IF(OR(ISBLANK(M95),ISBLANK(N95)),0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N95<=ScheduleYear)),0,J95)))","v":0},{"$f":"IF(OR(J95=\"\",EC93=\"\",ISTEXT(EC93)),0,IF(OR(ISBLANK(M95),ISBLANK(N95)),0,IF(EC93=\"Date Range\",0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),N95<=ScheduleYear),0,J95))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K95),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K95)),K95=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K95)),K95=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K95)),K95=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K95)),K95=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,9))","v":0},{"$f":"IF(ISNUMBER($K95),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K94),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B93+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B93+1,25)","v":0},{"$f":"IF(OR(J96=\"\",K93=\"\",ISTEXT(K93),J96=0),\"\",IF(OR(ISBLANK(M96),ISBLANK(N96)),\"Enter Dates\",IF(K93=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(CostType=ARO,N96<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O96>ScheduleYear),AND(CostType=LOM,LOMComplete)),J96,J96-Q96)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J96=\"\",EB93=\"\",ISTEXT(EB93)),0,IF(OR(ISBLANK(M96),ISBLANK(N96)),0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N96<=ScheduleYear)),0,J96)))","v":0},{"$f":"IF(OR(J96=\"\",EC93=\"\",ISTEXT(EC93)),0,IF(OR(ISBLANK(M96),ISBLANK(N96)),0,IF(EC93=\"Date Range\",0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),N96<=ScheduleYear),0,J96))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K96),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B93+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B93+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K96)),K96=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B93+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K96)),K96=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B93+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B93+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K96)),K96=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B93+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K96)),K96=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B93+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B93+1,11)","v":244580},{"$f":"IF(OR(J97=\"\",K93=\"\",ISTEXT(K93),J97=0),\"\",IF(OR(ISBLANK(M97),ISBLANK(N97)),\"Enter Dates\",IF(K93=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(CostType=ARO,N97<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O97>ScheduleYear),AND(CostType=LOM,LOMComplete)),J97,J97-Q97)))))","v":244580},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J97=\"\",EB93=\"\",ISTEXT(EB93)),0,IF(OR(ISBLANK(M97),ISBLANK(N97)),0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N97<=ScheduleYear)),0,J97)))","v":244580},{"$f":"IF(OR(J97=\"\",EC93=\"\",ISTEXT(EC93)),0,IF(OR(ISBLANK(M97),ISBLANK(N97)),0,IF(EC93=\"Date Range\",0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),N97<=ScheduleYear),0,J97))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K97),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B93+1,3),0)","v":60548},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B93+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K97)),K97=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B93+1,6))","v":6},{"$f":"IF(OR(NOT(ISNUMBER(K97)),K97=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B93+1,8))","v":60},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B93+1,13)","v":2016},{"$f":"IF(OR(J98=\"\",K93=\"\",ISTEXT(K93),J98=0),\"\",IF(OR(ISBLANK(M98),ISBLANK(N98)),\"Enter Dates\",IF(K93=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(CostType=ARO,N98<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O98>ScheduleYear),AND(CostType=LOM,LOMComplete)),J98,J98-Q98)))))","v":2016},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J98=\"\",EB93=\"\",ISTEXT(EB93)),0,IF(OR(ISBLANK(M98),ISBLANK(N98)),0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N98<=ScheduleYear)),0,J98)))","v":2016},{"$f":"IF(OR(J98=\"\",EC93=\"\",ISTEXT(EC93)),0,IF(OR(ISBLANK(M98),ISBLANK(N98)), 0,IF(EC93=\"Date Range\",0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),N98<=ScheduleYear),0,J98))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K98),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B93+1,5),0)","v":12.51},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B93+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K98)),K98=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B93+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B93+1,10))","v":10},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B93+1,17)","v":13951},{"$f":"IF(OR(J99=\"\",K93=\"\",ISTEXT(K93),J99=0),\"\",IF(OR(ISBLANK(M99),ISBLANK(N99)),\"Enter Dates\",IF(K93=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(CostType=ARO,N99<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O99>ScheduleYear),AND(CostType=LOM,LOMComplete)),J99,J99-Q99)))))","v":13951},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J99=\"\",EB93=\"\",ISTEXT(EB93)),0,IF(OR(ISBLANK(M99),ISBLANK(N99)),0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N99<=ScheduleYear)),0,J99)))","v":13951},{"$f":"IF(OR(J99=\"\",EC93=\"\",ISTEXT(EC93)),0,IF(OR(ISBLANK(M99),ISBLANK(N99)), 0,IF(EC93=\"Date Range\",0,IF(OR(AND(CostType=ARO,L93>ScheduleYear),N99<=ScheduleYear),0,J99))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K99),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B93+1,5),0)","v":12.51},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B100) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":10},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,2)","v":"WRSP2-MB2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,3))","v":"WRSP2"},{"$f":"IF(ISERROR(EL100),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,8))","v":""},{"$f":"SUM(J101:J106)","v":425397},{"$f":"IF(ISERR(ED100),\"Cost Type\",IF(A100=\"X\",\"Override\",IF(AND(CostType=ARO,L100>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI100)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ100)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG100)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF100)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH100)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J100,SUM(T100:DO100))))))))))","v":425397},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q101:Q106)","v":0},null,null,{"$f":"IF(ISTEXT($EB100),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T101:T106,$J101:$J106),IF(CostType=Bond,SUMPRODUCT($EB101:$EB106,T101:T106,$EA101:$EA106),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T101:T106,$EB101:$EB106)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,29797,197800,197800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB100),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ101:AZ106,$J101:$J106),IF(CostType=Bond,SUMPRODUCT($EB101:$EB106,AZ101:AZ106,$EA101:$EA106),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ101:AZ106,$EB101:$EB106)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB100),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF101:CF106,$J101:$J106),IF(CostType=Bond,SUMPRODUCT($EB101:$EB106,CF101:CF106,$EA101:$EA106),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF101:CF106,$EB101:$EB106)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB100),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL101:DL106,$J101:$J106),IF(CostType=Bond,SUMPRODUCT($EB101:$EB106,DL101:DL106,$EA101:$EA106),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL101:DL106,$EB101:$EB106)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K100),SUM(T100:DO100)-K100,K100)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED100),\"Cost Type\",IF(A100=\"X\",\"Override\",IF(AND(CostType=ARO,L100>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI100)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ100)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG100)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF100)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH100)),\"Phase\",J100))))))))","v":425397},{"$f":"IF(EE100=\"\",\"Cost Type\",IF(A100=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L100>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI100=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ100=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG100=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF100=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH100=\"\"),\"Phase\",J100))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C100)","v":1},{"$f":"SEARCH(OtherCostType,C100)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E100)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E100))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F100)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F100))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G100)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G100))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H100)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H100))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I100)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I100))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I100,0)))),1,$EK100)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B100+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K106),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B100+1,5),\"\")","v":19.14},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B100+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B100+1,15))","v":29797},{"$f":"IF(OR(J101=\"\",K100=\"\",ISTEXT(K100),J101=0),\"\",IF(OR(ISBLANK(M101),ISBLANK(N101)),\"Enter Dates\",IF(K100=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(CostType=ARO,N101<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O101>ScheduleYear),AND(CostType=LOM,LOMComplete)),J101,J101-Q101)))))","v":29797},null,13,13,null,{"$f":"IF(K101=\"\",\"\",SUM(T101:DO101))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N101<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J101*R101,R101*EB101)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T101:DP101,T$27:DP$27,\"<=\"&O101,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T101:DP101))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J101=\"\",EB100=\"\",ISTEXT(EB100)),0,IF(OR(ISBLANK(M101),ISBLANK(N101)),0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N101<=ScheduleYear)),0,J101)))","v":29797},{"$f":"IF(OR(J101=\"\",EC100=\"\",ISTEXT(EC100)),0,IF(OR(ISBLANK(M101),ISBLANK(N101)),0,IF(EC100=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L100>ScheduleYear),N101<=ScheduleYear),0,J101))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K101),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B100+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B100+1,3)),0)","v":92904},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B100+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K101)),K101=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B100+1,12))","v":126},null,null,null,{"$f":"IF(ISNUMBER($K101),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B100+1,13),0)","v":3271},{"$f":"IF(ISNUMBER($K101),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B100+1,14),0)","v":26526},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,25)","v":0},{"$f":"IF(OR(J102=\"\",K100=\"\",ISTEXT(K100),J102=0),\"\",IF(OR(ISBLANK(M102),ISBLANK(N102)),\"Enter Dates\",IF(K100=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(CostType=ARO,N102<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O102>ScheduleYear),AND(CostType=LOM,LOMComplete)),J102,J102-Q102)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O102),$O102>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J102=\"\",EB100=\"\",ISTEXT(EB100)),0,IF(OR(ISBLANK(M102),ISBLANK(N102)),0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N102<=ScheduleYear)),0,J102)))","v":0},{"$f":"IF(OR(J102=\"\",EC100=\"\",ISTEXT(EC100)),0,IF(OR(ISBLANK(M102),ISBLANK(N102)),0,IF(EC100=\"Date Range\",0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),N102<=ScheduleYear),0,J102))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K102),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K102)),K102=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K102)),K102=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K102)),K102=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K102)),K102=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,9))","v":0},{"$f":"IF(ISNUMBER($K102),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K101),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B100+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B100+1,25)","v":0},{"$f":"IF(OR(J103=\"\",K100=\"\",ISTEXT(K100),J103=0),\"\",IF(OR(ISBLANK(M103),ISBLANK(N103)),\"Enter Dates\",IF(K100=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(CostType=ARO,N103<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O103>ScheduleYear),AND(CostType=LOM,LOMComplete)),J103,J103-Q103)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J103=\"\",EB100=\"\",ISTEXT(EB100)),0,IF(OR(ISBLANK(M103),ISBLANK(N103)),0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N103<=ScheduleYear)),0,J103)))","v":0},{"$f":"IF(OR(J103=\"\",EC100=\"\",ISTEXT(EC100)),0,IF(OR(ISBLANK(M103),ISBLANK(N103)),0,IF(EC100=\"Date Range\",0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),N103<=ScheduleYear),0,J103))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K103),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B100+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B100+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K103)),K103=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B100+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K103)),K103=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B100+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B100+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K103)),K103=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B100+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K103)),K103=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B100+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B100+1,11)","v":370947},{"$f":"IF(OR(J104=\"\",K100=\"\",ISTEXT(K100),J104=0),\"\",IF(OR(ISBLANK(M104),ISBLANK(N104)),\"Enter Dates\",IF(K100=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(CostType=ARO,N104<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O104>ScheduleYear),AND(CostType=LOM,LOMComplete)),J104,J104-Q104)))))","v":370947},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J104=\"\",EB100=\"\",ISTEXT(EB100)),0,IF(OR(ISBLANK(M104),ISBLANK(N104)),0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N104<=ScheduleYear)),0,J104)))","v":370947},{"$f":"IF(OR(J104=\"\",EC100=\"\",ISTEXT(EC100)),0,IF(OR(ISBLANK(M104),ISBLANK(N104)),0,IF(EC100=\"Date Range\",0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),N104<=ScheduleYear),0,J104))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K104),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B100+1,3),0)","v":92638},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B100+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K104)),K104=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B100+1,6))","v":6},{"$f":"IF(OR(NOT(ISNUMBER(K104)),K104=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B100+1,8))","v":91},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B100+1,13)","v":3023},{"$f":"IF(OR(J105=\"\",K100=\"\",ISTEXT(K100),J105=0),\"\",IF(OR(ISBLANK(M105),ISBLANK(N105)),\"Enter Dates\",IF(K100=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(CostType=ARO,N105<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O105>ScheduleYear),AND(CostType=LOM,LOMComplete)),J105,J105-Q105)))))","v":3023},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J105=\"\",EB100=\"\",ISTEXT(EB100)),0,IF(OR(ISBLANK(M105),ISBLANK(N105)),0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N105<=ScheduleYear)),0,J105)))","v":3023},{"$f":"IF(OR(J105=\"\",EC100=\"\",ISTEXT(EC100)),0,IF(OR(ISBLANK(M105),ISBLANK(N105)), 0,IF(EC100=\"Date Range\",0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),N105<=ScheduleYear),0,J105))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K105),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B100+1,5),0)","v":19.14},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B100+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K105)),K105=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B100+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B100+1,10))","v":15},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B100+1,17)","v":21630},{"$f":"IF(OR(J106=\"\",K100=\"\",ISTEXT(K100),J106=0),\"\",IF(OR(ISBLANK(M106),ISBLANK(N106)),\"Enter Dates\",IF(K100=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(CostType=ARO,N106<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O106>ScheduleYear),AND(CostType=LOM,LOMComplete)),J106,J106-Q106)))))","v":21630},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J106=\"\",EB100=\"\",ISTEXT(EB100)),0,IF(OR(ISBLANK(M106),ISBLANK(N106)),0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N106<=ScheduleYear)),0,J106)))","v":21630},{"$f":"IF(OR(J106=\"\",EC100=\"\",ISTEXT(EC100)),0,IF(OR(ISBLANK(M106),ISBLANK(N106)), 0,IF(EC100=\"Date Range\",0,IF(OR(AND(CostType=ARO,L100>ScheduleYear),N106<=ScheduleYear),0,J106))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K106),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B100+1,5),0)","v":19.14},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B107) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":11},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,2)","v":"WRSP2-MB3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,3))","v":"WRSP2"},{"$f":"IF(ISERROR(EL107),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,8))","v":""},{"$f":"SUM(J108:J113)","v":396663},{"$f":"IF(ISERR(ED107),\"Cost Type\",IF(A107=\"X\",\"Override\",IF(AND(CostType=ARO,L107>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI107)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ107)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG107)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF107)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH107)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J107,SUM(T107:DO107))))))))))","v":396663},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q108:Q113)","v":0},null,null,{"$f":"IF(ISTEXT($EB107),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T108:T113,$J108:$J113),IF(CostType=Bond,SUMPRODUCT($EB108:$EB113,T108:T113,$EA108:$EA113),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T108:T113,$EB108:$EB113)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,26958,184852.5,184852.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB107),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ108:AZ113,$J108:$J113),IF(CostType=Bond,SUMPRODUCT($EB108:$EB113,AZ108:AZ113,$EA108:$EA113),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ108:AZ113,$EB108:$EB113)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB107),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF108:CF113,$J108:$J113),IF(CostType=Bond,SUMPRODUCT($EB108:$EB113,CF108:CF113,$EA108:$EA113),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF108:CF113,$EB108:$EB113)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB107),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL108:DL113,$J108:$J113),IF(CostType=Bond,SUMPRODUCT($EB108:$EB113,DL108:DL113,$EA108:$EA113),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL108:DL113,$EB108:$EB113)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K107),SUM(T107:DO107)-K107,K107)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED107),\"Cost Type\",IF(A107=\"X\",\"Override\",IF(AND(CostType=ARO,L107>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI107)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ107)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG107)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF107)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH107)),\"Phase\",J107))))))))","v":396663},{"$f":"IF(EE107=\"\",\"Cost Type\",IF(A107=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L107>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI107=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ107=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG107=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF107=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH107=\"\"),\"Phase\",J107))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C107)","v":1},{"$f":"SEARCH(OtherCostType,C107)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E107)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E107))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E107,0)))),1,$EK107)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F107)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F107))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F107,0)))),1,$EK107)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G107)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G107))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G107,0)))),1,$EK107)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H107)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H107))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H107,0)))),1,$EK107)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I107)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I107))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I107,0)))),1,$EK107)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B107+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K113),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B107+1,5),\"\")","v":18.02},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B107+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B107+1,15))","v":26958},{"$f":"IF(OR(J108=\"\",K107=\"\",ISTEXT(K107),J108=0),\"\",IF(OR(ISBLANK(M108),ISBLANK(N108)),\"Enter Dates\",IF(K107=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(CostType=ARO,N108<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O108>ScheduleYear),AND(CostType=LOM,LOMComplete)),J108,J108-Q108)))))","v":26958},null,13,13,null,{"$f":"IF(K108=\"\",\"\",SUM(T108:DO108))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N108<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J108*R108,R108*EB108)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T108:DP108,T$27:DP$27,\"<=\"&O108,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T108:DP108))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J108=\"\",EB107=\"\",ISTEXT(EB107)),0,IF(OR(ISBLANK(M108),ISBLANK(N108)),0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N108<=ScheduleYear)),0,J108)))","v":26958},{"$f":"IF(OR(J108=\"\",EC107=\"\",ISTEXT(EC107)),0,IF(OR(ISBLANK(M108),ISBLANK(N108)),0,IF(EC107=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L107>ScheduleYear),N108<=ScheduleYear),0,J108))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K108),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B107+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B107+1,3)),0)","v":84378},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B107+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K108)),K108=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B107+1,12))","v":114},null,null,null,{"$f":"IF(ISNUMBER($K108),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B107+1,13),0)","v":2959},{"$f":"IF(ISNUMBER($K108),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B107+1,14),0)","v":23999},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,25)","v":0},{"$f":"IF(OR(J109=\"\",K107=\"\",ISTEXT(K107),J109=0),\"\",IF(OR(ISBLANK(M109),ISBLANK(N109)),\"Enter Dates\",IF(K107=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(CostType=ARO,N109<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O109>ScheduleYear),AND(CostType=LOM,LOMComplete)),J109,J109-Q109)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J109=\"\",EB107=\"\",ISTEXT(EB107)),0,IF(OR(ISBLANK(M109),ISBLANK(N109)),0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N109<=ScheduleYear)),0,J109)))","v":0},{"$f":"IF(OR(J109=\"\",EC107=\"\",ISTEXT(EC107)),0,IF(OR(ISBLANK(M109),ISBLANK(N109)),0,IF(EC107=\"Date Range\",0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),N109<=ScheduleYear),0,J109))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K109),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K109)),K109=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K109)),K109=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K109)),K109=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K109)),K109=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,9))","v":0},{"$f":"IF(ISNUMBER($K109),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K108),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B107+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B107+1,25)","v":0},{"$f":"IF(OR(J110=\"\",K107=\"\",ISTEXT(K107),J110=0),\"\",IF(OR(ISBLANK(M110),ISBLANK(N110)),\"Enter Dates\",IF(K107=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(CostType=ARO,N110<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O110>ScheduleYear),AND(CostType=LOM,LOMComplete)),J110,J110-Q110)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J110=\"\",EB107=\"\",ISTEXT(EB107)),0,IF(OR(ISBLANK(M110),ISBLANK(N110)),0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N110<=ScheduleYear)),0,J110)))","v":0},{"$f":"IF(OR(J110=\"\",EC107=\"\",ISTEXT(EC107)),0,IF(OR(ISBLANK(M110),ISBLANK(N110)),0,IF(EC107=\"Date Range\",0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),N110<=ScheduleYear),0,J110))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K110),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B107+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B107+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K110)),K110=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B107+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K110)),K110=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B107+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B107+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K110)),K110=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B107+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K110)),K110=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B107+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B107+1,11)","v":346489},{"$f":"IF(OR(J111=\"\",K107=\"\",ISTEXT(K107),J111=0),\"\",IF(OR(ISBLANK(M111),ISBLANK(N111)),\"Enter Dates\",IF(K107=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(CostType=ARO,N111<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O111>ScheduleYear),AND(CostType=LOM,LOMComplete)),J111,J111-Q111)))))","v":346489},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J111=\"\",EB107=\"\",ISTEXT(EB107)),0,IF(OR(ISBLANK(M111),ISBLANK(N111)),0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N111<=ScheduleYear)),0,J111)))","v":346489},{"$f":"IF(OR(J111=\"\",EC107=\"\",ISTEXT(EC107)),0,IF(OR(ISBLANK(M111),ISBLANK(N111)),0,IF(EC107=\"Date Range\",0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),N111<=ScheduleYear),0,J111))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K111),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B107+1,3),0)","v":87217},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B107+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K111)),K111=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B107+1,6))","v":6},{"$f":"IF(OR(NOT(ISNUMBER(K111)),K111=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B107+1,8))","v":85},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B107+1,13)","v":3023},{"$f":"IF(OR(J112=\"\",K107=\"\",ISTEXT(K107),J112=0),\"\",IF(OR(ISBLANK(M112),ISBLANK(N112)),\"Enter Dates\",IF(K107=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(CostType=ARO,N112<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O112>ScheduleYear),AND(CostType=LOM,LOMComplete)),J112,J112-Q112)))))","v":3023},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J112=\"\",EB107=\"\",ISTEXT(EB107)),0,IF(OR(ISBLANK(M112),ISBLANK(N112)),0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N112<=ScheduleYear)),0,J112)))","v":3023},{"$f":"IF(OR(J112=\"\",EC107=\"\",ISTEXT(EC107)),0,IF(OR(ISBLANK(M112),ISBLANK(N112)), 0,IF(EC107=\"Date Range\",0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),N112<=ScheduleYear),0,J112))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K112),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B107+1,5),0)","v":18.02},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B107+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K112)),K112=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B107+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B107+1,10))","v":15},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B107+1,17)","v":20193},{"$f":"IF(OR(J113=\"\",K107=\"\",ISTEXT(K107),J113=0),\"\",IF(OR(ISBLANK(M113),ISBLANK(N113)),\"Enter Dates\",IF(K107=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(CostType=ARO,N113<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O113>ScheduleYear),AND(CostType=LOM,LOMComplete)),J113,J113-Q113)))))","v":20193},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J113=\"\",EB107=\"\",ISTEXT(EB107)),0,IF(OR(ISBLANK(M113),ISBLANK(N113)),0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N113<=ScheduleYear)),0,J113)))","v":20193},{"$f":"IF(OR(J113=\"\",EC107=\"\",ISTEXT(EC107)),0,IF(OR(ISBLANK(M113),ISBLANK(N113)), 0,IF(EC107=\"Date Range\",0,IF(OR(AND(CostType=ARO,L107>ScheduleYear),N113<=ScheduleYear),0,J113))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K113),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B107+1,5),0)","v":18.02},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B114) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":12},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,2)","v":"WRSP3-MB1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,3))","v":"WRSP3"},{"$f":"IF(ISERROR(EL114),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,6))","v":"Concurrent WRSP-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,8))","v":""},{"$f":"SUM(J115:J120)","v":247698},{"$f":"IF(ISERR(ED114),\"Cost Type\",IF(A114=\"X\",\"Override\",IF(AND(CostType=ARO,L114>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI114)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ114)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG114)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF114)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH114)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J114,SUM(T114:DO114))))))))))","v":247698},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q115:Q120)","v":0},null,null,{"$f":"IF(ISTEXT($EB114),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T115:T120,$J115:$J120),IF(CostType=Bond,SUMPRODUCT($EB115:$EB120,T115:T120,$EA115:$EA120),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T115:T120,$EB115:$EB120)))))","v":0},0,0,0,0,0,0,0,5616.25,5616.25,5616.25,5616.25,0,112616.5,112616.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB114),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ115:AZ120,$J115:$J120),IF(CostType=Bond,SUMPRODUCT($EB115:$EB120,AZ115:AZ120,$EA115:$EA120),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ115:AZ120,$EB115:$EB120)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB114),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF115:CF120,$J115:$J120),IF(CostType=Bond,SUMPRODUCT($EB115:$EB120,CF115:CF120,$EA115:$EA120),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF115:CF120,$EB115:$EB120)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB114),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL115:DL120,$J115:$J120),IF(CostType=Bond,SUMPRODUCT($EB115:$EB120,DL115:DL120,$EA115:$EA120),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL115:DL120,$EB115:$EB120)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K114),SUM(T114:DO114)-K114,K114)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED114),\"Cost Type\",IF(A114=\"X\",\"Override\",IF(AND(CostType=ARO,L114>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI114)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ114)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG114)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF114)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH114)),\"Phase\",J114))))))))","v":247698},{"$f":"IF(EE114=\"\",\"Cost Type\",IF(A114=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L114>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI114=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ114=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG114=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF114=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH114=\"\"),\"Phase\",J114))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C114)","v":1},{"$f":"SEARCH(OtherCostType,C114)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E114)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E114))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E114,0)))),1,$EK114)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F114)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F114))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F114,0)))),1,$EK114)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G114)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G114))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G114,0)))),1,$EK114)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H114)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H114))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H114,0)))),1,$EK114)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I114)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I114))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I114,0)))),1,$EK114)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B114+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K120),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B114+1,5),\"\")","v":13.22},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B114+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B114+1,15))","v":22465},{"$f":"IF(OR(J115=\"\",K114=\"\",ISTEXT(K114),J115=0),\"\",IF(OR(ISBLANK(M115),ISBLANK(N115)),\"Enter Dates\",IF(K114=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(CostType=ARO,N115<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O115>ScheduleYear),AND(CostType=LOM,LOMComplete)),J115,J115-Q115)))))","v":22465},null,9,12,null,{"$f":"IF(K115=\"\",\"\",SUM(T115:DO115))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N115<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J115*R115,R115*EB115)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T115:DP115,T$27:DP$27,\"<=\"&O115,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T115:DP115))","v":0},null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J115=\"\",EB114=\"\",ISTEXT(EB114)),0,IF(OR(ISBLANK(M115),ISBLANK(N115)),0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N115<=ScheduleYear)),0,J115)))","v":22465},{"$f":"IF(OR(J115=\"\",EC114=\"\",ISTEXT(EC114)),0,IF(OR(ISBLANK(M115),ISBLANK(N115)),0,IF(EC114=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L114>ScheduleYear),N115<=ScheduleYear),0,J115))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K115),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B114+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B114+1,3)),0)","v":70560},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B114+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K115)),K115=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B114+1,12))","v":95},null,null,null,{"$f":"IF(ISNUMBER($K115),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B114+1,13),0)","v":2466},{"$f":"IF(ISNUMBER($K115),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B114+1,14),0)","v":19999},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,25)","v":0},{"$f":"IF(OR(J116=\"\",K114=\"\",ISTEXT(K114),J116=0),\"\",IF(OR(ISBLANK(M116),ISBLANK(N116)),\"Enter Dates\",IF(K114=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(CostType=ARO,N116<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O116>ScheduleYear),AND(CostType=LOM,LOMComplete)),J116,J116-Q116)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J116=\"\",EB114=\"\",ISTEXT(EB114)),0,IF(OR(ISBLANK(M116),ISBLANK(N116)),0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N116<=ScheduleYear)),0,J116)))","v":0},{"$f":"IF(OR(J116=\"\",EC114=\"\",ISTEXT(EC114)),0,IF(OR(ISBLANK(M116),ISBLANK(N116)),0,IF(EC114=\"Date Range\",0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),N116<=ScheduleYear),0,J116))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K116),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K116)),K116=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,9))","v":0},{"$f":"IF(ISNUMBER($K116),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K115),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B114+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B114+1,25)","v":0},{"$f":"IF(OR(J117=\"\",K114=\"\",ISTEXT(K114),J117=0),\"\",IF(OR(ISBLANK(M117),ISBLANK(N117)),\"Enter Dates\",IF(K114=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(CostType=ARO,N117<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O117>ScheduleYear),AND(CostType=LOM,LOMComplete)),J117,J117-Q117)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J117=\"\",EB114=\"\",ISTEXT(EB114)),0,IF(OR(ISBLANK(M117),ISBLANK(N117)),0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N117<=ScheduleYear)),0,J117)))","v":0},{"$f":"IF(OR(J117=\"\",EC114=\"\",ISTEXT(EC114)),0,IF(OR(ISBLANK(M117),ISBLANK(N117)),0,IF(EC114=\"Date Range\",0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),N117<=ScheduleYear),0,J117))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K117),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B114+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B114+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B114+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B114+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B114+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B114+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K117)),K117=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B114+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B114+1,11)","v":207942},{"$f":"IF(OR(J118=\"\",K114=\"\",ISTEXT(K114),J118=0),\"\",IF(OR(ISBLANK(M118),ISBLANK(N118)),\"Enter Dates\",IF(K114=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(CostType=ARO,N118<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O118>ScheduleYear),AND(CostType=LOM,LOMComplete)),J118,J118-Q118)))))","v":207942},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J118=\"\",EB114=\"\",ISTEXT(EB114)),0,IF(OR(ISBLANK(M118),ISBLANK(N118)),0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N118<=ScheduleYear)),0,J118)))","v":207942},{"$f":"IF(OR(J118=\"\",EC114=\"\",ISTEXT(EC114)),0,IF(OR(ISBLANK(M118),ISBLANK(N118)),0,IF(EC114=\"Date Range\",0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),N118<=ScheduleYear),0,J118))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K118),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B114+1,3),0)","v":63985},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B114+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K118)),K118=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B114+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K118)),K118=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B114+1,8))","v":59},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B114+1,13)","v":2016},{"$f":"IF(OR(J119=\"\",K114=\"\",ISTEXT(K114),J119=0),\"\",IF(OR(ISBLANK(M119),ISBLANK(N119)),\"Enter Dates\",IF(K114=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(CostType=ARO,N119<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O119>ScheduleYear),AND(CostType=LOM,LOMComplete)),J119,J119-Q119)))))","v":2016},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J119=\"\",EB114=\"\",ISTEXT(EB114)),0,IF(OR(ISBLANK(M119),ISBLANK(N119)),0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N119<=ScheduleYear)),0,J119)))","v":2016},{"$f":"IF(OR(J119=\"\",EC114=\"\",ISTEXT(EC114)),0,IF(OR(ISBLANK(M119),ISBLANK(N119)), 0,IF(EC114=\"Date Range\",0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),N119<=ScheduleYear),0,J119))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K119),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B114+1,5),0)","v":13.22},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B114+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K119)),K119=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B114+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B114+1,10))","v":10},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B114+1,17)","v":15275},{"$f":"IF(OR(J120=\"\",K114=\"\",ISTEXT(K114),J120=0),\"\",IF(OR(ISBLANK(M120),ISBLANK(N120)),\"Enter Dates\",IF(K114=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(CostType=ARO,N120<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O120>ScheduleYear),AND(CostType=LOM,LOMComplete)),J120,J120-Q120)))))","v":15275},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J120=\"\",EB114=\"\",ISTEXT(EB114)),0,IF(OR(ISBLANK(M120),ISBLANK(N120)),0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N120<=ScheduleYear)),0,J120)))","v":15275},{"$f":"IF(OR(J120=\"\",EC114=\"\",ISTEXT(EC114)),0,IF(OR(ISBLANK(M120),ISBLANK(N120)), 0,IF(EC114=\"Date Range\",0,IF(OR(AND(CostType=ARO,L114>ScheduleYear),N120<=ScheduleYear),0,J120))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K120),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B114+1,5),0)","v":13.22},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B121) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":13},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,2)","v":"WRSP3-MB2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,3))","v":"WRSP3"},{"$f":"IF(ISERROR(EL121),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,6))","v":"Concurrent WRSP-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,8))","v":""},{"$f":"SUM(J122:J127)","v":495325},{"$f":"IF(ISERR(ED121),\"Cost Type\",IF(A121=\"X\",\"Override\",IF(AND(CostType=ARO,L121>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI121)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ121)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG121)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF121)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH121)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J121,SUM(T121:DO121))))))))))","v":495325},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q122:Q127)","v":0},null,null,{"$f":"IF(ISTEXT($EB121),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T122:T127,$J122:$J127),IF(CostType=Bond,SUMPRODUCT($EB122:$EB127,T122:T127,$EA122:$EA127),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T122:T127,$EB122:$EB127)))))","v":0},0,0,0,0,0,0,0,11232.75,11232.75,11232.75,11232.75,0,225197,225197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB121),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ122:AZ127,$J122:$J127),IF(CostType=Bond,SUMPRODUCT($EB122:$EB127,AZ122:AZ127,$EA122:$EA127),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ122:AZ127,$EB122:$EB127)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB121),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF122:CF127,$J122:$J127),IF(CostType=Bond,SUMPRODUCT($EB122:$EB127,CF122:CF127,$EA122:$EA127),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF122:CF127,$EB122:$EB127)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB121),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL122:DL127,$J122:$J127),IF(CostType=Bond,SUMPRODUCT($EB122:$EB127,DL122:DL127,$EA122:$EA127),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL122:DL127,$EB122:$EB127)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K121),SUM(T121:DO121)-K121,K121)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED121),\"Cost Type\",IF(A121=\"X\",\"Override\",IF(AND(CostType=ARO,L121>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI121)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ121)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG121)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF121)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH121)),\"Phase\",J121))))))))","v":495325},{"$f":"IF(EE121=\"\",\"Cost Type\",IF(A121=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L121>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI121=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ121=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG121=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF121=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH121=\"\"),\"Phase\",J121))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C121)","v":1},{"$f":"SEARCH(OtherCostType,C121)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E121)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E121))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F121)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F121))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G121)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G121))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H121)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H121))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I121)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I121))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I121,0)))),1,$EK121)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B121+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K127),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B121+1,5),\"\")","v":26.36},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B121+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B121+1,15))","v":44931},{"$f":"IF(OR(J122=\"\",K121=\"\",ISTEXT(K121),J122=0),\"\",IF(OR(ISBLANK(M122),ISBLANK(N122)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N122<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O122>ScheduleYear),AND(CostType=LOM,LOMComplete)),J122,J122-Q122)))))","v":44931},null,9,12,null,{"$f":"IF(K122=\"\",\"\",SUM(T122:DO122))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N122<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J122*R122,R122*EB122)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T122:DP122,T$27:DP$27,\"<=\"&O122,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T122:DP122))","v":0},null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J122=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M122),ISBLANK(N122)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N122<=ScheduleYear)),0,J122)))","v":44931},{"$f":"IF(OR(J122=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M122),ISBLANK(N122)),0,IF(EC121=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L121>ScheduleYear),N122<=ScheduleYear),0,J122))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K122),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B121+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B121+1,3)),0)","v":140532},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B121+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K122)),K122=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B121+1,12))","v":190},null,null,null,{"$f":"IF(ISNUMBER($K122),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B121+1,13),0)","v":4932},{"$f":"IF(ISNUMBER($K122),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B121+1,14),0)","v":39999},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,25)","v":0},{"$f":"IF(OR(J123=\"\",K121=\"\",ISTEXT(K121),J123=0),\"\",IF(OR(ISBLANK(M123),ISBLANK(N123)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N123<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O123>ScheduleYear),AND(CostType=LOM,LOMComplete)),J123,J123-Q123)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J123=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M123),ISBLANK(N123)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N123<=ScheduleYear)),0,J123)))","v":0},{"$f":"IF(OR(J123=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M123),ISBLANK(N123)),0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N123<=ScheduleYear),0,J123))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K123),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K123)),K123=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K123)),K123=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K123)),K123=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K123)),K123=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,9))","v":0},{"$f":"IF(ISNUMBER($K123),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K122),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B121+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B121+1,25)","v":0},{"$f":"IF(OR(J124=\"\",K121=\"\",ISTEXT(K121),J124=0),\"\",IF(OR(ISBLANK(M124),ISBLANK(N124)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N124<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O124>ScheduleYear),AND(CostType=LOM,LOMComplete)),J124,J124-Q124)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J124=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M124),ISBLANK(N124)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N124<=ScheduleYear)),0,J124)))","v":0},{"$f":"IF(OR(J124=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M124),ISBLANK(N124)),0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N124<=ScheduleYear),0,J124))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K124),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B121+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B121+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B121+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B121+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B121+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B121+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K124)),K124=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B121+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B121+1,11)","v":415884},{"$f":"IF(OR(J125=\"\",K121=\"\",ISTEXT(K121),J125=0),\"\",IF(OR(ISBLANK(M125),ISBLANK(N125)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N125<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O125>ScheduleYear),AND(CostType=LOM,LOMComplete)),J125,J125-Q125)))))","v":415884},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J125=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M125),ISBLANK(N125)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N125<=ScheduleYear)),0,J125)))","v":415884},{"$f":"IF(OR(J125=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M125),ISBLANK(N125)),0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N125<=ScheduleYear),0,J125))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K125),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B121+1,3),0)","v":127582},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B121+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K125)),K125=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B121+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K125)),K125=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B121+1,8))","v":118},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B121+1,13)","v":4031},{"$f":"IF(OR(J126=\"\",K121=\"\",ISTEXT(K121),J126=0),\"\",IF(OR(ISBLANK(M126),ISBLANK(N126)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N126<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O126>ScheduleYear),AND(CostType=LOM,LOMComplete)),J126,J126-Q126)))))","v":4031},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J126=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M126),ISBLANK(N126)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N126<=ScheduleYear)),0,J126)))","v":4031},{"$f":"IF(OR(J126=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M126),ISBLANK(N126)), 0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N126<=ScheduleYear),0,J126))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K126),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B121+1,5),0)","v":26.36},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B121+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K126)),K126=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B121+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B121+1,10))","v":20},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B121+1,17)","v":30479},{"$f":"IF(OR(J127=\"\",K121=\"\",ISTEXT(K121),J127=0),\"\",IF(OR(ISBLANK(M127),ISBLANK(N127)),\"Enter Dates\",IF(K121=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(CostType=ARO,N127<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O127>ScheduleYear),AND(CostType=LOM,LOMComplete)),J127,J127-Q127)))))","v":30479},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J127=\"\",EB121=\"\",ISTEXT(EB121)),0,IF(OR(ISBLANK(M127),ISBLANK(N127)),0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N127<=ScheduleYear)),0,J127)))","v":30479},{"$f":"IF(OR(J127=\"\",EC121=\"\",ISTEXT(EC121)),0,IF(OR(ISBLANK(M127),ISBLANK(N127)), 0,IF(EC121=\"Date Range\",0,IF(OR(AND(CostType=ARO,L121>ScheduleYear),N127<=ScheduleYear),0,J127))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K127),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B121+1,5),0)","v":26.36},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B128) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":14},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,2)","v":"WRSP3-MB3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,3))","v":"WRSP3"},{"$f":"IF(ISERROR(EL128),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,6))","v":"Concurrent WRSP-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,8))","v":""},{"$f":"SUM(J129:J134)","v":455182},{"$f":"IF(ISERR(ED128),\"Cost Type\",IF(A128=\"X\",\"Override\",IF(AND(CostType=ARO,L128>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI128)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ128)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG128)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF128)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH128)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J128,SUM(T128:DO128))))))))))","v":455182},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q129:Q134)","v":0},null,null,{"$f":"IF(ISTEXT($EB128),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T129:T134,$J129:$J134),IF(CostType=Bond,SUMPRODUCT($EB129:$EB134,T129:T134,$EA129:$EA134),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T129:T134,$EB129:$EB134)))))","v":0},0,0,0,0,0,0,0,10582.5,10582.5,10582.5,10582.5,0,206426,206426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB128),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ129:AZ134,$J129:$J134),IF(CostType=Bond,SUMPRODUCT($EB129:$EB134,AZ129:AZ134,$EA129:$EA134),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ129:AZ134,$EB129:$EB134)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB128),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF129:CF134,$J129:$J134),IF(CostType=Bond,SUMPRODUCT($EB129:$EB134,CF129:CF134,$EA129:$EA134),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF129:CF134,$EB129:$EB134)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB128),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL129:DL134,$J129:$J134),IF(CostType=Bond,SUMPRODUCT($EB129:$EB134,DL129:DL134,$EA129:$EA134),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL129:DL134,$EB129:$EB134)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K128),SUM(T128:DO128)-K128,K128)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED128),\"Cost Type\",IF(A128=\"X\",\"Override\",IF(AND(CostType=ARO,L128>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI128)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ128)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG128)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF128)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH128)),\"Phase\",J128))))))))","v":455182},{"$f":"IF(EE128=\"\",\"Cost Type\",IF(A128=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L128>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI128=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ128=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG128=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF128=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH128=\"\"),\"Phase\",J128))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C128)","v":1},{"$f":"SEARCH(OtherCostType,C128)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E128)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E128))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E128,0)))),1,$EK128)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F128)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F128))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F128,0)))),1,$EK128)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G128)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G128))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G128,0)))),1,$EK128)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H128)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H128))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H128,0)))),1,$EK128)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I128)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I128))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I128,0)))),1,$EK128)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B128+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K134),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B128+1,5),\"\")","v":24.25},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B128+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B128+1,15))","v":42330},{"$f":"IF(OR(J129=\"\",K128=\"\",ISTEXT(K128),J129=0),\"\",IF(OR(ISBLANK(M129),ISBLANK(N129)),\"Enter Dates\",IF(K128=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(CostType=ARO,N129<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O129>ScheduleYear),AND(CostType=LOM,LOMComplete)),J129,J129-Q129)))))","v":42330},null,9,12,null,{"$f":"IF(K129=\"\",\"\",SUM(T129:DO129))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N129<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J129*R129,R129*EB129)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T129:DP129,T$27:DP$27,\"<=\"&O129,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T129:DP129))","v":0},null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J129=\"\",EB128=\"\",ISTEXT(EB128)),0,IF(OR(ISBLANK(M129),ISBLANK(N129)),0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N129<=ScheduleYear)),0,J129)))","v":42330},{"$f":"IF(OR(J129=\"\",EC128=\"\",ISTEXT(EC128)),0,IF(OR(ISBLANK(M129),ISBLANK(N129)),0,IF(EC128=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L128>ScheduleYear),N129<=ScheduleYear),0,J129))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K129),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B128+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B128+1,3)),0)","v":132048},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B128+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K129)),K129=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B128+1,12))","v":179},null,null,null,{"$f":"IF(ISNUMBER($K129),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B128+1,13),0)","v":4647},{"$f":"IF(ISNUMBER($K129),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B128+1,14),0)","v":37683},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,25)","v":0},{"$f":"IF(OR(J130=\"\",K128=\"\",ISTEXT(K128),J130=0),\"\",IF(OR(ISBLANK(M130),ISBLANK(N130)),\"Enter Dates\",IF(K128=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(CostType=ARO,N130<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O130>ScheduleYear),AND(CostType=LOM,LOMComplete)),J130,J130-Q130)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J130=\"\",EB128=\"\",ISTEXT(EB128)),0,IF(OR(ISBLANK(M130),ISBLANK(N130)),0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N130<=ScheduleYear)),0,J130)))","v":0},{"$f":"IF(OR(J130=\"\",EC128=\"\",ISTEXT(EC128)),0,IF(OR(ISBLANK(M130),ISBLANK(N130)),0,IF(EC128=\"Date Range\",0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),N130<=ScheduleYear),0,J130))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K130),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K130)),K130=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K130)),K130=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K130)),K130=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K130)),K130=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,9))","v":0},{"$f":"IF(ISNUMBER($K130),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K129),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B128+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B128+1,25)","v":0},{"$f":"IF(OR(J131=\"\",K128=\"\",ISTEXT(K128),J131=0),\"\",IF(OR(ISBLANK(M131),ISBLANK(N131)),\"Enter Dates\",IF(K128=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(CostType=ARO,N131<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O131>ScheduleYear),AND(CostType=LOM,LOMComplete)),J131,J131-Q131)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J131=\"\",EB128=\"\",ISTEXT(EB128)),0,IF(OR(ISBLANK(M131),ISBLANK(N131)),0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N131<=ScheduleYear)),0,J131)))","v":0},{"$f":"IF(OR(J131=\"\",EC128=\"\",ISTEXT(EC128)),0,IF(OR(ISBLANK(M131),ISBLANK(N131)),0,IF(EC128=\"Date Range\",0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),N131<=ScheduleYear),0,J131))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K131),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B128+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B128+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K131)),K131=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B128+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K131)),K131=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B128+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B128+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K131)),K131=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B128+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K131)),K131=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B128+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B128+1,11)","v":380640},{"$f":"IF(OR(J132=\"\",K128=\"\",ISTEXT(K128),J132=0),\"\",IF(OR(ISBLANK(M132),ISBLANK(N132)),\"Enter Dates\",IF(K128=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(CostType=ARO,N132<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O132>ScheduleYear),AND(CostType=LOM,LOMComplete)),J132,J132-Q132)))))","v":380640},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J132=\"\",EB128=\"\",ISTEXT(EB128)),0,IF(OR(ISBLANK(M132),ISBLANK(N132)),0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N132<=ScheduleYear)),0,J132)))","v":380640},{"$f":"IF(OR(J132=\"\",EC128=\"\",ISTEXT(EC128)),0,IF(OR(ISBLANK(M132),ISBLANK(N132)),0,IF(EC128=\"Date Range\",0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),N132<=ScheduleYear),0,J132))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K132),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B128+1,3),0)","v":117370},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B128+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K132)),K132=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B128+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K132)),K132=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B128+1,8))","v":108},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B128+1,13)","v":4031},{"$f":"IF(OR(J133=\"\",K128=\"\",ISTEXT(K128),J133=0),\"\",IF(OR(ISBLANK(M133),ISBLANK(N133)),\"Enter Dates\",IF(K128=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(CostType=ARO,N133<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O133>ScheduleYear),AND(CostType=LOM,LOMComplete)),J133,J133-Q133)))))","v":4031},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J133=\"\",EB128=\"\",ISTEXT(EB128)),0,IF(OR(ISBLANK(M133),ISBLANK(N133)),0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N133<=ScheduleYear)),0,J133)))","v":4031},{"$f":"IF(OR(J133=\"\",EC128=\"\",ISTEXT(EC128)),0,IF(OR(ISBLANK(M133),ISBLANK(N133)), 0,IF(EC128=\"Date Range\",0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),N133<=ScheduleYear),0,J133))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K133),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B128+1,5),0)","v":24.25},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B128+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K133)),K133=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B128+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B128+1,10))","v":20},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B128+1,17)","v":28181},{"$f":"IF(OR(J134=\"\",K128=\"\",ISTEXT(K128),J134=0),\"\",IF(OR(ISBLANK(M134),ISBLANK(N134)),\"Enter Dates\",IF(K128=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(CostType=ARO,N134<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O134>ScheduleYear),AND(CostType=LOM,LOMComplete)),J134,J134-Q134)))))","v":28181},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J134=\"\",EB128=\"\",ISTEXT(EB128)),0,IF(OR(ISBLANK(M134),ISBLANK(N134)),0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N134<=ScheduleYear)),0,J134)))","v":28181},{"$f":"IF(OR(J134=\"\",EC128=\"\",ISTEXT(EC128)),0,IF(OR(ISBLANK(M134),ISBLANK(N134)), 0,IF(EC128=\"Date Range\",0,IF(OR(AND(CostType=ARO,L128>ScheduleYear),N134<=ScheduleYear),0,J134))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K134),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B128+1,5),0)","v":24.25},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B135) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":15},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,2)","v":"WRSP3-MB4"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,3))","v":"WRSP3"},{"$f":"IF(ISERROR(EL135),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,6))","v":"Concurrent WRSP-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,8))","v":""},{"$f":"SUM(J136:J141)","v":251862},{"$f":"IF(ISERR(ED135),\"Cost Type\",IF(A135=\"X\",\"Override\",IF(AND(CostType=ARO,L135>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI135)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ135)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG135)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF135)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH135)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J135,SUM(T135:DO135))))))))))","v":251862},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q136:Q141)","v":0},null,null,{"$f":"IF(ISTEXT($EB135),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T136:T141,$J136:$J141),IF(CostType=Bond,SUMPRODUCT($EB136:$EB141,T136:T141,$EA136:$EA141),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T136:T141,$EB136:$EB141)))))","v":0},0,0,0,0,0,0,0,5734.5,5734.5,5734.5,5734.5,0,114462,114462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB135),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ136:AZ141,$J136:$J141),IF(CostType=Bond,SUMPRODUCT($EB136:$EB141,AZ136:AZ141,$EA136:$EA141),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ136:AZ141,$EB136:$EB141)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB135),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF136:CF141,$J136:$J141),IF(CostType=Bond,SUMPRODUCT($EB136:$EB141,CF136:CF141,$EA136:$EA141),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF136:CF141,$EB136:$EB141)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB135),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL136:DL141,$J136:$J141),IF(CostType=Bond,SUMPRODUCT($EB136:$EB141,DL136:DL141,$EA136:$EA141),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL136:DL141,$EB136:$EB141)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K135),SUM(T135:DO135)-K135,K135)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED135),\"Cost Type\",IF(A135=\"X\",\"Override\",IF(AND(CostType=ARO,L135>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI135)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ135)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG135)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF135)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH135)),\"Phase\",J135))))))))","v":251862},{"$f":"IF(EE135=\"\",\"Cost Type\",IF(A135=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L135>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI135=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ135=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG135=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF135=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH135=\"\"),\"Phase\",J135))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C135)","v":1},{"$f":"SEARCH(OtherCostType,C135)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E135)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E135))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E135,0)))),1,$EK135)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F135)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F135))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F135,0)))),1,$EK135)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G135)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G135))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G135,0)))),1,$EK135)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H135)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H135))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H135,0)))),1,$EK135)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I135)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I135))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I135,0)))),1,$EK135)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B135+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K141),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B135+1,5),\"\")","v":13.35},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B135+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B135+1,15))","v":22938},{"$f":"IF(OR(J136=\"\",K135=\"\",ISTEXT(K135),J136=0),\"\",IF(OR(ISBLANK(M136),ISBLANK(N136)),\"Enter Dates\",IF(K135=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(CostType=ARO,N136<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O136>ScheduleYear),AND(CostType=LOM,LOMComplete)),J136,J136-Q136)))))","v":22938},null,9,12,null,{"$f":"IF(K136=\"\",\"\",SUM(T136:DO136))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N136<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J136*R136,R136*EB136)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T136:DP136,T$27:DP$27,\"<=\"&O136,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T136:DP136))","v":0},null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J136=\"\",EB135=\"\",ISTEXT(EB135)),0,IF(OR(ISBLANK(M136),ISBLANK(N136)),0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N136<=ScheduleYear)),0,J136)))","v":22938},{"$f":"IF(OR(J136=\"\",EC135=\"\",ISTEXT(EC135)),0,IF(OR(ISBLANK(M136),ISBLANK(N136)),0,IF(EC135=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L135>ScheduleYear),N136<=ScheduleYear),0,J136))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K136),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B135+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B135+1,3)),0)","v":71568},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B135+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K136)),K136=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B135+1,12))","v":97},null,null,null,{"$f":"IF(ISNUMBER($K136),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B135+1,13),0)","v":2518},{"$f":"IF(ISNUMBER($K136),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B135+1,14),0)","v":20420},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,25)","v":0},{"$f":"IF(OR(J137=\"\",K135=\"\",ISTEXT(K135),J137=0),\"\",IF(OR(ISBLANK(M137),ISBLANK(N137)),\"Enter Dates\",IF(K135=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(CostType=ARO,N137<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O137>ScheduleYear),AND(CostType=LOM,LOMComplete)),J137,J137-Q137)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J137=\"\",EB135=\"\",ISTEXT(EB135)),0,IF(OR(ISBLANK(M137),ISBLANK(N137)),0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N137<=ScheduleYear)),0,J137)))","v":0},{"$f":"IF(OR(J137=\"\",EC135=\"\",ISTEXT(EC135)),0,IF(OR(ISBLANK(M137),ISBLANK(N137)),0,IF(EC135=\"Date Range\",0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),N137<=ScheduleYear),0,J137))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K137),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K137)),K137=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K137)),K137=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K137)),K137=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K137)),K137=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,9))","v":0},{"$f":"IF(ISNUMBER($K137),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K136),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B135+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B135+1,25)","v":0},{"$f":"IF(OR(J138=\"\",K135=\"\",ISTEXT(K135),J138=0),\"\",IF(OR(ISBLANK(M138),ISBLANK(N138)),\"Enter Dates\",IF(K135=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(CostType=ARO,N138<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O138>ScheduleYear),AND(CostType=LOM,LOMComplete)),J138,J138-Q138)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J138=\"\",EB135=\"\",ISTEXT(EB135)),0,IF(OR(ISBLANK(M138),ISBLANK(N138)),0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N138<=ScheduleYear)),0,J138)))","v":0},{"$f":"IF(OR(J138=\"\",EC135=\"\",ISTEXT(EC135)),0,IF(OR(ISBLANK(M138),ISBLANK(N138)),0,IF(EC135=\"Date Range\",0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),N138<=ScheduleYear),0,J138))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K138),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B135+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B135+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K138)),K138=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B135+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K138)),K138=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B135+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B135+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K138)),K138=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B135+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K138)),K138=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B135+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B135+1,11)","v":211467},{"$f":"IF(OR(J139=\"\",K135=\"\",ISTEXT(K135),J139=0),\"\",IF(OR(ISBLANK(M139),ISBLANK(N139)),\"Enter Dates\",IF(K135=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(CostType=ARO,N139<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O139>ScheduleYear),AND(CostType=LOM,LOMComplete)),J139,J139-Q139)))))","v":211467},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J139=\"\",EB135=\"\",ISTEXT(EB135)),0,IF(OR(ISBLANK(M139),ISBLANK(N139)),0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N139<=ScheduleYear)),0,J139)))","v":211467},{"$f":"IF(OR(J139=\"\",EC135=\"\",ISTEXT(EC135)),0,IF(OR(ISBLANK(M139),ISBLANK(N139)),0,IF(EC135=\"Date Range\",0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),N139<=ScheduleYear),0,J139))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K139),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B135+1,3),0)","v":64614},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B135+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K139)),K139=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B135+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K139)),K139=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B135+1,8))","v":60},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B135+1,13)","v":2016},{"$f":"IF(OR(J140=\"\",K135=\"\",ISTEXT(K135),J140=0),\"\",IF(OR(ISBLANK(M140),ISBLANK(N140)),\"Enter Dates\",IF(K135=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(CostType=ARO,N140<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O140>ScheduleYear),AND(CostType=LOM,LOMComplete)),J140,J140-Q140)))))","v":2016},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J140=\"\",EB135=\"\",ISTEXT(EB135)),0,IF(OR(ISBLANK(M140),ISBLANK(N140)),0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N140<=ScheduleYear)),0,J140)))","v":2016},{"$f":"IF(OR(J140=\"\",EC135=\"\",ISTEXT(EC135)),0,IF(OR(ISBLANK(M140),ISBLANK(N140)), 0,IF(EC135=\"Date Range\",0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),N140<=ScheduleYear),0,J140))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K140),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B135+1,5),0)","v":13.35},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B135+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K140)),K140=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B135+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B135+1,10))","v":10},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B135+1,17)","v":15441},{"$f":"IF(OR(J141=\"\",K135=\"\",ISTEXT(K135),J141=0),\"\",IF(OR(ISBLANK(M141),ISBLANK(N141)),\"Enter Dates\",IF(K135=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(CostType=ARO,N141<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O141>ScheduleYear),AND(CostType=LOM,LOMComplete)),J141,J141-Q141)))))","v":15441},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J141=\"\",EB135=\"\",ISTEXT(EB135)),0,IF(OR(ISBLANK(M141),ISBLANK(N141)),0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N141<=ScheduleYear)),0,J141)))","v":15441},{"$f":"IF(OR(J141=\"\",EC135=\"\",ISTEXT(EC135)),0,IF(OR(ISBLANK(M141),ISBLANK(N141)), 0,IF(EC135=\"Date Range\",0,IF(OR(AND(CostType=ARO,L135>ScheduleYear),N141<=ScheduleYear),0,J141))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K141),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B135+1,5),0)","v":13.35},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B142) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":16},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,2)","v":"WRSP3-MB5"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,3))","v":"WRSP3"},{"$f":"IF(ISERROR(EL142),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,6))","v":"Concurrent WRSP-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,8))","v":""},{"$f":"SUM(J143:J148)","v":202593},{"$f":"IF(ISERR(ED142),\"Cost Type\",IF(A142=\"X\",\"Override\",IF(AND(CostType=ARO,L142>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI142)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ142)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG142)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF142)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH142)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J142,SUM(T142:DO142))))))))))","v":202593},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q143:Q148)","v":0},null,null,{"$f":"IF(ISTEXT($EB142),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T143:T148,$J143:$J148),IF(CostType=Bond,SUMPRODUCT($EB143:$EB148,T143:T148,$EA143:$EA148),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T143:T148,$EB143:$EB148)))))","v":0},0,0,0,0,0,0,0,4788.75,4788.75,4788.75,4788.75,0,91719,91719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB142),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ143:AZ148,$J143:$J148),IF(CostType=Bond,SUMPRODUCT($EB143:$EB148,AZ143:AZ148,$EA143:$EA148),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ143:AZ148,$EB143:$EB148)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB142),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF143:CF148,$J143:$J148),IF(CostType=Bond,SUMPRODUCT($EB143:$EB148,CF143:CF148,$EA143:$EA148),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF143:CF148,$EB143:$EB148)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB142),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL143:DL148,$J143:$J148),IF(CostType=Bond,SUMPRODUCT($EB143:$EB148,DL143:DL148,$EA143:$EA148),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL143:DL148,$EB143:$EB148)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K142),SUM(T142:DO142)-K142,K142)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED142),\"Cost Type\",IF(A142=\"X\",\"Override\",IF(AND(CostType=ARO,L142>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI142)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ142)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG142)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF142)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH142)),\"Phase\",J142))))))))","v":202593},{"$f":"IF(EE142=\"\",\"Cost Type\",IF(A142=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L142>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI142=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ142=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG142=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF142=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH142=\"\"),\"Phase\",J142))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C142)","v":1},{"$f":"SEARCH(OtherCostType,C142)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E142)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E142))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E142,0)))),1,$EK142)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F142)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F142))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F142,0)))),1,$EK142)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G142)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G142))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G142,0)))),1,$EK142)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H142)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H142))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H142,0)))),1,$EK142)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I142)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I142))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I142,0)))),1,$EK142)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B142+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K148),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B142+1,5),\"\")","v":10.85},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B142+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B142+1,15))","v":19155},{"$f":"IF(OR(J143=\"\",K142=\"\",ISTEXT(K142),J143=0),\"\",IF(OR(ISBLANK(M143),ISBLANK(N143)),\"Enter Dates\",IF(K142=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(CostType=ARO,N143<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O143>ScheduleYear),AND(CostType=LOM,LOMComplete)),J143,J143-Q143)))))","v":19155},null,9,12,null,{"$f":"IF(K143=\"\",\"\",SUM(T143:DO143))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N143<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J143*R143,R143*EB143)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T143:DP143,T$27:DP$27,\"<=\"&O143,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T143:DP143))","v":0},null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J143=\"\",EB142=\"\",ISTEXT(EB142)),0,IF(OR(ISBLANK(M143),ISBLANK(N143)),0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N143<=ScheduleYear)),0,J143)))","v":19155},{"$f":"IF(OR(J143=\"\",EC142=\"\",ISTEXT(EC142)),0,IF(OR(ISBLANK(M143),ISBLANK(N143)),0,IF(EC142=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L142>ScheduleYear),N143<=ScheduleYear),0,J143))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K143),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B142+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B142+1,3)),0)","v":60060},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B142+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K143)),K143=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B142+1,12))","v":81},null,null,null,{"$f":"IF(ISNUMBER($K143),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B142+1,13),0)","v":2103},{"$f":"IF(ISNUMBER($K143),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B142+1,14),0)","v":17052},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,25)","v":0},{"$f":"IF(OR(J144=\"\",K142=\"\",ISTEXT(K142),J144=0),\"\",IF(OR(ISBLANK(M144),ISBLANK(N144)),\"Enter Dates\",IF(K142=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(CostType=ARO,N144<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O144>ScheduleYear),AND(CostType=LOM,LOMComplete)),J144,J144-Q144)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J144=\"\",EB142=\"\",ISTEXT(EB142)),0,IF(OR(ISBLANK(M144),ISBLANK(N144)),0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N144<=ScheduleYear)),0,J144)))","v":0},{"$f":"IF(OR(J144=\"\",EC142=\"\",ISTEXT(EC142)),0,IF(OR(ISBLANK(M144),ISBLANK(N144)),0,IF(EC142=\"Date Range\",0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),N144<=ScheduleYear),0,J144))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K144),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K144)),K144=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K144)),K144=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K144)),K144=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K144)),K144=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,9))","v":0},{"$f":"IF(ISNUMBER($K144),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K143),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B142+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B142+1,25)","v":0},{"$f":"IF(OR(J145=\"\",K142=\"\",ISTEXT(K142),J145=0),\"\",IF(OR(ISBLANK(M145),ISBLANK(N145)),\"Enter Dates\",IF(K142=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(CostType=ARO,N145<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O145>ScheduleYear),AND(CostType=LOM,LOMComplete)),J145,J145-Q145)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J145=\"\",EB142=\"\",ISTEXT(EB142)),0,IF(OR(ISBLANK(M145),ISBLANK(N145)),0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N145<=ScheduleYear)),0,J145)))","v":0},{"$f":"IF(OR(J145=\"\",EC142=\"\",ISTEXT(EC142)),0,IF(OR(ISBLANK(M145),ISBLANK(N145)),0,IF(EC142=\"Date Range\",0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),N145<=ScheduleYear),0,J145))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K145),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B142+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B142+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K145)),K145=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B142+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K145)),K145=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B142+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B142+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K145)),K145=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B142+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K145)),K145=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B142+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B142+1,11)","v":169173},{"$f":"IF(OR(J146=\"\",K142=\"\",ISTEXT(K142),J146=0),\"\",IF(OR(ISBLANK(M146),ISBLANK(N146)),\"Enter Dates\",IF(K142=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(CostType=ARO,N146<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O146>ScheduleYear),AND(CostType=LOM,LOMComplete)),J146,J146-Q146)))))","v":169173},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J146=\"\",EB142=\"\",ISTEXT(EB142)),0,IF(OR(ISBLANK(M146),ISBLANK(N146)),0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N146<=ScheduleYear)),0,J146)))","v":169173},{"$f":"IF(OR(J146=\"\",EC142=\"\",ISTEXT(EC142)),0,IF(OR(ISBLANK(M146),ISBLANK(N146)),0,IF(EC142=\"Date Range\",0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),N146<=ScheduleYear),0,J146))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K146),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B142+1,3),0)","v":52514},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B142+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K146)),K146=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B142+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K146)),K146=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B142+1,8))","v":48},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B142+1,13)","v":1613},{"$f":"IF(OR(J147=\"\",K142=\"\",ISTEXT(K142),J147=0),\"\",IF(OR(ISBLANK(M147),ISBLANK(N147)),\"Enter Dates\",IF(K142=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(CostType=ARO,N147<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O147>ScheduleYear),AND(CostType=LOM,LOMComplete)),J147,J147-Q147)))))","v":1613},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J147=\"\",EB142=\"\",ISTEXT(EB142)),0,IF(OR(ISBLANK(M147),ISBLANK(N147)),0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N147<=ScheduleYear)),0,J147)))","v":1613},{"$f":"IF(OR(J147=\"\",EC142=\"\",ISTEXT(EC142)),0,IF(OR(ISBLANK(M147),ISBLANK(N147)), 0,IF(EC142=\"Date Range\",0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),N147<=ScheduleYear),0,J147))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K147),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B142+1,5),0)","v":10.85},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B142+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K147)),K147=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B142+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B142+1,10))","v":8},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B142+1,17)","v":12652},{"$f":"IF(OR(J148=\"\",K142=\"\",ISTEXT(K142),J148=0),\"\",IF(OR(ISBLANK(M148),ISBLANK(N148)),\"Enter Dates\",IF(K142=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(CostType=ARO,N148<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O148>ScheduleYear),AND(CostType=LOM,LOMComplete)),J148,J148-Q148)))))","v":12652},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J148=\"\",EB142=\"\",ISTEXT(EB142)),0,IF(OR(ISBLANK(M148),ISBLANK(N148)),0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N148<=ScheduleYear)),0,J148)))","v":12652},{"$f":"IF(OR(J148=\"\",EC142=\"\",ISTEXT(EC142)),0,IF(OR(ISBLANK(M148),ISBLANK(N148)), 0,IF(EC142=\"Date Range\",0,IF(OR(AND(CostType=ARO,L142>ScheduleYear),N148<=ScheduleYear),0,J148))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K148),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B142+1,5),0)","v":10.85},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B149) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":17},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,2)","v":"WRSP3-MB6"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,3))","v":"WRSP3"},{"$f":"IF(ISERROR(EL149),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,6))","v":"Concurrent WRSP-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,8))","v":""},{"$f":"SUM(J150:J155)","v":361218},{"$f":"IF(ISERR(ED149),\"Cost Type\",IF(A149=\"X\",\"Override\",IF(AND(CostType=ARO,L149>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI149)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ149)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG149)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF149)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH149)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J149,SUM(T149:DO149))))))))))","v":361218},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q150:Q155)","v":0},null,null,{"$f":"IF(ISTEXT($EB149),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T150:T155,$J150:$J155),IF(CostType=Bond,SUMPRODUCT($EB150:$EB155,T150:T155,$EA150:$EA155),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T150:T155,$EB150:$EB155)))))","v":0},0,0,0,0,0,0,0,8158.5,8158.5,8158.5,8158.5,0,164292,164292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB149),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ150:AZ155,$J150:$J155),IF(CostType=Bond,SUMPRODUCT($EB150:$EB155,AZ150:AZ155,$EA150:$EA155),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ150:AZ155,$EB150:$EB155)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB149),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF150:CF155,$J150:$J155),IF(CostType=Bond,SUMPRODUCT($EB150:$EB155,CF150:CF155,$EA150:$EA155),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF150:CF155,$EB150:$EB155)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB149),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL150:DL155,$J150:$J155),IF(CostType=Bond,SUMPRODUCT($EB150:$EB155,DL150:DL155,$EA150:$EA155),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL150:DL155,$EB150:$EB155)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K149),SUM(T149:DO149)-K149,K149)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED149),\"Cost Type\",IF(A149=\"X\",\"Override\",IF(AND(CostType=ARO,L149>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI149)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ149)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG149)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF149)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH149)),\"Phase\",J149))))))))","v":361218},{"$f":"IF(EE149=\"\",\"Cost Type\",IF(A149=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L149>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI149=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ149=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG149=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF149=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH149=\"\"),\"Phase\",J149))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C149)","v":1},{"$f":"SEARCH(OtherCostType,C149)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E149)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E149))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E149,0)))),1,$EK149)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F149)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F149))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F149,0)))),1,$EK149)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G149)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G149))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G149,0)))),1,$EK149)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H149)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H149))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H149,0)))),1,$EK149)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I149)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I149))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I149,0)))),1,$EK149)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B149+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K155),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B149+1,5),\"\")","v":19.310000000000002},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B149+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B149+1,15))","v":32634},{"$f":"IF(OR(J150=\"\",K149=\"\",ISTEXT(K149),J150=0),\"\",IF(OR(ISBLANK(M150),ISBLANK(N150)),\"Enter Dates\",IF(K149=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(CostType=ARO,N150<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O150>ScheduleYear),AND(CostType=LOM,LOMComplete)),J150,J150-Q150)))))","v":32634},null,9,12,null,{"$f":"IF(K150=\"\",\"\",SUM(T150:DO150))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N150<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J150*R150,R150*EB150)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T150:DP150,T$27:DP$27,\"<=\"&O150,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T150:DP150))","v":0},null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J150=\"\",EB149=\"\",ISTEXT(EB149)),0,IF(OR(ISBLANK(M150),ISBLANK(N150)),0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N150<=ScheduleYear)),0,J150)))","v":32634},{"$f":"IF(OR(J150=\"\",EC149=\"\",ISTEXT(EC149)),0,IF(OR(ISBLANK(M150),ISBLANK(N150)),0,IF(EC149=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L149>ScheduleYear),N150<=ScheduleYear),0,J150))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K150),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B149+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B149+1,3)),0)","v":101892},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B149+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K150)),K150=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B149+1,12))","v":138},null,null,null,{"$f":"IF(ISNUMBER($K150),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B149+1,13),0)","v":3582},{"$f":"IF(ISNUMBER($K150),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B149+1,14),0)","v":29052},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,25)","v":0},{"$f":"IF(OR(J151=\"\",K149=\"\",ISTEXT(K149),J151=0),\"\",IF(OR(ISBLANK(M151),ISBLANK(N151)),\"Enter Dates\",IF(K149=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(CostType=ARO,N151<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O151>ScheduleYear),AND(CostType=LOM,LOMComplete)),J151,J151-Q151)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J151=\"\",EB149=\"\",ISTEXT(EB149)),0,IF(OR(ISBLANK(M151),ISBLANK(N151)),0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N151<=ScheduleYear)),0,J151)))","v":0},{"$f":"IF(OR(J151=\"\",EC149=\"\",ISTEXT(EC149)),0,IF(OR(ISBLANK(M151),ISBLANK(N151)),0,IF(EC149=\"Date Range\",0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),N151<=ScheduleYear),0,J151))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K151),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K151)),K151=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K151)),K151=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K151)),K151=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K151)),K151=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,9))","v":0},{"$f":"IF(ISNUMBER($K151),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K150),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B149+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B149+1,25)","v":0},{"$f":"IF(OR(J152=\"\",K149=\"\",ISTEXT(K149),J152=0),\"\",IF(OR(ISBLANK(M152),ISBLANK(N152)),\"Enter Dates\",IF(K149=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(CostType=ARO,N152<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O152>ScheduleYear),AND(CostType=LOM,LOMComplete)),J152,J152-Q152)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J152=\"\",EB149=\"\",ISTEXT(EB149)),0,IF(OR(ISBLANK(M152),ISBLANK(N152)),0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N152<=ScheduleYear)),0,J152)))","v":0},{"$f":"IF(OR(J152=\"\",EC149=\"\",ISTEXT(EC149)),0,IF(OR(ISBLANK(M152),ISBLANK(N152)),0,IF(EC149=\"Date Range\",0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),N152<=ScheduleYear),0,J152))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K152),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B149+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B149+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K152)),K152=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B149+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K152)),K152=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B149+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B149+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K152)),K152=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B149+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K152)),K152=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B149+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B149+1,11)","v":303102},{"$f":"IF(OR(J153=\"\",K149=\"\",ISTEXT(K149),J153=0),\"\",IF(OR(ISBLANK(M153),ISBLANK(N153)),\"Enter Dates\",IF(K149=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(CostType=ARO,N153<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O153>ScheduleYear),AND(CostType=LOM,LOMComplete)),J153,J153-Q153)))))","v":303102},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J153=\"\",EB149=\"\",ISTEXT(EB149)),0,IF(OR(ISBLANK(M153),ISBLANK(N153)),0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N153<=ScheduleYear)),0,J153)))","v":303102},{"$f":"IF(OR(J153=\"\",EC149=\"\",ISTEXT(EC149)),0,IF(OR(ISBLANK(M153),ISBLANK(N153)),0,IF(EC149=\"Date Range\",0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),N153<=ScheduleYear),0,J153))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K153),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B149+1,3),0)","v":93460},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B149+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K153)),K153=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B149+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K153)),K153=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B149+1,8))","v":86},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B149+1,13)","v":3224},{"$f":"IF(OR(J154=\"\",K149=\"\",ISTEXT(K149),J154=0),\"\",IF(OR(ISBLANK(M154),ISBLANK(N154)),\"Enter Dates\",IF(K149=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(CostType=ARO,N154<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O154>ScheduleYear),AND(CostType=LOM,LOMComplete)),J154,J154-Q154)))))","v":3224},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J154=\"\",EB149=\"\",ISTEXT(EB149)),0,IF(OR(ISBLANK(M154),ISBLANK(N154)),0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N154<=ScheduleYear)),0,J154)))","v":3224},{"$f":"IF(OR(J154=\"\",EC149=\"\",ISTEXT(EC149)),0,IF(OR(ISBLANK(M154),ISBLANK(N154)), 0,IF(EC149=\"Date Range\",0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),N154<=ScheduleYear),0,J154))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K154),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B149+1,5),0)","v":19.310000000000002},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B149+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K154)),K154=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B149+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B149+1,10))","v":16},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B149+1,17)","v":22258},{"$f":"IF(OR(J155=\"\",K149=\"\",ISTEXT(K149),J155=0),\"\",IF(OR(ISBLANK(M155),ISBLANK(N155)),\"Enter Dates\",IF(K149=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(CostType=ARO,N155<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O155>ScheduleYear),AND(CostType=LOM,LOMComplete)),J155,J155-Q155)))))","v":22258},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J155=\"\",EB149=\"\",ISTEXT(EB149)),0,IF(OR(ISBLANK(M155),ISBLANK(N155)),0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N155<=ScheduleYear)),0,J155)))","v":22258},{"$f":"IF(OR(J155=\"\",EC149=\"\",ISTEXT(EC149)),0,IF(OR(ISBLANK(M155),ISBLANK(N155)), 0,IF(EC149=\"Date Range\",0,IF(OR(AND(CostType=ARO,L149>ScheduleYear),N155<=ScheduleYear),0,J155))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K155),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B149+1,5),0)","v":19.310000000000002},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B156) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":18},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,2)","v":"WRSP3-MB7"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,3))","v":"WRSP3"},{"$f":"IF(ISERROR(EL156),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,6))","v":"Concurrent WRSP-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,8))","v":""},{"$f":"SUM(J157:J162)","v":53931},{"$f":"IF(ISERR(ED156),\"Cost Type\",IF(A156=\"X\",\"Override\",IF(AND(CostType=ARO,L156>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI156)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ156)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG156)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF156)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH156)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J156,SUM(T156:DO156))))))))))","v":53931},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q157:Q162)","v":0},null,null,{"$f":"IF(ISTEXT($EB156),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T157:T162,$J157:$J162),IF(CostType=Bond,SUMPRODUCT($EB157:$EB162,T157:T162,$EA157:$EA162),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T157:T162,$EB157:$EB162)))))","v":0},0,0,0,0,0,0,0,177.5,177.5,177.5,177.5,0,26610.5,26610.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB156),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ157:AZ162,$J157:$J162),IF(CostType=Bond,SUMPRODUCT($EB157:$EB162,AZ157:AZ162,$EA157:$EA162),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ157:AZ162,$EB157:$EB162)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB156),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF157:CF162,$J157:$J162),IF(CostType=Bond,SUMPRODUCT($EB157:$EB162,CF157:CF162,$EA157:$EA162),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF157:CF162,$EB157:$EB162)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB156),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL157:DL162,$J157:$J162),IF(CostType=Bond,SUMPRODUCT($EB157:$EB162,DL157:DL162,$EA157:$EA162),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL157:DL162,$EB157:$EB162)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K156),SUM(T156:DO156)-K156,K156)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED156),\"Cost Type\",IF(A156=\"X\",\"Override\",IF(AND(CostType=ARO,L156>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI156)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ156)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG156)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF156)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH156)),\"Phase\",J156))))))))","v":53931},{"$f":"IF(EE156=\"\",\"Cost Type\",IF(A156=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L156>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI156=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ156=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG156=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF156=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH156=\"\"),\"Phase\",J156))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C156)","v":1},{"$f":"SEARCH(OtherCostType,C156)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E156)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E156))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E156,0)))),1,$EK156)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F156)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F156))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F156,0)))),1,$EK156)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G156)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G156))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G156,0)))),1,$EK156)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H156)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H156))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H156,0)))),1,$EK156)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I156)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I156))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I156,0)))),1,$EK156)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B156+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K162),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B156+1,5),\"\")","v":3.21},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B156+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B156+1,15))","v":710},{"$f":"IF(OR(J157=\"\",K156=\"\",ISTEXT(K156),J157=0),\"\",IF(OR(ISBLANK(M157),ISBLANK(N157)),\"Enter Dates\",IF(K156=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(CostType=ARO,N157<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O157>ScheduleYear),AND(CostType=LOM,LOMComplete)),J157,J157-Q157)))))","v":710},null,9,12,null,{"$f":"IF(K157=\"\",\"\",SUM(T157:DO157))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N157<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J157*R157,R157*EB157)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T157:DP157,T$27:DP$27,\"<=\"&O157,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T157:DP157))","v":0},null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J157=\"\",EB156=\"\",ISTEXT(EB156)),0,IF(OR(ISBLANK(M157),ISBLANK(N157)),0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N157<=ScheduleYear)),0,J157)))","v":710},{"$f":"IF(OR(J157=\"\",EC156=\"\",ISTEXT(EC156)),0,IF(OR(ISBLANK(M157),ISBLANK(N157)),0,IF(EC156=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L156>ScheduleYear),N157<=ScheduleYear),0,J157))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K157),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B156+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B156+1,3)),0)","v":4290},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B156+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K157)),K157=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B156+1,12))","v":3},null,null,null,{"$f":"IF(ISNUMBER($K157),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B156+1,13),0)","v":78},{"$f":"IF(ISNUMBER($K157),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B156+1,14),0)","v":632},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,25)","v":0},{"$f":"IF(OR(J158=\"\",K156=\"\",ISTEXT(K156),J158=0),\"\",IF(OR(ISBLANK(M158),ISBLANK(N158)),\"Enter Dates\",IF(K156=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(CostType=ARO,N158<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O158>ScheduleYear),AND(CostType=LOM,LOMComplete)),J158,J158-Q158)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J158=\"\",EB156=\"\",ISTEXT(EB156)),0,IF(OR(ISBLANK(M158),ISBLANK(N158)),0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N158<=ScheduleYear)),0,J158)))","v":0},{"$f":"IF(OR(J158=\"\",EC156=\"\",ISTEXT(EC156)),0,IF(OR(ISBLANK(M158),ISBLANK(N158)),0,IF(EC156=\"Date Range\",0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),N158<=ScheduleYear),0,J158))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K158),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K158)),K158=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,9))","v":0},{"$f":"IF(ISNUMBER($K158),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K157),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B156+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B156+1,25)","v":0},{"$f":"IF(OR(J159=\"\",K156=\"\",ISTEXT(K156),J159=0),\"\",IF(OR(ISBLANK(M159),ISBLANK(N159)),\"Enter Dates\",IF(K156=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(CostType=ARO,N159<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O159>ScheduleYear),AND(CostType=LOM,LOMComplete)),J159,J159-Q159)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J159=\"\",EB156=\"\",ISTEXT(EB156)),0,IF(OR(ISBLANK(M159),ISBLANK(N159)),0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N159<=ScheduleYear)),0,J159)))","v":0},{"$f":"IF(OR(J159=\"\",EC156=\"\",ISTEXT(EC156)),0,IF(OR(ISBLANK(M159),ISBLANK(N159)),0,IF(EC156=\"Date Range\",0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),N159<=ScheduleYear),0,J159))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K159),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B156+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B156+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B156+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B156+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B156+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B156+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K159)),K159=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B156+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B156+1,11)","v":49342},{"$f":"IF(OR(J160=\"\",K156=\"\",ISTEXT(K156),J160=0),\"\",IF(OR(ISBLANK(M160),ISBLANK(N160)),\"Enter Dates\",IF(K156=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(CostType=ARO,N160<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O160>ScheduleYear),AND(CostType=LOM,LOMComplete)),J160,J160-Q160)))))","v":49342},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J160=\"\",EB156=\"\",ISTEXT(EB156)),0,IF(OR(ISBLANK(M160),ISBLANK(N160)),0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N160<=ScheduleYear)),0,J160)))","v":49342},{"$f":"IF(OR(J160=\"\",EC156=\"\",ISTEXT(EC156)),0,IF(OR(ISBLANK(M160),ISBLANK(N160)),0,IF(EC156=\"Date Range\",0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),N160<=ScheduleYear),0,J160))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K160),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B156+1,3),0)","v":15536},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B156+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K160)),K160=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B156+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K160)),K160=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B156+1,8))","v":14},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B156+1,13)","v":605},{"$f":"IF(OR(J161=\"\",K156=\"\",ISTEXT(K156),J161=0),\"\",IF(OR(ISBLANK(M161),ISBLANK(N161)),\"Enter Dates\",IF(K156=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(CostType=ARO,N161<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O161>ScheduleYear),AND(CostType=LOM,LOMComplete)),J161,J161-Q161)))))","v":605},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J161=\"\",EB156=\"\",ISTEXT(EB156)),0,IF(OR(ISBLANK(M161),ISBLANK(N161)),0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N161<=ScheduleYear)),0,J161)))","v":605},{"$f":"IF(OR(J161=\"\",EC156=\"\",ISTEXT(EC156)),0,IF(OR(ISBLANK(M161),ISBLANK(N161)), 0,IF(EC156=\"Date Range\",0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),N161<=ScheduleYear),0,J161))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K161),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B156+1,5),0)","v":3.21},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B156+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K161)),K161=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B156+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B156+1,10))","v":3},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B156+1,17)","v":3274},{"$f":"IF(OR(J162=\"\",K156=\"\",ISTEXT(K156),J162=0),\"\",IF(OR(ISBLANK(M162),ISBLANK(N162)),\"Enter Dates\",IF(K156=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(CostType=ARO,N162<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O162>ScheduleYear),AND(CostType=LOM,LOMComplete)),J162,J162-Q162)))))","v":3274},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J162=\"\",EB156=\"\",ISTEXT(EB156)),0,IF(OR(ISBLANK(M162),ISBLANK(N162)),0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N162<=ScheduleYear)),0,J162)))","v":3274},{"$f":"IF(OR(J162=\"\",EC156=\"\",ISTEXT(EC156)),0,IF(OR(ISBLANK(M162),ISBLANK(N162)), 0,IF(EC156=\"Date Range\",0,IF(OR(AND(CostType=ARO,L156>ScheduleYear),N162<=ScheduleYear),0,J162))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K162),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B156+1,5),0)","v":3.21},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B163) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":19},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,2)","v":"WRSP3-MB8"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,3))","v":"WRSP3"},{"$f":"IF(ISERROR(EL163),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,6))","v":"Concurrent WRSP-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,8))","v":""},{"$f":"SUM(J164:J169)","v":206614},{"$f":"IF(ISERR(ED163),\"Cost Type\",IF(A163=\"X\",\"Override\",IF(AND(CostType=ARO,L163>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI163)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ163)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG163)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF163)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH163)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J163,SUM(T163:DO163))))))))))","v":206614},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q164:Q169)","v":0},null,null,{"$f":"IF(ISTEXT($EB163),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T164:T169,$J164:$J169),IF(CostType=Bond,SUMPRODUCT($EB164:$EB169,T164:T169,$EA164:$EA169),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T164:T169,$EB164:$EB169)))))","v":0},0,0,0,0,0,0,0,591.25,591.25,591.25,591.25,0,102124.5,102124.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB163),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ164:AZ169,$J164:$J169),IF(CostType=Bond,SUMPRODUCT($EB164:$EB169,AZ164:AZ169,$EA164:$EA169),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ164:AZ169,$EB164:$EB169)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB163),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF164:CF169,$J164:$J169),IF(CostType=Bond,SUMPRODUCT($EB164:$EB169,CF164:CF169,$EA164:$EA169),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF164:CF169,$EB164:$EB169)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB163),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL164:DL169,$J164:$J169),IF(CostType=Bond,SUMPRODUCT($EB164:$EB169,DL164:DL169,$EA164:$EA169),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL164:DL169,$EB164:$EB169)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K163),SUM(T163:DO163)-K163,K163)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED163),\"Cost Type\",IF(A163=\"X\",\"Override\",IF(AND(CostType=ARO,L163>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI163)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ163)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG163)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF163)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH163)),\"Phase\",J163))))))))","v":206614},{"$f":"IF(EE163=\"\",\"Cost Type\",IF(A163=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L163>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI163=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ163=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG163=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF163=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH163=\"\"),\"Phase\",J163))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C163)","v":1},{"$f":"SEARCH(OtherCostType,C163)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E163)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E163))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E163,0)))),1,$EK163)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F163)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F163))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F163,0)))),1,$EK163)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G163)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G163))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G163,0)))),1,$EK163)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H163)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H163))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H163,0)))),1,$EK163)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I163)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I163))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I163,0)))),1,$EK163)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B163+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K169),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B163+1,5),\"\")","v":12.04},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B163+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B163+1,15))","v":2365},{"$f":"IF(OR(J164=\"\",K163=\"\",ISTEXT(K163),J164=0),\"\",IF(OR(ISBLANK(M164),ISBLANK(N164)),\"Enter Dates\",IF(K163=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(CostType=ARO,N164<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O164>ScheduleYear),AND(CostType=LOM,LOMComplete)),J164,J164-Q164)))))","v":2365},null,9,12,null,{"$f":"IF(K164=\"\",\"\",SUM(T164:DO164))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N164<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J164*R164,R164*EB164)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T164:DP164,T$27:DP$27,\"<=\"&O164,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T164:DP164))","v":0},null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J164=\"\",EB163=\"\",ISTEXT(EB163)),0,IF(OR(ISBLANK(M164),ISBLANK(N164)),0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N164<=ScheduleYear)),0,J164)))","v":2365},{"$f":"IF(OR(J164=\"\",EC163=\"\",ISTEXT(EC163)),0,IF(OR(ISBLANK(M164),ISBLANK(N164)),0,IF(EC163=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L163>ScheduleYear),N164<=ScheduleYear),0,J164))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K164),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B163+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B163+1,3)),0)","v":14363},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B163+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K164)),K164=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B163+1,12))","v":10},null,null,null,{"$f":"IF(ISNUMBER($K164),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B163+1,13),0)","v":260},{"$f":"IF(ISNUMBER($K164),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B163+1,14),0)","v":2105},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,25)","v":0},{"$f":"IF(OR(J165=\"\",K163=\"\",ISTEXT(K163),J165=0),\"\",IF(OR(ISBLANK(M165),ISBLANK(N165)),\"Enter Dates\",IF(K163=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(CostType=ARO,N165<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O165>ScheduleYear),AND(CostType=LOM,LOMComplete)),J165,J165-Q165)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J165=\"\",EB163=\"\",ISTEXT(EB163)),0,IF(OR(ISBLANK(M165),ISBLANK(N165)),0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N165<=ScheduleYear)),0,J165)))","v":0},{"$f":"IF(OR(J165=\"\",EC163=\"\",ISTEXT(EC163)),0,IF(OR(ISBLANK(M165),ISBLANK(N165)),0,IF(EC163=\"Date Range\",0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),N165<=ScheduleYear),0,J165))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K165),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K165)),K165=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K165)),K165=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K165)),K165=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K165)),K165=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,9))","v":0},{"$f":"IF(ISNUMBER($K165),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K164),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B163+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B163+1,25)","v":0},{"$f":"IF(OR(J166=\"\",K163=\"\",ISTEXT(K163),J166=0),\"\",IF(OR(ISBLANK(M166),ISBLANK(N166)),\"Enter Dates\",IF(K163=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(CostType=ARO,N166<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O166>ScheduleYear),AND(CostType=LOM,LOMComplete)),J166,J166-Q166)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O166),$O166>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J166=\"\",EB163=\"\",ISTEXT(EB163)),0,IF(OR(ISBLANK(M166),ISBLANK(N166)),0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N166<=ScheduleYear)),0,J166)))","v":0},{"$f":"IF(OR(J166=\"\",EC163=\"\",ISTEXT(EC163)),0,IF(OR(ISBLANK(M166),ISBLANK(N166)),0,IF(EC163=\"Date Range\",0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),N166<=ScheduleYear),0,J166))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K166),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B163+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B163+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K166)),K166=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B163+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K166)),K166=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B163+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B163+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K166)),K166=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B163+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K166)),K166=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B163+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B163+1,11)","v":190319},{"$f":"IF(OR(J167=\"\",K163=\"\",ISTEXT(K163),J167=0),\"\",IF(OR(ISBLANK(M167),ISBLANK(N167)),\"Enter Dates\",IF(K163=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(CostType=ARO,N167<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O167>ScheduleYear),AND(CostType=LOM,LOMComplete)),J167,J167-Q167)))))","v":190319},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J167=\"\",EB163=\"\",ISTEXT(EB163)),0,IF(OR(ISBLANK(M167),ISBLANK(N167)),0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N167<=ScheduleYear)),0,J167)))","v":190319},{"$f":"IF(OR(J167=\"\",EC163=\"\",ISTEXT(EC163)),0,IF(OR(ISBLANK(M167),ISBLANK(N167)),0,IF(EC163=\"Date Range\",0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),N167<=ScheduleYear),0,J167))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K167),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B163+1,3),0)","v":58274},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B163+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K167)),K167=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B163+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K167)),K167=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B163+1,8))","v":54},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B163+1,13)","v":1814},{"$f":"IF(OR(J168=\"\",K163=\"\",ISTEXT(K163),J168=0),\"\",IF(OR(ISBLANK(M168),ISBLANK(N168)),\"Enter Dates\",IF(K163=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(CostType=ARO,N168<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O168>ScheduleYear),AND(CostType=LOM,LOMComplete)),J168,J168-Q168)))))","v":1814},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J168=\"\",EB163=\"\",ISTEXT(EB163)),0,IF(OR(ISBLANK(M168),ISBLANK(N168)),0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N168<=ScheduleYear)),0,J168)))","v":1814},{"$f":"IF(OR(J168=\"\",EC163=\"\",ISTEXT(EC163)),0,IF(OR(ISBLANK(M168),ISBLANK(N168)), 0,IF(EC163=\"Date Range\",0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),N168<=ScheduleYear),0,J168))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K168),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B163+1,5),0)","v":12.04},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B163+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K168)),K168=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B163+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B163+1,10))","v":9},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B163+1,17)","v":12116},{"$f":"IF(OR(J169=\"\",K163=\"\",ISTEXT(K163),J169=0),\"\",IF(OR(ISBLANK(M169),ISBLANK(N169)),\"Enter Dates\",IF(K163=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(CostType=ARO,N169<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O169>ScheduleYear),AND(CostType=LOM,LOMComplete)),J169,J169-Q169)))))","v":12116},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J169=\"\",EB163=\"\",ISTEXT(EB163)),0,IF(OR(ISBLANK(M169),ISBLANK(N169)),0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N169<=ScheduleYear)),0,J169)))","v":12116},{"$f":"IF(OR(J169=\"\",EC163=\"\",ISTEXT(EC163)),0,IF(OR(ISBLANK(M169),ISBLANK(N169)), 0,IF(EC163=\"Date Range\",0,IF(OR(AND(CostType=ARO,L163>ScheduleYear),N169<=ScheduleYear),0,J169))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K169),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B163+1,5),0)","v":12.04},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B170) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":20},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,2)","v":"EWRSP1-MB1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,3))","v":"EWRSP1"},{"$f":"IF(ISERROR(EL170),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,6))","v":"Concurrent EWRSPs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,8))","v":""},{"$f":"SUM(J171:J176)","v":171722},{"$f":"IF(ISERR(ED170),\"Cost Type\",IF(A170=\"X\",\"Override\",IF(AND(CostType=ARO,L170>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI170)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ170)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG170)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF170)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH170)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J170,SUM(T170:DO170))))))))))","v":171722},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q171:Q176)","v":0},null,null,{"$f":"IF(ISTEXT($EB170),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T171:T176,$J171:$J176),IF(CostType=Bond,SUMPRODUCT($EB171:$EB176,T171:T176,$EA171:$EA176),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T171:T176,$EB171:$EB176)))))","v":0},171722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB170),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ171:AZ176,$J171:$J176),IF(CostType=Bond,SUMPRODUCT($EB171:$EB176,AZ171:AZ176,$EA171:$EA176),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ171:AZ176,$EB171:$EB176)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB170),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF171:CF176,$J171:$J176),IF(CostType=Bond,SUMPRODUCT($EB171:$EB176,CF171:CF176,$EA171:$EA176),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF171:CF176,$EB171:$EB176)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB170),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL171:DL176,$J171:$J176),IF(CostType=Bond,SUMPRODUCT($EB171:$EB176,DL171:DL176,$EA171:$EA176),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL171:DL176,$EB171:$EB176)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K170),SUM(T170:DO170)-K170,K170)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED170),\"Cost Type\",IF(A170=\"X\",\"Override\",IF(AND(CostType=ARO,L170>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI170)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ170)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG170)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF170)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH170)),\"Phase\",J170))))))))","v":171722},{"$f":"IF(EE170=\"\",\"Cost Type\",IF(A170=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L170>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI170=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ170=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG170=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF170=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH170=\"\"),\"Phase\",J170))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C170)","v":1},{"$f":"SEARCH(OtherCostType,C170)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E170)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E170))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E170,0)))),1,$EK170)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F170)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F170))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F170,0)))),1,$EK170)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G170)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G170))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G170,0)))),1,$EK170)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H170)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H170))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H170,0)))),1,$EK170)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I170)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I170))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I170,0)))),1,$EK170)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B170+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K176),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B170+1,5),\"\")","v":11.56},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B170+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B170+1,15))","v":1183},{"$f":"IF(OR(J171=\"\",K170=\"\",ISTEXT(K170),J171=0),\"\",IF(OR(ISBLANK(M171),ISBLANK(N171)),\"Enter Dates\",IF(K170=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(CostType=ARO,N171<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O171>ScheduleYear),AND(CostType=LOM,LOMComplete)),J171,J171-Q171)))))","v":1183},null,2,2,null,{"$f":"IF(K171=\"\",\"\",SUM(T171:DO171))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N171<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J171*R171,R171*EB171)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T171:DP171,T$27:DP$27,\"<=\"&O171,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T171:DP171))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J171=\"\",EB170=\"\",ISTEXT(EB170)),0,IF(OR(ISBLANK(M171),ISBLANK(N171)),0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N171<=ScheduleYear)),0,J171)))","v":1183},{"$f":"IF(OR(J171=\"\",EC170=\"\",ISTEXT(EC170)),0,IF(OR(ISBLANK(M171),ISBLANK(N171)),0,IF(EC170=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L170>ScheduleYear),N171<=ScheduleYear),0,J171))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K171),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B170+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B170+1,3)),0)","v":7783},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B170+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K171)),K171=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B170+1,12))","v":5},null,null,null,{"$f":"IF(ISNUMBER($K171),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B170+1,13),0)","v":130},{"$f":"IF(ISNUMBER($K171),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B170+1,14),0)","v":1053},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,25)","v":0},{"$f":"IF(OR(J172=\"\",K170=\"\",ISTEXT(K170),J172=0),\"\",IF(OR(ISBLANK(M172),ISBLANK(N172)),\"Enter Dates\",IF(K170=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(CostType=ARO,N172<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O172>ScheduleYear),AND(CostType=LOM,LOMComplete)),J172,J172-Q172)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J172=\"\",EB170=\"\",ISTEXT(EB170)),0,IF(OR(ISBLANK(M172),ISBLANK(N172)),0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N172<=ScheduleYear)),0,J172)))","v":0},{"$f":"IF(OR(J172=\"\",EC170=\"\",ISTEXT(EC170)),0,IF(OR(ISBLANK(M172),ISBLANK(N172)),0,IF(EC170=\"Date Range\",0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),N172<=ScheduleYear),0,J172))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K172),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K172)),K172=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K172)),K172=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K172)),K172=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K172)),K172=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,9))","v":0},{"$f":"IF(ISNUMBER($K172),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K171),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B170+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B170+1,25)","v":0},{"$f":"IF(OR(J173=\"\",K170=\"\",ISTEXT(K170),J173=0),\"\",IF(OR(ISBLANK(M173),ISBLANK(N173)),\"Enter Dates\",IF(K170=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(CostType=ARO,N173<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O173>ScheduleYear),AND(CostType=LOM,LOMComplete)),J173,J173-Q173)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J173=\"\",EB170=\"\",ISTEXT(EB170)),0,IF(OR(ISBLANK(M173),ISBLANK(N173)),0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N173<=ScheduleYear)),0,J173)))","v":0},{"$f":"IF(OR(J173=\"\",EC170=\"\",ISTEXT(EC170)),0,IF(OR(ISBLANK(M173),ISBLANK(N173)),0,IF(EC170=\"Date Range\",0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),N173<=ScheduleYear),0,J173))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K173),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B170+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B170+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K173)),K173=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B170+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K173)),K173=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B170+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B170+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K173)),K173=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B170+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K173)),K173=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B170+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B170+1,11)","v":157630},{"$f":"IF(OR(J174=\"\",K170=\"\",ISTEXT(K170),J174=0),\"\",IF(OR(ISBLANK(M174),ISBLANK(N174)),\"Enter Dates\",IF(K170=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(CostType=ARO,N174<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O174>ScheduleYear),AND(CostType=LOM,LOMComplete)),J174,J174-Q174)))))","v":157630},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J174=\"\",EB170=\"\",ISTEXT(EB170)),0,IF(OR(ISBLANK(M174),ISBLANK(N174)),0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N174<=ScheduleYear)),0,J174)))","v":157630},{"$f":"IF(OR(J174=\"\",EC170=\"\",ISTEXT(EC170)),0,IF(OR(ISBLANK(M174),ISBLANK(N174)),0,IF(EC170=\"Date Range\",0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),N174<=ScheduleYear),0,J174))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K174),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B170+1,3),0)","v":55950},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B170+1,4)","v":"740C/988K/D8T"},{"$f":"IF(OR(NOT(ISNUMBER(K174)),K174=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B170+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K174)),K174=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B170+1,8))","v":107},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B170+1,13)","v":1814},{"$f":"IF(OR(J175=\"\",K170=\"\",ISTEXT(K170),J175=0),\"\",IF(OR(ISBLANK(M175),ISBLANK(N175)),\"Enter Dates\",IF(K170=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(CostType=ARO,N175<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O175>ScheduleYear),AND(CostType=LOM,LOMComplete)),J175,J175-Q175)))))","v":1814},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J175=\"\",EB170=\"\",ISTEXT(EB170)),0,IF(OR(ISBLANK(M175),ISBLANK(N175)),0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N175<=ScheduleYear)),0,J175)))","v":1814},{"$f":"IF(OR(J175=\"\",EC170=\"\",ISTEXT(EC170)),0,IF(OR(ISBLANK(M175),ISBLANK(N175)), 0,IF(EC170=\"Date Range\",0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),N175<=ScheduleYear),0,J175))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K175),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B170+1,5),0)","v":11.56},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B170+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K175)),K175=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B170+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B170+1,10))","v":9},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B170+1,17)","v":11095},{"$f":"IF(OR(J176=\"\",K170=\"\",ISTEXT(K170),J176=0),\"\",IF(OR(ISBLANK(M176),ISBLANK(N176)),\"Enter Dates\",IF(K170=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(CostType=ARO,N176<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O176>ScheduleYear),AND(CostType=LOM,LOMComplete)),J176,J176-Q176)))))","v":11095},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J176=\"\",EB170=\"\",ISTEXT(EB170)),0,IF(OR(ISBLANK(M176),ISBLANK(N176)),0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N176<=ScheduleYear)),0,J176)))","v":11095},{"$f":"IF(OR(J176=\"\",EC170=\"\",ISTEXT(EC170)),0,IF(OR(ISBLANK(M176),ISBLANK(N176)), 0,IF(EC170=\"Date Range\",0,IF(OR(AND(CostType=ARO,L170>ScheduleYear),N176<=ScheduleYear),0,J176))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K176),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B170+1,5),0)","v":11.56},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B177) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":21},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,2)","v":"EWRSP1-MB2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,3))","v":"EWRSP1"},{"$f":"IF(ISERROR(EL177),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,6))","v":"Concurrent EWRSPs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,8))","v":""},{"$f":"SUM(J178:J183)","v":94790},{"$f":"IF(ISERR(ED177),\"Cost Type\",IF(A177=\"X\",\"Override\",IF(AND(CostType=ARO,L177>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI177)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ177)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG177)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF177)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH177)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J177,SUM(T177:DO177))))))))))","v":94790},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q178:Q183)","v":0},null,null,{"$f":"IF(ISTEXT($EB177),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T178:T183,$J178:$J183),IF(CostType=Bond,SUMPRODUCT($EB178:$EB183,T178:T183,$EA178:$EA183),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T178:T183,$EB178:$EB183)))))","v":0},94790,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB177),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ178:AZ183,$J178:$J183),IF(CostType=Bond,SUMPRODUCT($EB178:$EB183,AZ178:AZ183,$EA178:$EA183),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ178:AZ183,$EB178:$EB183)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB177),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF178:CF183,$J178:$J183),IF(CostType=Bond,SUMPRODUCT($EB178:$EB183,CF178:CF183,$EA178:$EA183),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF178:CF183,$EB178:$EB183)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB177),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL178:DL183,$J178:$J183),IF(CostType=Bond,SUMPRODUCT($EB178:$EB183,DL178:DL183,$EA178:$EA183),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL178:DL183,$EB178:$EB183)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K177),SUM(T177:DO177)-K177,K177)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED177),\"Cost Type\",IF(A177=\"X\",\"Override\",IF(AND(CostType=ARO,L177>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI177)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ177)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG177)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF177)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH177)),\"Phase\",J177))))))))","v":94790},{"$f":"IF(EE177=\"\",\"Cost Type\",IF(A177=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L177>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI177=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ177=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG177=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF177=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH177=\"\"),\"Phase\",J177))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C177)","v":1},{"$f":"SEARCH(OtherCostType,C177)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E177)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E177))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E177,0)))),1,$EK177)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F177)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F177))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F177,0)))),1,$EK177)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G177)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G177))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G177,0)))),1,$EK177)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H177)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H177))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H177,0)))),1,$EK177)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I177)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I177))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I177,0)))),1,$EK177)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B177+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K183),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B177+1,5),\"\")","v":6.43},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B177+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B177+1,15))","v":710},{"$f":"IF(OR(J178=\"\",K177=\"\",ISTEXT(K177),J178=0),\"\",IF(OR(ISBLANK(M178),ISBLANK(N178)),\"Enter Dates\",IF(K177=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(CostType=ARO,N178<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O178>ScheduleYear),AND(CostType=LOM,LOMComplete)),J178,J178-Q178)))))","v":710},null,2,2,null,{"$f":"IF(K178=\"\",\"\",SUM(T178:DO178))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N178<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J178*R178,R178*EB178)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T178:DP178,T$27:DP$27,\"<=\"&O178,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T178:DP178))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J178=\"\",EB177=\"\",ISTEXT(EB177)),0,IF(OR(ISBLANK(M178),ISBLANK(N178)),0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N178<=ScheduleYear)),0,J178)))","v":710},{"$f":"IF(OR(J178=\"\",EC177=\"\",ISTEXT(EC177)),0,IF(OR(ISBLANK(M178),ISBLANK(N178)),0,IF(EC177=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L177>ScheduleYear),N178<=ScheduleYear),0,J178))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K178),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B177+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B177+1,3)),0)","v":4357},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B177+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K178)),K178=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B177+1,12))","v":3},null,null,null,{"$f":"IF(ISNUMBER($K178),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B177+1,13),0)","v":78},{"$f":"IF(ISNUMBER($K178),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B177+1,14),0)","v":632},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,25)","v":0},{"$f":"IF(OR(J179=\"\",K177=\"\",ISTEXT(K177),J179=0),\"\",IF(OR(ISBLANK(M179),ISBLANK(N179)),\"Enter Dates\",IF(K177=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(CostType=ARO,N179<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O179>ScheduleYear),AND(CostType=LOM,LOMComplete)),J179,J179-Q179)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J179=\"\",EB177=\"\",ISTEXT(EB177)),0,IF(OR(ISBLANK(M179),ISBLANK(N179)),0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N179<=ScheduleYear)),0,J179)))","v":0},{"$f":"IF(OR(J179=\"\",EC177=\"\",ISTEXT(EC177)),0,IF(OR(ISBLANK(M179),ISBLANK(N179)),0,IF(EC177=\"Date Range\",0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),N179<=ScheduleYear),0,J179))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K179),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K179)),K179=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K179)),K179=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K179)),K179=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K179)),K179=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,9))","v":0},{"$f":"IF(ISNUMBER($K179),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K178),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B177+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B177+1,25)","v":0},{"$f":"IF(OR(J180=\"\",K177=\"\",ISTEXT(K177),J180=0),\"\",IF(OR(ISBLANK(M180),ISBLANK(N180)),\"Enter Dates\",IF(K177=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(CostType=ARO,N180<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O180>ScheduleYear),AND(CostType=LOM,LOMComplete)),J180,J180-Q180)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J180=\"\",EB177=\"\",ISTEXT(EB177)),0,IF(OR(ISBLANK(M180),ISBLANK(N180)),0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N180<=ScheduleYear)),0,J180)))","v":0},{"$f":"IF(OR(J180=\"\",EC177=\"\",ISTEXT(EC177)),0,IF(OR(ISBLANK(M180),ISBLANK(N180)),0,IF(EC177=\"Date Range\",0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),N180<=ScheduleYear),0,J180))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K180),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B177+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B177+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B177+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B177+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B177+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B177+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K180)),K180=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B177+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B177+1,11)","v":86918},{"$f":"IF(OR(J181=\"\",K177=\"\",ISTEXT(K177),J181=0),\"\",IF(OR(ISBLANK(M181),ISBLANK(N181)),\"Enter Dates\",IF(K177=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(CostType=ARO,N181<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O181>ScheduleYear),AND(CostType=LOM,LOMComplete)),J181,J181-Q181)))))","v":86918},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J181=\"\",EB177=\"\",ISTEXT(EB177)),0,IF(OR(ISBLANK(M181),ISBLANK(N181)),0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N181<=ScheduleYear)),0,J181)))","v":86918},{"$f":"IF(OR(J181=\"\",EC177=\"\",ISTEXT(EC177)),0,IF(OR(ISBLANK(M181),ISBLANK(N181)),0,IF(EC177=\"Date Range\",0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),N181<=ScheduleYear),0,J181))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K181),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B177+1,3),0)","v":31121},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B177+1,4)","v":"740C/988K/D8T"},{"$f":"IF(OR(NOT(ISNUMBER(K181)),K181=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B177+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K181)),K181=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B177+1,8))","v":59},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B177+1,13)","v":1008},{"$f":"IF(OR(J182=\"\",K177=\"\",ISTEXT(K177),J182=0),\"\",IF(OR(ISBLANK(M182),ISBLANK(N182)),\"Enter Dates\",IF(K177=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(CostType=ARO,N182<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O182>ScheduleYear),AND(CostType=LOM,LOMComplete)),J182,J182-Q182)))))","v":1008},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J182=\"\",EB177=\"\",ISTEXT(EB177)),0,IF(OR(ISBLANK(M182),ISBLANK(N182)),0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N182<=ScheduleYear)),0,J182)))","v":1008},{"$f":"IF(OR(J182=\"\",EC177=\"\",ISTEXT(EC177)),0,IF(OR(ISBLANK(M182),ISBLANK(N182)), 0,IF(EC177=\"Date Range\",0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),N182<=ScheduleYear),0,J182))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K182),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B177+1,5),0)","v":6.43},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B177+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K182)),K182=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B177+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B177+1,10))","v":5},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B177+1,17)","v":6154},{"$f":"IF(OR(J183=\"\",K177=\"\",ISTEXT(K177),J183=0),\"\",IF(OR(ISBLANK(M183),ISBLANK(N183)),\"Enter Dates\",IF(K177=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(CostType=ARO,N183<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O183>ScheduleYear),AND(CostType=LOM,LOMComplete)),J183,J183-Q183)))))","v":6154},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J183=\"\",EB177=\"\",ISTEXT(EB177)),0,IF(OR(ISBLANK(M183),ISBLANK(N183)),0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N183<=ScheduleYear)),0,J183)))","v":6154},{"$f":"IF(OR(J183=\"\",EC177=\"\",ISTEXT(EC177)),0,IF(OR(ISBLANK(M183),ISBLANK(N183)), 0,IF(EC177=\"Date Range\",0,IF(OR(AND(CostType=ARO,L177>ScheduleYear),N183<=ScheduleYear),0,J183))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K183),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B177+1,5),0)","v":6.43},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B184) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":22},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,2)","v":"EWRSP1-MB3 (material will be pulled back)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,3))","v":"EWRSP1"},{"$f":"IF(ISERROR(EL184),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,6))","v":"Concurrent EWRSPs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,8))","v":""},{"$f":"SUM(J185:J190)","v":54410.14},{"$f":"IF(ISERR(ED184),\"Cost Type\",IF(A184=\"X\",\"Override\",IF(AND(CostType=ARO,L184>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI184)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ184)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG184)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF184)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH184)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J184,SUM(T184:DO184))))))))))","v":54410.14},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q185:Q190)","v":0},null,null,{"$f":"IF(ISTEXT($EB184),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T185:T190,$J185:$J190),IF(CostType=Bond,SUMPRODUCT($EB185:$EB190,T185:T190,$EA185:$EA190),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T185:T190,$EB185:$EB190)))))","v":0},54410.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB184),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ185:AZ190,$J185:$J190),IF(CostType=Bond,SUMPRODUCT($EB185:$EB190,AZ185:AZ190,$EA185:$EA190),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ185:AZ190,$EB185:$EB190)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB184),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF185:CF190,$J185:$J190),IF(CostType=Bond,SUMPRODUCT($EB185:$EB190,CF185:CF190,$EA185:$EA190),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF185:CF190,$EB185:$EB190)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB184),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL185:DL190,$J185:$J190),IF(CostType=Bond,SUMPRODUCT($EB185:$EB190,DL185:DL190,$EA185:$EA190),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL185:DL190,$EB185:$EB190)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K184),SUM(T184:DO184)-K184,K184)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED184),\"Cost Type\",IF(A184=\"X\",\"Override\",IF(AND(CostType=ARO,L184>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI184)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ184)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG184)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF184)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH184)),\"Phase\",J184))))))))","v":54410.14},{"$f":"IF(EE184=\"\",\"Cost Type\",IF(A184=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L184>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI184=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ184=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG184=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF184=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH184=\"\"),\"Phase\",J184))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C184)","v":1},{"$f":"SEARCH(OtherCostType,C184)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E184)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E184))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E184,0)))),1,$EK184)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F184)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F184))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F184,0)))),1,$EK184)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G184)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G184))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G184,0)))),1,$EK184)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H184)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H184))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H184,0)))),1,$EK184)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I184)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I184))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I184,0)))),1,$EK184)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B184+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K190),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B184+1,5),\"\")","v":3.6},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B184+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B184+1,15))","v":0},{"$f":"IF(OR(J185=\"\",K184=\"\",ISTEXT(K184),J185=0),\"\",IF(OR(ISBLANK(M185),ISBLANK(N185)),\"Enter Dates\",IF(K184=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(CostType=ARO,N185<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O185>ScheduleYear),AND(CostType=LOM,LOMComplete)),J185,J185-Q185)))))","v":""},null,2,2,null,{"$f":"IF(K185=\"\",\"\",SUM(T185:DO185))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N185<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J185*R185,R185*EB185)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T185:DP185,T$27:DP$27,\"<=\"&O185,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T185:DP185))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J185=\"\",EB184=\"\",ISTEXT(EB184)),0,IF(OR(ISBLANK(M185),ISBLANK(N185)),0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N185<=ScheduleYear)),0,J185)))","v":0},{"$f":"IF(OR(J185=\"\",EC184=\"\",ISTEXT(EC184)),0,IF(OR(ISBLANK(M185),ISBLANK(N185)),0,IF(EC184=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L184>ScheduleYear),N185<=ScheduleYear),0,J185))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K185),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B184+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B184+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B184+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K185)),K185=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B184+1,12))","v":0},null,null,null,{"$f":"IF(ISNUMBER($K185),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B184+1,13),0)","v":0},{"$f":"IF(ISNUMBER($K185),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B184+1,14),0)","v":0},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,25)","v":0},{"$f":"IF(OR(J186=\"\",K184=\"\",ISTEXT(K184),J186=0),\"\",IF(OR(ISBLANK(M186),ISBLANK(N186)),\"Enter Dates\",IF(K184=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(CostType=ARO,N186<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O186>ScheduleYear),AND(CostType=LOM,LOMComplete)),J186,J186-Q186)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J186=\"\",EB184=\"\",ISTEXT(EB184)),0,IF(OR(ISBLANK(M186),ISBLANK(N186)),0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N186<=ScheduleYear)),0,J186)))","v":0},{"$f":"IF(OR(J186=\"\",EC184=\"\",ISTEXT(EC184)),0,IF(OR(ISBLANK(M186),ISBLANK(N186)),0,IF(EC184=\"Date Range\",0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),N186<=ScheduleYear),0,J186))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K186),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K186)),K186=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K186)),K186=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K186)),K186=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K186)),K186=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,9))","v":0},{"$f":"IF(ISNUMBER($K186),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K185),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B184+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B184+1,25)","v":0},{"$f":"IF(OR(J187=\"\",K184=\"\",ISTEXT(K184),J187=0),\"\",IF(OR(ISBLANK(M187),ISBLANK(N187)),\"Enter Dates\",IF(K184=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(CostType=ARO,N187<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O187>ScheduleYear),AND(CostType=LOM,LOMComplete)),J187,J187-Q187)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J187=\"\",EB184=\"\",ISTEXT(EB184)),0,IF(OR(ISBLANK(M187),ISBLANK(N187)),0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N187<=ScheduleYear)),0,J187)))","v":0},{"$f":"IF(OR(J187=\"\",EC184=\"\",ISTEXT(EC184)),0,IF(OR(ISBLANK(M187),ISBLANK(N187)),0,IF(EC184=\"Date Range\",0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),N187<=ScheduleYear),0,J187))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K187),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B184+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B184+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K187)),K187=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B184+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K187)),K187=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B184+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B184+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K187)),K187=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B184+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K187)),K187=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B184+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B184+1,11)","v":50088},{"$f":"IF(OR(J188=\"\",K184=\"\",ISTEXT(K184),J188=0),\"\",IF(OR(ISBLANK(M188),ISBLANK(N188)),\"Enter Dates\",IF(K184=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(CostType=ARO,N188<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O188>ScheduleYear),AND(CostType=LOM,LOMComplete)),J188,J188-Q188)))))","v":50088},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J188=\"\",EB184=\"\",ISTEXT(EB184)),0,IF(OR(ISBLANK(M188),ISBLANK(N188)),0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N188<=ScheduleYear)),0,J188)))","v":50088},{"$f":"IF(OR(J188=\"\",EC184=\"\",ISTEXT(EC184)),0,IF(OR(ISBLANK(M188),ISBLANK(N188)),0,IF(EC184=\"Date Range\",0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),N188<=ScheduleYear),0,J188))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K188),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B184+1,3),0)","v":17424},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B184+1,4)","v":"740C/988K/D8T"},{"$f":"IF(OR(NOT(ISNUMBER(K188)),K188=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B184+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K188)),K188=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B184+1,8))","v":34},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B184+1,13)","v":806},{"$f":"IF(OR(J189=\"\",K184=\"\",ISTEXT(K184),J189=0),\"\",IF(OR(ISBLANK(M189),ISBLANK(N189)),\"Enter Dates\",IF(K184=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(CostType=ARO,N189<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O189>ScheduleYear),AND(CostType=LOM,LOMComplete)),J189,J189-Q189)))))","v":806},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J189=\"\",EB184=\"\",ISTEXT(EB184)),0,IF(OR(ISBLANK(M189),ISBLANK(N189)),0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N189<=ScheduleYear)),0,J189)))","v":806},{"$f":"IF(OR(J189=\"\",EC184=\"\",ISTEXT(EC184)),0,IF(OR(ISBLANK(M189),ISBLANK(N189)), 0,IF(EC184=\"Date Range\",0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),N189<=ScheduleYear),0,J189))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K189),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B184+1,5),0)","v":3.6},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B184+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K189)),K189=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B184+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B184+1,10))","v":4},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B184+1,17)","v":3516.14},{"$f":"IF(OR(J190=\"\",K184=\"\",ISTEXT(K184),J190=0),\"\",IF(OR(ISBLANK(M190),ISBLANK(N190)),\"Enter Dates\",IF(K184=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(CostType=ARO,N190<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O190>ScheduleYear),AND(CostType=LOM,LOMComplete)),J190,J190-Q190)))))","v":3516.14},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J190=\"\",EB184=\"\",ISTEXT(EB184)),0,IF(OR(ISBLANK(M190),ISBLANK(N190)),0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N190<=ScheduleYear)),0,J190)))","v":3516.14},{"$f":"IF(OR(J190=\"\",EC184=\"\",ISTEXT(EC184)),0,IF(OR(ISBLANK(M190),ISBLANK(N190)), 0,IF(EC184=\"Date Range\",0,IF(OR(AND(CostType=ARO,L184>ScheduleYear),N190<=ScheduleYear),0,J190))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K190),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B184+1,5),0)","v":3.6},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B191) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":23},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,2)","v":"EWRSP1-MB4"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,3))","v":"EWRSP1"},{"$f":"IF(ISERROR(EL191),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,6))","v":"Concurrent EWRSPs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,8))","v":""},{"$f":"SUM(J192:J197)","v":52904.14},{"$f":"IF(ISERR(ED191),\"Cost Type\",IF(A191=\"X\",\"Override\",IF(AND(CostType=ARO,L191>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI191)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ191)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG191)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF191)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH191)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J191,SUM(T191:DO191))))))))))","v":52904.14},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q192:Q197)","v":0},null,null,{"$f":"IF(ISTEXT($EB191),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T192:T197,$J192:$J197),IF(CostType=Bond,SUMPRODUCT($EB192:$EB197,T192:T197,$EA192:$EA197),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T192:T197,$EB192:$EB197)))))","v":0},52904.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB191),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ192:AZ197,$J192:$J197),IF(CostType=Bond,SUMPRODUCT($EB192:$EB197,AZ192:AZ197,$EA192:$EA197),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ192:AZ197,$EB192:$EB197)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB191),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF192:CF197,$J192:$J197),IF(CostType=Bond,SUMPRODUCT($EB192:$EB197,CF192:CF197,$EA192:$EA197),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF192:CF197,$EB192:$EB197)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB191),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL192:DL197,$J192:$J197),IF(CostType=Bond,SUMPRODUCT($EB192:$EB197,DL192:DL197,$EA192:$EA197),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL192:DL197,$EB192:$EB197)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K191),SUM(T191:DO191)-K191,K191)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED191),\"Cost Type\",IF(A191=\"X\",\"Override\",IF(AND(CostType=ARO,L191>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI191)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ191)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG191)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF191)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH191)),\"Phase\",J191))))))))","v":52904.14},{"$f":"IF(EE191=\"\",\"Cost Type\",IF(A191=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L191>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI191=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ191=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG191=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF191=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH191=\"\"),\"Phase\",J191))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C191)","v":1},{"$f":"SEARCH(OtherCostType,C191)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E191)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E191))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F191)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F191))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G191)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G191))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H191)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H191))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I191)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I191))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I191,0)))),1,$EK191)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B191+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K197),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B191+1,5),\"\")","v":3.52},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B191+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B191+1,15))","v":237},{"$f":"IF(OR(J192=\"\",K191=\"\",ISTEXT(K191),J192=0),\"\",IF(OR(ISBLANK(M192),ISBLANK(N192)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N192<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O192>ScheduleYear),AND(CostType=LOM,LOMComplete)),J192,J192-Q192)))))","v":237},null,2,2,null,{"$f":"IF(K192=\"\",\"\",SUM(T192:DO192))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N192<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J192*R192,R192*EB192)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T192:DP192,T$27:DP$27,\"<=\"&O192,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T192:DP192))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J192=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M192),ISBLANK(N192)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N192<=ScheduleYear)),0,J192)))","v":237},{"$f":"IF(OR(J192=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M192),ISBLANK(N192)),0,IF(EC191=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L191>ScheduleYear),N192<=ScheduleYear),0,J192))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K192),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B191+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B191+1,3)),0)","v":1053},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B191+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K192)),K192=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B191+1,12))","v":1},null,null,null,{"$f":"IF(ISNUMBER($K192),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B191+1,13),0)","v":26},{"$f":"IF(ISNUMBER($K192),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B191+1,14),0)","v":211},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,25)","v":0},{"$f":"IF(OR(J193=\"\",K191=\"\",ISTEXT(K191),J193=0),\"\",IF(OR(ISBLANK(M193),ISBLANK(N193)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N193<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O193>ScheduleYear),AND(CostType=LOM,LOMComplete)),J193,J193-Q193)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J193=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M193),ISBLANK(N193)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N193<=ScheduleYear)),0,J193)))","v":0},{"$f":"IF(OR(J193=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M193),ISBLANK(N193)),0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N193<=ScheduleYear),0,J193))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K193),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K193)),K193=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,9))","v":0},{"$f":"IF(ISNUMBER($K193),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K192),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B191+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B191+1,25)","v":0},{"$f":"IF(OR(J194=\"\",K191=\"\",ISTEXT(K191),J194=0),\"\",IF(OR(ISBLANK(M194),ISBLANK(N194)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N194<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O194>ScheduleYear),AND(CostType=LOM,LOMComplete)),J194,J194-Q194)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J194=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M194),ISBLANK(N194)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N194<=ScheduleYear)),0,J194)))","v":0},{"$f":"IF(OR(J194=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M194),ISBLANK(N194)),0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N194<=ScheduleYear),0,J194))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K194),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B191+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B191+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K194)),K194=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B191+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K194)),K194=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B191+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B191+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K194)),K194=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B191+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K194)),K194=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B191+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B191+1,11)","v":48615},{"$f":"IF(OR(J195=\"\",K191=\"\",ISTEXT(K191),J195=0),\"\",IF(OR(ISBLANK(M195),ISBLANK(N195)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N195<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O195>ScheduleYear),AND(CostType=LOM,LOMComplete)),J195,J195-Q195)))))","v":48615},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J195=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M195),ISBLANK(N195)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N195<=ScheduleYear)),0,J195)))","v":48615},{"$f":"IF(OR(J195=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M195),ISBLANK(N195)),0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N195<=ScheduleYear),0,J195))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K195),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B191+1,3),0)","v":17037},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B191+1,4)","v":"740C/988K/D8T"},{"$f":"IF(OR(NOT(ISNUMBER(K195)),K195=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B191+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K195)),K195=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B191+1,8))","v":33},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B191+1,13)","v":605},{"$f":"IF(OR(J196=\"\",K191=\"\",ISTEXT(K191),J196=0),\"\",IF(OR(ISBLANK(M196),ISBLANK(N196)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N196<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O196>ScheduleYear),AND(CostType=LOM,LOMComplete)),J196,J196-Q196)))))","v":605},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J196=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M196),ISBLANK(N196)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N196<=ScheduleYear)),0,J196)))","v":605},{"$f":"IF(OR(J196=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M196),ISBLANK(N196)), 0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N196<=ScheduleYear),0,J196))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K196),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B191+1,5),0)","v":3.52},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B191+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K196)),K196=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B191+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B191+1,10))","v":3},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B191+1,17)","v":3447.14},{"$f":"IF(OR(J197=\"\",K191=\"\",ISTEXT(K191),J197=0),\"\",IF(OR(ISBLANK(M197),ISBLANK(N197)),\"Enter Dates\",IF(K191=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(CostType=ARO,N197<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O197>ScheduleYear),AND(CostType=LOM,LOMComplete)),J197,J197-Q197)))))","v":3447.14},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J197=\"\",EB191=\"\",ISTEXT(EB191)),0,IF(OR(ISBLANK(M197),ISBLANK(N197)),0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N197<=ScheduleYear)),0,J197)))","v":3447.14},{"$f":"IF(OR(J197=\"\",EC191=\"\",ISTEXT(EC191)),0,IF(OR(ISBLANK(M197),ISBLANK(N197)), 0,IF(EC191=\"Date Range\",0,IF(OR(AND(CostType=ARO,L191>ScheduleYear),N197<=ScheduleYear),0,J197))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K197),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B191+1,5),0)","v":3.52},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B198) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":24},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,2)","v":"EWRSP2A-MB1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,3))","v":"EWRSP2A"},{"$f":"IF(ISERROR(EL198),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,6))","v":"Concurrent EWRSPs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,8))","v":""},{"$f":"SUM(J199:J204)","v":118464},{"$f":"IF(ISERR(ED198),\"Cost Type\",IF(A198=\"X\",\"Override\",IF(AND(CostType=ARO,L198>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI198)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ198)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG198)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF198)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH198)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J198,SUM(T198:DO198))))))))))","v":118464},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q199:Q204)","v":0},null,null,{"$f":"IF(ISTEXT($EB198),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T199:T204,$J199:$J204),IF(CostType=Bond,SUMPRODUCT($EB199:$EB204,T199:T204,$EA199:$EA204),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T199:T204,$EB199:$EB204)))))","v":0},118464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB198),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ199:AZ204,$J199:$J204),IF(CostType=Bond,SUMPRODUCT($EB199:$EB204,AZ199:AZ204,$EA199:$EA204),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ199:AZ204,$EB199:$EB204)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB198),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF199:CF204,$J199:$J204),IF(CostType=Bond,SUMPRODUCT($EB199:$EB204,CF199:CF204,$EA199:$EA204),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF199:CF204,$EB199:$EB204)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB198),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL199:DL204,$J199:$J204),IF(CostType=Bond,SUMPRODUCT($EB199:$EB204,DL199:DL204,$EA199:$EA204),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL199:DL204,$EB199:$EB204)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K198),SUM(T198:DO198)-K198,K198)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED198),\"Cost Type\",IF(A198=\"X\",\"Override\",IF(AND(CostType=ARO,L198>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI198)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ198)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG198)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF198)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH198)),\"Phase\",J198))))))))","v":118464},{"$f":"IF(EE198=\"\",\"Cost Type\",IF(A198=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L198>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI198=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ198=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG198=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF198=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH198=\"\"),\"Phase\",J198))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C198)","v":1},{"$f":"SEARCH(OtherCostType,C198)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E198)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E198))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E198,0)))),1,$EK198)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F198)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F198))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F198,0)))),1,$EK198)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G198)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G198))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G198,0)))),1,$EK198)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H198)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H198))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H198,0)))),1,$EK198)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I198)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I198))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I198,0)))),1,$EK198)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B198+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K204),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B198+1,5),\"\")","v":6.26},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B198+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B198+1,15))","v":4966},{"$f":"IF(OR(J199=\"\",K198=\"\",ISTEXT(K198),J199=0),\"\",IF(OR(ISBLANK(M199),ISBLANK(N199)),\"Enter Dates\",IF(K198=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(CostType=ARO,N199<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O199>ScheduleYear),AND(CostType=LOM,LOMComplete)),J199,J199-Q199)))))","v":4966},null,2,2,null,{"$f":"IF(K199=\"\",\"\",SUM(T199:DO199))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N199<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J199*R199,R199*EB199)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T199:DP199,T$27:DP$27,\"<=\"&O199,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T199:DP199))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J199=\"\",EB198=\"\",ISTEXT(EB198)),0,IF(OR(ISBLANK(M199),ISBLANK(N199)),0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N199<=ScheduleYear)),0,J199)))","v":4966},{"$f":"IF(OR(J199=\"\",EC198=\"\",ISTEXT(EC198)),0,IF(OR(ISBLANK(M199),ISBLANK(N199)),0,IF(EC198=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L198>ScheduleYear),N199<=ScheduleYear),0,J199))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K199),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B198+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B198+1,3)),0)","v":21765},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B198+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K199)),K199=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B198+1,12))","v":21},null,null,null,{"$f":"IF(ISNUMBER($K199),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B198+1,13),0)","v":545},{"$f":"IF(ISNUMBER($K199),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B198+1,14),0)","v":4421},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,25)","v":0},{"$f":"IF(OR(J200=\"\",K198=\"\",ISTEXT(K198),J200=0),\"\",IF(OR(ISBLANK(M200),ISBLANK(N200)),\"Enter Dates\",IF(K198=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(CostType=ARO,N200<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O200>ScheduleYear),AND(CostType=LOM,LOMComplete)),J200,J200-Q200)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J200=\"\",EB198=\"\",ISTEXT(EB198)),0,IF(OR(ISBLANK(M200),ISBLANK(N200)),0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N200<=ScheduleYear)),0,J200)))","v":0},{"$f":"IF(OR(J200=\"\",EC198=\"\",ISTEXT(EC198)),0,IF(OR(ISBLANK(M200),ISBLANK(N200)),0,IF(EC198=\"Date Range\",0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),N200<=ScheduleYear),0,J200))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K200),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K200)),K200=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K200)),K200=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K200)),K200=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K200)),K200=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,9))","v":0},{"$f":"IF(ISNUMBER($K200),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K199),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B198+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B198+1,25)","v":0},{"$f":"IF(OR(J201=\"\",K198=\"\",ISTEXT(K198),J201=0),\"\",IF(OR(ISBLANK(M201),ISBLANK(N201)),\"Enter Dates\",IF(K198=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(CostType=ARO,N201<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O201>ScheduleYear),AND(CostType=LOM,LOMComplete)),J201,J201-Q201)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J201=\"\",EB198=\"\",ISTEXT(EB198)),0,IF(OR(ISBLANK(M201),ISBLANK(N201)),0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N201<=ScheduleYear)),0,J201)))","v":0},{"$f":"IF(OR(J201=\"\",EC198=\"\",ISTEXT(EC198)),0,IF(OR(ISBLANK(M201),ISBLANK(N201)),0,IF(EC198=\"Date Range\",0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),N201<=ScheduleYear),0,J201))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K201),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B198+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B198+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K201)),K201=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B198+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K201)),K201=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B198+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B198+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K201)),K201=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B198+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K201)),K201=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B198+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B198+1,11)","v":105104},{"$f":"IF(OR(J202=\"\",K198=\"\",ISTEXT(K198),J202=0),\"\",IF(OR(ISBLANK(M202),ISBLANK(N202)),\"Enter Dates\",IF(K198=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(CostType=ARO,N202<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O202>ScheduleYear),AND(CostType=LOM,LOMComplete)),J202,J202-Q202)))))","v":105104},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J202=\"\",EB198=\"\",ISTEXT(EB198)),0,IF(OR(ISBLANK(M202),ISBLANK(N202)),0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N202<=ScheduleYear)),0,J202)))","v":105104},{"$f":"IF(OR(J202=\"\",EC198=\"\",ISTEXT(EC198)),0,IF(OR(ISBLANK(M202),ISBLANK(N202)),0,IF(EC198=\"Date Range\",0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),N202<=ScheduleYear),0,J202))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K202),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B198+1,3),0)","v":30298},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B198+1,4)","v":"740C/988K/D8T"},{"$f":"IF(OR(NOT(ISNUMBER(K202)),K202=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B198+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K202)),K202=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B198+1,8))","v":56},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B198+1,13)","v":1209},{"$f":"IF(OR(J203=\"\",K198=\"\",ISTEXT(K198),J203=0),\"\",IF(OR(ISBLANK(M203),ISBLANK(N203)),\"Enter Dates\",IF(K198=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(CostType=ARO,N203<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O203>ScheduleYear),AND(CostType=LOM,LOMComplete)),J203,J203-Q203)))))","v":1209},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J203=\"\",EB198=\"\",ISTEXT(EB198)),0,IF(OR(ISBLANK(M203),ISBLANK(N203)),0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N203<=ScheduleYear)),0,J203)))","v":1209},{"$f":"IF(OR(J203=\"\",EC198=\"\",ISTEXT(EC198)),0,IF(OR(ISBLANK(M203),ISBLANK(N203)), 0,IF(EC198=\"Date Range\",0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),N203<=ScheduleYear),0,J203))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K203),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B198+1,5),0)","v":6.26},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B198+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K203)),K203=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B198+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B198+1,10))","v":6},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B198+1,17)","v":7185},{"$f":"IF(OR(J204=\"\",K198=\"\",ISTEXT(K198),J204=0),\"\",IF(OR(ISBLANK(M204),ISBLANK(N204)),\"Enter Dates\",IF(K198=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(CostType=ARO,N204<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O204>ScheduleYear),AND(CostType=LOM,LOMComplete)),J204,J204-Q204)))))","v":7185},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J204=\"\",EB198=\"\",ISTEXT(EB198)),0,IF(OR(ISBLANK(M204),ISBLANK(N204)),0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N204<=ScheduleYear)),0,J204)))","v":7185},{"$f":"IF(OR(J204=\"\",EC198=\"\",ISTEXT(EC198)),0,IF(OR(ISBLANK(M204),ISBLANK(N204)), 0,IF(EC198=\"Date Range\",0,IF(OR(AND(CostType=ARO,L198>ScheduleYear),N204<=ScheduleYear),0,J204))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K204),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B198+1,5),0)","v":6.26},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B205) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":25},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,2)","v":"EWRSP2B-MB1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,3))","v":"EWRSP2B"},{"$f":"IF(ISERROR(EL205),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,6))","v":"Concurrent EWRSPs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,8))","v":""},{"$f":"SUM(J206:J211)","v":74809},{"$f":"IF(ISERR(ED205),\"Cost Type\",IF(A205=\"X\",\"Override\",IF(AND(CostType=ARO,L205>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI205)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ205)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG205)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF205)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH205)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J205,SUM(T205:DO205))))))))))","v":74809},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q206:Q211)","v":0},null,null,{"$f":"IF(ISTEXT($EB205),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T206:T211,$J206:$J211),IF(CostType=Bond,SUMPRODUCT($EB206:$EB211,T206:T211,$EA206:$EA211),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T206:T211,$EB206:$EB211)))))","v":0},74809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB205),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ206:AZ211,$J206:$J211),IF(CostType=Bond,SUMPRODUCT($EB206:$EB211,AZ206:AZ211,$EA206:$EA211),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ206:AZ211,$EB206:$EB211)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB205),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF206:CF211,$J206:$J211),IF(CostType=Bond,SUMPRODUCT($EB206:$EB211,CF206:CF211,$EA206:$EA211),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF206:CF211,$EB206:$EB211)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB205),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL206:DL211,$J206:$J211),IF(CostType=Bond,SUMPRODUCT($EB206:$EB211,DL206:DL211,$EA206:$EA211),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL206:DL211,$EB206:$EB211)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K205),SUM(T205:DO205)-K205,K205)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED205),\"Cost Type\",IF(A205=\"X\",\"Override\",IF(AND(CostType=ARO,L205>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI205)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ205)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG205)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF205)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH205)),\"Phase\",J205))))))))","v":74809},{"$f":"IF(EE205=\"\",\"Cost Type\",IF(A205=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L205>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI205=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ205=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG205=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF205=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH205=\"\"),\"Phase\",J205))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C205)","v":1},{"$f":"SEARCH(OtherCostType,C205)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E205)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E205))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F205)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F205))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G205)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G205))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H205)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H205))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I205)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I205))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I205,0)))),1,$EK205)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B205+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K211),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B205+1,5),\"\")","v":4.17},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B205+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B205+1,15))","v":473},{"$f":"IF(OR(J206=\"\",K205=\"\",ISTEXT(K205),J206=0),\"\",IF(OR(ISBLANK(M206),ISBLANK(N206)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N206<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O206>ScheduleYear),AND(CostType=LOM,LOMComplete)),J206,J206-Q206)))))","v":473},null,2,2,null,{"$f":"IF(K206=\"\",\"\",SUM(T206:DO206))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N206<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J206*R206,R206*EB206)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T206:DP206,T$27:DP$27,\"<=\"&O206,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T206:DP206))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J206=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M206),ISBLANK(N206)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N206<=ScheduleYear)),0,J206)))","v":473},{"$f":"IF(OR(J206=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M206),ISBLANK(N206)),0,IF(EC205=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L205>ScheduleYear),N206<=ScheduleYear),0,J206))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K206),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B205+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B205+1,3)),0)","v":3546},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B205+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K206)),K206=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B205+1,12))","v":2},null,null,null,{"$f":"IF(ISNUMBER($K206),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B205+1,13),0)","v":52},{"$f":"IF(ISNUMBER($K206),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B205+1,14),0)","v":421},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,25)","v":0},{"$f":"IF(OR(J207=\"\",K205=\"\",ISTEXT(K205),J207=0),\"\",IF(OR(ISBLANK(M207),ISBLANK(N207)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N207<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O207>ScheduleYear),AND(CostType=LOM,LOMComplete)),J207,J207-Q207)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J207=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M207),ISBLANK(N207)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N207<=ScheduleYear)),0,J207)))","v":0},{"$f":"IF(OR(J207=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M207),ISBLANK(N207)),0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N207<=ScheduleYear),0,J207))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K207),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K207)),K207=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K207)),K207=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K207)),K207=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K207)),K207=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,9))","v":0},{"$f":"IF(ISNUMBER($K207),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K206),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B205+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B205+1,25)","v":0},{"$f":"IF(OR(J208=\"\",K205=\"\",ISTEXT(K205),J208=0),\"\",IF(OR(ISBLANK(M208),ISBLANK(N208)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N208<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O208>ScheduleYear),AND(CostType=LOM,LOMComplete)),J208,J208-Q208)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J208=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M208),ISBLANK(N208)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N208<=ScheduleYear)),0,J208)))","v":0},{"$f":"IF(OR(J208=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M208),ISBLANK(N208)),0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N208<=ScheduleYear),0,J208))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K208),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B205+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B205+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K208)),K208=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B205+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K208)),K208=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B205+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B205+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K208)),K208=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B205+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K208)),K208=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B205+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B205+1,11)","v":69444},{"$f":"IF(OR(J209=\"\",K205=\"\",ISTEXT(K205),J209=0),\"\",IF(OR(ISBLANK(M209),ISBLANK(N209)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N209<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O209>ScheduleYear),AND(CostType=LOM,LOMComplete)),J209,J209-Q209)))))","v":69444},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J209=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M209),ISBLANK(N209)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N209<=ScheduleYear)),0,J209)))","v":69444},{"$f":"IF(OR(J209=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M209),ISBLANK(N209)),0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N209<=ScheduleYear),0,J209))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K209),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B205+1,3),0)","v":20183},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B205+1,4)","v":"740C/988K/D8T"},{"$f":"IF(OR(NOT(ISNUMBER(K209)),K209=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B205+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K209)),K209=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B205+1,8))","v":37},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B205+1,13)","v":806},{"$f":"IF(OR(J210=\"\",K205=\"\",ISTEXT(K205),J210=0),\"\",IF(OR(ISBLANK(M210),ISBLANK(N210)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N210<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O210>ScheduleYear),AND(CostType=LOM,LOMComplete)),J210,J210-Q210)))))","v":806},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J210=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M210),ISBLANK(N210)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N210<=ScheduleYear)),0,J210)))","v":806},{"$f":"IF(OR(J210=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M210),ISBLANK(N210)), 0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N210<=ScheduleYear),0,J210))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K210),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B205+1,5),0)","v":4.17},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B205+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K210)),K210=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B205+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B205+1,10))","v":4},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B205+1,17)","v":4086},{"$f":"IF(OR(J211=\"\",K205=\"\",ISTEXT(K205),J211=0),\"\",IF(OR(ISBLANK(M211),ISBLANK(N211)),\"Enter Dates\",IF(K205=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(CostType=ARO,N211<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O211>ScheduleYear),AND(CostType=LOM,LOMComplete)),J211,J211-Q211)))))","v":4086},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J211=\"\",EB205=\"\",ISTEXT(EB205)),0,IF(OR(ISBLANK(M211),ISBLANK(N211)),0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N211<=ScheduleYear)),0,J211)))","v":4086},{"$f":"IF(OR(J211=\"\",EC205=\"\",ISTEXT(EC205)),0,IF(OR(ISBLANK(M211),ISBLANK(N211)), 0,IF(EC205=\"Date Range\",0,IF(OR(AND(CostType=ARO,L205>ScheduleYear),N211<=ScheduleYear),0,J211))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K211),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B205+1,5),0)","v":4.17},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B212) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":26},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,2)","v":"EWRSP2B-MB2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,3))","v":"EWRSP2B"},{"$f":"IF(ISERROR(EL212),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,6))","v":"Concurrent EWRSPs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,8))","v":""},{"$f":"SUM(J213:J218)","v":103890},{"$f":"IF(ISERR(ED212),\"Cost Type\",IF(A212=\"X\",\"Override\",IF(AND(CostType=ARO,L212>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI212)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ212)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG212)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF212)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH212)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J212,SUM(T212:DO212))))))))))","v":103890},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q213:Q218)","v":0},null,null,{"$f":"IF(ISTEXT($EB212),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T213:T218,$J213:$J218),IF(CostType=Bond,SUMPRODUCT($EB213:$EB218,T213:T218,$EA213:$EA218),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T213:T218,$EB213:$EB218)))))","v":0},103890,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB212),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ213:AZ218,$J213:$J218),IF(CostType=Bond,SUMPRODUCT($EB213:$EB218,AZ213:AZ218,$EA213:$EA218),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ213:AZ218,$EB213:$EB218)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB212),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF213:CF218,$J213:$J218),IF(CostType=Bond,SUMPRODUCT($EB213:$EB218,CF213:CF218,$EA213:$EA218),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF213:CF218,$EB213:$EB218)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB212),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL213:DL218,$J213:$J218),IF(CostType=Bond,SUMPRODUCT($EB213:$EB218,DL213:DL218,$EA213:$EA218),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL213:DL218,$EB213:$EB218)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K212),SUM(T212:DO212)-K212,K212)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED212),\"Cost Type\",IF(A212=\"X\",\"Override\",IF(AND(CostType=ARO,L212>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI212)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ212)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG212)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF212)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH212)),\"Phase\",J212))))))))","v":103890},{"$f":"IF(EE212=\"\",\"Cost Type\",IF(A212=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L212>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI212=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ212=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG212=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF212=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH212=\"\"),\"Phase\",J212))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C212)","v":1},{"$f":"SEARCH(OtherCostType,C212)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E212)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E212))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E212,0)))),1,$EK212)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F212)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F212))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F212,0)))),1,$EK212)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G212)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G212))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G212,0)))),1,$EK212)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H212)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H212))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H212,0)))),1,$EK212)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I212)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I212))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I212,0)))),1,$EK212)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B212+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K218),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B212+1,5),\"\")","v":5.4399999999999995},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B212+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B212+1,15))","v":5202},{"$f":"IF(OR(J213=\"\",K212=\"\",ISTEXT(K212),J213=0),\"\",IF(OR(ISBLANK(M213),ISBLANK(N213)),\"Enter Dates\",IF(K212=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(CostType=ARO,N213<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O213>ScheduleYear),AND(CostType=LOM,LOMComplete)),J213,J213-Q213)))))","v":5202},null,2,2,null,{"$f":"IF(K213=\"\",\"\",SUM(T213:DO213))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N213<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J213*R213,R213*EB213)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T213:DP213,T$27:DP$27,\"<=\"&O213,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T213:DP213))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J213=\"\",EB212=\"\",ISTEXT(EB212)),0,IF(OR(ISBLANK(M213),ISBLANK(N213)),0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N213<=ScheduleYear)),0,J213)))","v":5202},{"$f":"IF(OR(J213=\"\",EC212=\"\",ISTEXT(EC212)),0,IF(OR(ISBLANK(M213),ISBLANK(N213)),0,IF(EC212=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L212>ScheduleYear),N213<=ScheduleYear),0,J213))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K213),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B212+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B212+1,3)),0)","v":17455},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B212+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K213)),K213=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B212+1,12))","v":22},null,null,null,{"$f":"IF(ISNUMBER($K213),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B212+1,13),0)","v":571},{"$f":"IF(ISNUMBER($K213),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B212+1,14),0)","v":4631},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,25)","v":0},{"$f":"IF(OR(J214=\"\",K212=\"\",ISTEXT(K212),J214=0),\"\",IF(OR(ISBLANK(M214),ISBLANK(N214)),\"Enter Dates\",IF(K212=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(CostType=ARO,N214<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O214>ScheduleYear),AND(CostType=LOM,LOMComplete)),J214,J214-Q214)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J214=\"\",EB212=\"\",ISTEXT(EB212)),0,IF(OR(ISBLANK(M214),ISBLANK(N214)),0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N214<=ScheduleYear)),0,J214)))","v":0},{"$f":"IF(OR(J214=\"\",EC212=\"\",ISTEXT(EC212)),0,IF(OR(ISBLANK(M214),ISBLANK(N214)),0,IF(EC212=\"Date Range\",0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),N214<=ScheduleYear),0,J214))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K214),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K214)),K214=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K214)),K214=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K214)),K214=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K214)),K214=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,9))","v":0},{"$f":"IF(ISNUMBER($K214),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K213),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B212+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B212+1,25)","v":0},{"$f":"IF(OR(J215=\"\",K212=\"\",ISTEXT(K212),J215=0),\"\",IF(OR(ISBLANK(M215),ISBLANK(N215)),\"Enter Dates\",IF(K212=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(CostType=ARO,N215<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O215>ScheduleYear),AND(CostType=LOM,LOMComplete)),J215,J215-Q215)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J215=\"\",EB212=\"\",ISTEXT(EB212)),0,IF(OR(ISBLANK(M215),ISBLANK(N215)),0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N215<=ScheduleYear)),0,J215)))","v":0},{"$f":"IF(OR(J215=\"\",EC212=\"\",ISTEXT(EC212)),0,IF(OR(ISBLANK(M215),ISBLANK(N215)),0,IF(EC212=\"Date Range\",0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),N215<=ScheduleYear),0,J215))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K215),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B212+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B212+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K215)),K215=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B212+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K215)),K215=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B212+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B212+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K215)),K215=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B212+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K215)),K215=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B212+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B212+1,11)","v":91966},{"$f":"IF(OR(J216=\"\",K212=\"\",ISTEXT(K212),J216=0),\"\",IF(OR(ISBLANK(M216),ISBLANK(N216)),\"Enter Dates\",IF(K212=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(CostType=ARO,N216<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O216>ScheduleYear),AND(CostType=LOM,LOMComplete)),J216,J216-Q216)))))","v":91966},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J216=\"\",EB212=\"\",ISTEXT(EB212)),0,IF(OR(ISBLANK(M216),ISBLANK(N216)),0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N216<=ScheduleYear)),0,J216)))","v":91966},{"$f":"IF(OR(J216=\"\",EC212=\"\",ISTEXT(EC212)),0,IF(OR(ISBLANK(M216),ISBLANK(N216)),0,IF(EC212=\"Date Range\",0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),N216<=ScheduleYear),0,J216))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K216),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B212+1,3),0)","v":26330},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B212+1,4)","v":"740C/988K/D8T"},{"$f":"IF(OR(NOT(ISNUMBER(K216)),K216=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B212+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K216)),K216=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B212+1,8))","v":49},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B212+1,13)","v":1008},{"$f":"IF(OR(J217=\"\",K212=\"\",ISTEXT(K212),J217=0),\"\",IF(OR(ISBLANK(M217),ISBLANK(N217)),\"Enter Dates\",IF(K212=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(CostType=ARO,N217<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O217>ScheduleYear),AND(CostType=LOM,LOMComplete)),J217,J217-Q217)))))","v":1008},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J217=\"\",EB212=\"\",ISTEXT(EB212)),0,IF(OR(ISBLANK(M217),ISBLANK(N217)),0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N217<=ScheduleYear)),0,J217)))","v":1008},{"$f":"IF(OR(J217=\"\",EC212=\"\",ISTEXT(EC212)),0,IF(OR(ISBLANK(M217),ISBLANK(N217)), 0,IF(EC212=\"Date Range\",0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),N217<=ScheduleYear),0,J217))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K217),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B212+1,5),0)","v":5.4399999999999995},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B212+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K217)),K217=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B212+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B212+1,10))","v":5},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B212+1,17)","v":5714},{"$f":"IF(OR(J218=\"\",K212=\"\",ISTEXT(K212),J218=0),\"\",IF(OR(ISBLANK(M218),ISBLANK(N218)),\"Enter Dates\",IF(K212=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(CostType=ARO,N218<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O218>ScheduleYear),AND(CostType=LOM,LOMComplete)),J218,J218-Q218)))))","v":5714},null,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J218=\"\",EB212=\"\",ISTEXT(EB212)),0,IF(OR(ISBLANK(M218),ISBLANK(N218)),0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N218<=ScheduleYear)),0,J218)))","v":5714},{"$f":"IF(OR(J218=\"\",EC212=\"\",ISTEXT(EC212)),0,IF(OR(ISBLANK(M218),ISBLANK(N218)), 0,IF(EC212=\"Date Range\",0,IF(OR(AND(CostType=ARO,L212>ScheduleYear),N218<=ScheduleYear),0,J218))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K218),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B212+1,5),0)","v":5.4399999999999995},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B219) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":27},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,2)","v":"EWRSP2B-3 (see \"Yards\" sheet)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,3))","v":"EWRSP2B"},{"$f":"IF(ISERROR(EL219),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,5)))","v":"Yards"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,8))","v":""},{"$f":"SUM(J220:J225)","v":0},{"$f":"IF(ISERR(ED219),\"Cost Type\",IF(A219=\"X\",\"Override\",IF(AND(CostType=ARO,L219>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI219)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ219)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG219)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF219)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH219)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J219,SUM(T219:DO219))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q220:Q225)","v":0},null,null,{"$f":"IF(ISTEXT($EB219),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T220:T225,$J220:$J225),IF(CostType=Bond,SUMPRODUCT($EB220:$EB225,T220:T225,$EA220:$EA225),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T220:T225,$EB220:$EB225)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB219),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ220:AZ225,$J220:$J225),IF(CostType=Bond,SUMPRODUCT($EB220:$EB225,AZ220:AZ225,$EA220:$EA225),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ220:AZ225,$EB220:$EB225)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB219),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF220:CF225,$J220:$J225),IF(CostType=Bond,SUMPRODUCT($EB220:$EB225,CF220:CF225,$EA220:$EA225),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF220:CF225,$EB220:$EB225)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB219),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL220:DL225,$J220:$J225),IF(CostType=Bond,SUMPRODUCT($EB220:$EB225,DL220:DL225,$EA220:$EA225),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL220:DL225,$EB220:$EB225)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K219),SUM(T219:DO219)-K219,K219)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED219),\"Cost Type\",IF(A219=\"X\",\"Override\",IF(AND(CostType=ARO,L219>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI219)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ219)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG219)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF219)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH219)),\"Phase\",J219))))))))","v":0},{"$f":"IF(EE219=\"\",\"Cost Type\",IF(A219=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L219>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI219=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ219=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG219=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF219=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH219=\"\"),\"Phase\",J219))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C219)","v":1},{"$f":"SEARCH(OtherCostType,C219)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E219)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E219))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F219)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F219))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G219)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G219))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H219)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H219))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I219)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I219))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I219,0)))),1,$EK219)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B219+1,5),Accounts,0))","v":10},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K225),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B219+1,5),\"\")","v":""},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B219+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B219+1,15))","v":0},{"$f":"IF(OR(J220=\"\",K219=\"\",ISTEXT(K219),J220=0),\"\",IF(OR(ISBLANK(M220),ISBLANK(N220)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N220<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O220>ScheduleYear),AND(CostType=LOM,LOMComplete)),J220,J220-Q220)))))","v":""},null,2,2,null,{"$f":"IF(K220=\"\",\"\",SUM(T220:DO220))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N220<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J220*R220,R220*EB220)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T220:DP220,T$27:DP$27,\"<=\"&O220,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T220:DP220))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J220=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M220),ISBLANK(N220)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N220<=ScheduleYear)),0,J220)))","v":0},{"$f":"IF(OR(J220=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M220),ISBLANK(N220)),0,IF(EC219=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L219>ScheduleYear),N220<=ScheduleYear),0,J220))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K220),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B219+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B219+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B219+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K220)),K220=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B219+1,12))","v":0},null,null,null,{"$f":"IF(ISNUMBER($K220),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B219+1,13),0)","v":0},{"$f":"IF(ISNUMBER($K220),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B219+1,14),0)","v":0},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,25)","v":0},{"$f":"IF(OR(J221=\"\",K219=\"\",ISTEXT(K219),J221=0),\"\",IF(OR(ISBLANK(M221),ISBLANK(N221)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N221<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O221>ScheduleYear),AND(CostType=LOM,LOMComplete)),J221,J221-Q221)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J221=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M221),ISBLANK(N221)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N221<=ScheduleYear)),0,J221)))","v":0},{"$f":"IF(OR(J221=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M221),ISBLANK(N221)),0,IF(EC219=\"Date Range\",0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),N221<=ScheduleYear),0,J221))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K221),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K221)),K221=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K221)),K221=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K221)),K221=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K221)),K221=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,9))","v":0},{"$f":"IF(ISNUMBER($K221),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K220),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B219+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B219+1,25)","v":0},{"$f":"IF(OR(J222=\"\",K219=\"\",ISTEXT(K219),J222=0),\"\",IF(OR(ISBLANK(M222),ISBLANK(N222)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N222<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O222>ScheduleYear),AND(CostType=LOM,LOMComplete)),J222,J222-Q222)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J222=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M222),ISBLANK(N222)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N222<=ScheduleYear)),0,J222)))","v":0},{"$f":"IF(OR(J222=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M222),ISBLANK(N222)),0,IF(EC219=\"Date Range\",0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),N222<=ScheduleYear),0,J222))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K222),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B219+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B219+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K222)),K222=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B219+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K222)),K222=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B219+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B219+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K222)),K222=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B219+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K222)),K222=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B219+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B219+1,11)","v":0},{"$f":"IF(OR(J223=\"\",K219=\"\",ISTEXT(K219),J223=0),\"\",IF(OR(ISBLANK(M223),ISBLANK(N223)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N223<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O223>ScheduleYear),AND(CostType=LOM,LOMComplete)),J223,J223-Q223)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J223=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M223),ISBLANK(N223)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N223<=ScheduleYear)),0,J223)))","v":0},{"$f":"IF(OR(J223=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M223),ISBLANK(N223)),0,IF(EC219=\"Date Range\",0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),N223<=ScheduleYear),0,J223))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K223),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B219+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B219+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K223)),K223=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B219+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K223)),K223=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B219+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B219+1,13)","v":0},{"$f":"IF(OR(J224=\"\",K219=\"\",ISTEXT(K219),J224=0),\"\",IF(OR(ISBLANK(M224),ISBLANK(N224)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N224<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O224>ScheduleYear),AND(CostType=LOM,LOMComplete)),J224,J224-Q224)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J224=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M224),ISBLANK(N224)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N224<=ScheduleYear)),0,J224)))","v":0},{"$f":"IF(OR(J224=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M224),ISBLANK(N224)), 0,IF(EC219=\"Date Range\",0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),N224<=ScheduleYear),0,J224))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K224),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B219+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B219+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K224)),K224=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B219+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B219+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B219+1,17)","v":0},{"$f":"IF(OR(J225=\"\",K219=\"\",ISTEXT(K219),J225=0),\"\",IF(OR(ISBLANK(M225),ISBLANK(N225)),\"Enter Dates\",IF(K219=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(CostType=ARO,N225<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O225>ScheduleYear),AND(CostType=LOM,LOMComplete)),J225,J225-Q225)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J225=\"\",EB219=\"\",ISTEXT(EB219)),0,IF(OR(ISBLANK(M225),ISBLANK(N225)),0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N225<=ScheduleYear)),0,J225)))","v":0},{"$f":"IF(OR(J225=\"\",EC219=\"\",ISTEXT(EC219)),0,IF(OR(ISBLANK(M225),ISBLANK(N225)), 0,IF(EC219=\"Date Range\",0,IF(OR(AND(CostType=ARO,L219>ScheduleYear),N225<=ScheduleYear),0,J225))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K225),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B219+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B226) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":28},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,2)","v":"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,3))","v":"EWRS3"},{"$f":"IF(ISERROR(EL226),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,8))","v":""},{"$f":"SUM(J227:J232)","v":852010},{"$f":"IF(ISERR(ED226),\"Cost Type\",IF(A226=\"X\",\"Override\",IF(AND(CostType=ARO,L226>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI226)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ226)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG226)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF226)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH226)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J226,SUM(T226:DO226))))))))))","v":852010},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q227:Q232)","v":0},null,null,{"$f":"IF(ISTEXT($EB226),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T227:T232,$J227:$J232),IF(CostType=Bond,SUMPRODUCT($EB227:$EB232,T227:T232,$EA227:$EA232),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T227:T232,$EB227:$EB232)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,852010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB226),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ227:AZ232,$J227:$J232),IF(CostType=Bond,SUMPRODUCT($EB227:$EB232,AZ227:AZ232,$EA227:$EA232),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ227:AZ232,$EB227:$EB232)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB226),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF227:CF232,$J227:$J232),IF(CostType=Bond,SUMPRODUCT($EB227:$EB232,CF227:CF232,$EA227:$EA232),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF227:CF232,$EB227:$EB232)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB226),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL227:DL232,$J227:$J232),IF(CostType=Bond,SUMPRODUCT($EB227:$EB232,DL227:DL232,$EA227:$EA232),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL227:DL232,$EB227:$EB232)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K226),SUM(T226:DO226)-K226,K226)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED226),\"Cost Type\",IF(A226=\"X\",\"Override\",IF(AND(CostType=ARO,L226>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI226)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ226)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG226)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF226)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH226)),\"Phase\",J226))))))))","v":852010},{"$f":"IF(EE226=\"\",\"Cost Type\",IF(A226=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L226>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI226=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ226=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG226=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF226=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH226=\"\"),\"Phase\",J226))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C226)","v":1},{"$f":"SEARCH(OtherCostType,C226)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E226)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E226))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F226)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F226))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G226)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G226))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H226)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H226))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I226)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I226))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I226,0)))),1,$EK226)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B226+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K232),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B226+1,5),\"\")","v":33.25},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B226+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B226+1,15))","v":103106},{"$f":"IF(OR(J227=\"\",K226=\"\",ISTEXT(K226),J227=0),\"\",IF(OR(ISBLANK(M227),ISBLANK(N227)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N227<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O227>ScheduleYear),AND(CostType=LOM,LOMComplete)),J227,J227-Q227)))))","v":103106},null,15,15,null,{"$f":"IF(K227=\"\",\"\",SUM(T227:DO227))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N227<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J227*R227,R227*EB227)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T227:DP227,T$27:DP$27,\"<=\"&O227,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T227:DP227))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J227=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M227),ISBLANK(N227)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N227<=ScheduleYear)),0,J227)))","v":103106},{"$f":"IF(OR(J227=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M227),ISBLANK(N227)),0,IF(EC226=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L226>ScheduleYear),N227<=ScheduleYear),0,J227))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K227),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B226+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B226+1,3)),0)","v":202587},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B226+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K227)),K227=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B226+1,12))","v":436},null,null,null,{"$f":"IF(ISNUMBER($K227),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B226+1,13),0)","v":11319},{"$f":"IF(ISNUMBER($K227),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B226+1,14),0)","v":91787},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,25)","v":0},{"$f":"IF(OR(J228=\"\",K226=\"\",ISTEXT(K226),J228=0),\"\",IF(OR(ISBLANK(M228),ISBLANK(N228)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N228<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O228>ScheduleYear),AND(CostType=LOM,LOMComplete)),J228,J228-Q228)))))","v":""},null,15,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J228=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M228),ISBLANK(N228)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N228<=ScheduleYear)),0,J228)))","v":0},{"$f":"IF(OR(J228=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M228),ISBLANK(N228)),0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N228<=ScheduleYear),0,J228))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K228),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K228)),K228=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K228)),K228=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K228)),K228=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K228)),K228=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,9))","v":0},{"$f":"IF(ISNUMBER($K228),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K227),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B226+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B226+1,25)","v":0},{"$f":"IF(OR(J229=\"\",K226=\"\",ISTEXT(K226),J229=0),\"\",IF(OR(ISBLANK(M229),ISBLANK(N229)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N229<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O229>ScheduleYear),AND(CostType=LOM,LOMComplete)),J229,J229-Q229)))))","v":""},null,15,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J229=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M229),ISBLANK(N229)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N229<=ScheduleYear)),0,J229)))","v":0},{"$f":"IF(OR(J229=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M229),ISBLANK(N229)),0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N229<=ScheduleYear),0,J229))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K229),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B226+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B226+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K229)),K229=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B226+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K229)),K229=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B226+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B226+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K229)),K229=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B226+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K229)),K229=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B226+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B226+1,11)","v":708120},{"$f":"IF(OR(J230=\"\",K226=\"\",ISTEXT(K226),J230=0),\"\",IF(OR(ISBLANK(M230),ISBLANK(N230)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N230<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O230>ScheduleYear),AND(CostType=LOM,LOMComplete)),J230,J230-Q230)))))","v":708120},null,15,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O230),$O230>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J230=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M230),ISBLANK(N230)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N230<=ScheduleYear)),0,J230)))","v":708120},{"$f":"IF(OR(J230=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M230),ISBLANK(N230)),0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N230<=ScheduleYear),0,J230))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K230),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B226+1,3),0)","v":160930},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B226+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K230)),K230=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B226+1,6))","v":7},{"$f":"IF(OR(NOT(ISNUMBER(K230)),K230=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B226+1,8))","v":153},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B226+1,13)","v":5442},{"$f":"IF(OR(J231=\"\",K226=\"\",ISTEXT(K226),J231=0),\"\",IF(OR(ISBLANK(M231),ISBLANK(N231)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N231<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O231>ScheduleYear),AND(CostType=LOM,LOMComplete)),J231,J231-Q231)))))","v":5442},null,15,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J231=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M231),ISBLANK(N231)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N231<=ScheduleYear)),0,J231)))","v":5442},{"$f":"IF(OR(J231=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M231),ISBLANK(N231)), 0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N231<=ScheduleYear),0,J231))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K231),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B226+1,5),0)","v":33.25},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B226+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K231)),K231=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B226+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B226+1,10))","v":27},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B226+1,17)","v":35342},{"$f":"IF(OR(J232=\"\",K226=\"\",ISTEXT(K226),J232=0),\"\",IF(OR(ISBLANK(M232),ISBLANK(N232)),\"Enter Dates\",IF(K226=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(CostType=ARO,N232<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O232>ScheduleYear),AND(CostType=LOM,LOMComplete)),J232,J232-Q232)))))","v":35342},null,15,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J232=\"\",EB226=\"\",ISTEXT(EB226)),0,IF(OR(ISBLANK(M232),ISBLANK(N232)),0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N232<=ScheduleYear)),0,J232)))","v":35342},{"$f":"IF(OR(J232=\"\",EC226=\"\",ISTEXT(EC226)),0,IF(OR(ISBLANK(M232),ISBLANK(N232)), 0,IF(EC226=\"Date Range\",0,IF(OR(AND(CostType=ARO,L226>ScheduleYear),N232<=ScheduleYear),0,J232))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K232),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B226+1,5),0)","v":33.25},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B233) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":29},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,2)","v":"EWRSP4-MB1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,3))","v":"EWRSP4"},{"$f":"IF(ISERROR(EL233),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,8))","v":""},{"$f":"SUM(J234:J239)","v":60529.14},{"$f":"IF(ISERR(ED233),\"Cost Type\",IF(A233=\"X\",\"Override\",IF(AND(CostType=ARO,L233>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI233)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ233)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG233)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF233)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH233)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J233,SUM(T233:DO233))))))))))","v":60529.14},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q234:Q239)","v":0},null,null,{"$f":"IF(ISTEXT($EB233),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T234:T239,$J234:$J239),IF(CostType=Bond,SUMPRODUCT($EB234:$EB239,T234:T239,$EA234:$EA239),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T234:T239,$EB234:$EB239)))))","v":0},237,0,0,0,0,0,0,0,0,0,0,0,30146.07,30146.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB233),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ234:AZ239,$J234:$J239),IF(CostType=Bond,SUMPRODUCT($EB234:$EB239,AZ234:AZ239,$EA234:$EA239),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ234:AZ239,$EB234:$EB239)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB233),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF234:CF239,$J234:$J239),IF(CostType=Bond,SUMPRODUCT($EB234:$EB239,CF234:CF239,$EA234:$EA239),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF234:CF239,$EB234:$EB239)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB233),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL234:DL239,$J234:$J239),IF(CostType=Bond,SUMPRODUCT($EB234:$EB239,DL234:DL239,$EA234:$EA239),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL234:DL239,$EB234:$EB239)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K233),SUM(T233:DO233)-K233,K233)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED233),\"Cost Type\",IF(A233=\"X\",\"Override\",IF(AND(CostType=ARO,L233>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI233)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ233)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG233)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF233)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH233)),\"Phase\",J233))))))))","v":60529.14},{"$f":"IF(EE233=\"\",\"Cost Type\",IF(A233=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L233>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI233=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ233=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG233=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF233=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH233=\"\"),\"Phase\",J233))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C233)","v":1},{"$f":"SEARCH(OtherCostType,C233)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E233)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E233))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E233,0)))),1,$EK233)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F233)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F233))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F233,0)))),1,$EK233)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G233)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G233))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G233,0)))),1,$EK233)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H233)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H233))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H233,0)))),1,$EK233)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I233)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I233))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I233,0)))),1,$EK233)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B233+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K239),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B233+1,5),\"\")","v":3.11},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B233+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B233+1,15))","v":237},{"$f":"IF(OR(J234=\"\",K233=\"\",ISTEXT(K233),J234=0),\"\",IF(OR(ISBLANK(M234),ISBLANK(N234)),\"Enter Dates\",IF(K233=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(CostType=ARO,N234<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O234>ScheduleYear),AND(CostType=LOM,LOMComplete)),J234,J234-Q234)))))","v":237},null,2,2,null,{"$f":"IF(K234=\"\",\"\",SUM(T234:DO234))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N234<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J234*R234,R234*EB234)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T234:DP234,T$27:DP$27,\"<=\"&O234,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T234:DP234))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J234=\"\",EB233=\"\",ISTEXT(EB233)),0,IF(OR(ISBLANK(M234),ISBLANK(N234)),0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N234<=ScheduleYear)),0,J234)))","v":237},{"$f":"IF(OR(J234=\"\",EC233=\"\",ISTEXT(EC233)),0,IF(OR(ISBLANK(M234),ISBLANK(N234)),0,IF(EC233=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L233>ScheduleYear),N234<=ScheduleYear),0,J234))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K234),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B233+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B233+1,3)),0)","v":110},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B233+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K234)),K234=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B233+1,12))","v":1},null,null,null,{"$f":"IF(ISNUMBER($K234),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B233+1,13),0)","v":26},{"$f":"IF(ISNUMBER($K234),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B233+1,14),0)","v":211},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,25)","v":0},{"$f":"IF(OR(J235=\"\",K233=\"\",ISTEXT(K233),J235=0),\"\",IF(OR(ISBLANK(M235),ISBLANK(N235)),\"Enter Dates\",IF(K233=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(CostType=ARO,N235<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O235>ScheduleYear),AND(CostType=LOM,LOMComplete)),J235,J235-Q235)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J235=\"\",EB233=\"\",ISTEXT(EB233)),0,IF(OR(ISBLANK(M235),ISBLANK(N235)),0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N235<=ScheduleYear)),0,J235)))","v":0},{"$f":"IF(OR(J235=\"\",EC233=\"\",ISTEXT(EC233)),0,IF(OR(ISBLANK(M235),ISBLANK(N235)),0,IF(EC233=\"Date Range\",0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),N235<=ScheduleYear),0,J235))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K235),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K235)),K235=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K235)),K235=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K235)),K235=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K235)),K235=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,9))","v":0},{"$f":"IF(ISNUMBER($K235),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K234),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B233+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B233+1,25)","v":0},{"$f":"IF(OR(J236=\"\",K233=\"\",ISTEXT(K233),J236=0),\"\",IF(OR(ISBLANK(M236),ISBLANK(N236)),\"Enter Dates\",IF(K233=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(CostType=ARO,N236<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O236>ScheduleYear),AND(CostType=LOM,LOMComplete)),J236,J236-Q236)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J236=\"\",EB233=\"\",ISTEXT(EB233)),0,IF(OR(ISBLANK(M236),ISBLANK(N236)),0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N236<=ScheduleYear)),0,J236)))","v":0},{"$f":"IF(OR(J236=\"\",EC233=\"\",ISTEXT(EC233)),0,IF(OR(ISBLANK(M236),ISBLANK(N236)),0,IF(EC233=\"Date Range\",0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),N236<=ScheduleYear),0,J236))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K236),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B233+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B233+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K236)),K236=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B233+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K236)),K236=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B233+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B233+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K236)),K236=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B233+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K236)),K236=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B233+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B233+1,11)","v":56391},{"$f":"IF(OR(J237=\"\",K233=\"\",ISTEXT(K233),J237=0),\"\",IF(OR(ISBLANK(M237),ISBLANK(N237)),\"Enter Dates\",IF(K233=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(CostType=ARO,N237<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O237>ScheduleYear),AND(CostType=LOM,LOMComplete)),J237,J237-Q237)))))","v":56391},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J237=\"\",EB233=\"\",ISTEXT(EB233)),0,IF(OR(ISBLANK(M237),ISBLANK(N237)),0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N237<=ScheduleYear)),0,J237)))","v":56391},{"$f":"IF(OR(J237=\"\",EC233=\"\",ISTEXT(EC233)),0,IF(OR(ISBLANK(M237),ISBLANK(N237)),0,IF(EC233=\"Date Range\",0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),N237<=ScheduleYear),0,J237))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K237),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B233+1,3),0)","v":15052},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B233+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K237)),K237=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B233+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K237)),K237=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B233+1,8))","v":16},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B233+1,13)","v":806},{"$f":"IF(OR(J238=\"\",K233=\"\",ISTEXT(K233),J238=0),\"\",IF(OR(ISBLANK(M238),ISBLANK(N238)),\"Enter Dates\",IF(K233=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(CostType=ARO,N238<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O238>ScheduleYear),AND(CostType=LOM,LOMComplete)),J238,J238-Q238)))))","v":806},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J238=\"\",EB233=\"\",ISTEXT(EB233)),0,IF(OR(ISBLANK(M238),ISBLANK(N238)),0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N238<=ScheduleYear)),0,J238)))","v":806},{"$f":"IF(OR(J238=\"\",EC233=\"\",ISTEXT(EC233)),0,IF(OR(ISBLANK(M238),ISBLANK(N238)), 0,IF(EC233=\"Date Range\",0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),N238<=ScheduleYear),0,J238))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K238),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B233+1,5),0)","v":3.11},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B233+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K238)),K238=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B233+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B233+1,10))","v":4},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B233+1,17)","v":3095.14},{"$f":"IF(OR(J239=\"\",K233=\"\",ISTEXT(K233),J239=0),\"\",IF(OR(ISBLANK(M239),ISBLANK(N239)),\"Enter Dates\",IF(K233=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(CostType=ARO,N239<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O239>ScheduleYear),AND(CostType=LOM,LOMComplete)),J239,J239-Q239)))))","v":3095.14},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J239=\"\",EB233=\"\",ISTEXT(EB233)),0,IF(OR(ISBLANK(M239),ISBLANK(N239)),0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N239<=ScheduleYear)),0,J239)))","v":3095.14},{"$f":"IF(OR(J239=\"\",EC233=\"\",ISTEXT(EC233)),0,IF(OR(ISBLANK(M239),ISBLANK(N239)), 0,IF(EC233=\"Date Range\",0,IF(OR(AND(CostType=ARO,L233>ScheduleYear),N239<=ScheduleYear),0,J239))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K239),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B233+1,5),0)","v":3.11},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B240) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":30},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,2)","v":"EWRSP4-MB2"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,3))","v":"EWRSP4"},{"$f":"IF(ISERROR(EL240),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,8))","v":""},{"$f":"SUM(J241:J246)","v":61625},{"$f":"IF(ISERR(ED240),\"Cost Type\",IF(A240=\"X\",\"Override\",IF(AND(CostType=ARO,L240>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI240)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ240)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG240)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF240)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH240)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J240,SUM(T240:DO240))))))))))","v":61625},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q241:Q246)","v":0},null,null,{"$f":"IF(ISTEXT($EB240),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T241:T246,$J241:$J246),IF(CostType=Bond,SUMPRODUCT($EB241:$EB246,T241:T246,$EA241:$EA246),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T241:T246,$EB241:$EB246)))))","v":0},1419,0,0,0,0,0,0,0,0,0,0,0,30103,30103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB240),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ241:AZ246,$J241:$J246),IF(CostType=Bond,SUMPRODUCT($EB241:$EB246,AZ241:AZ246,$EA241:$EA246),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ241:AZ246,$EB241:$EB246)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB240),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF241:CF246,$J241:$J246),IF(CostType=Bond,SUMPRODUCT($EB241:$EB246,CF241:CF246,$EA241:$EA246),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF241:CF246,$EB241:$EB246)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB240),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL241:DL246,$J241:$J246),IF(CostType=Bond,SUMPRODUCT($EB241:$EB246,DL241:DL246,$EA241:$EA246),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL241:DL246,$EB241:$EB246)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K240),SUM(T240:DO240)-K240,K240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED240),\"Cost Type\",IF(A240=\"X\",\"Override\",IF(AND(CostType=ARO,L240>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI240)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ240)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG240)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF240)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH240)),\"Phase\",J240))))))))","v":61625},{"$f":"IF(EE240=\"\",\"Cost Type\",IF(A240=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L240>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI240=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ240=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG240=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF240=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH240=\"\"),\"Phase\",J240))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C240)","v":1},{"$f":"SEARCH(OtherCostType,C240)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E240)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E240))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E240,0)))),1,$EK240)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F240)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F240))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F240,0)))),1,$EK240)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G240)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G240))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G240,0)))),1,$EK240)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H240)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H240))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H240,0)))),1,$EK240)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I240)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I240))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I240,0)))),1,$EK240)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B240+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K246),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B240+1,5),\"\")","v":3.16},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B240+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B240+1,15))","v":1419},{"$f":"IF(OR(J241=\"\",K240=\"\",ISTEXT(K240),J241=0),\"\",IF(OR(ISBLANK(M241),ISBLANK(N241)),\"Enter Dates\",IF(K240=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(CostType=ARO,N241<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O241>ScheduleYear),AND(CostType=LOM,LOMComplete)),J241,J241-Q241)))))","v":1419},null,2,2,null,{"$f":"IF(K241=\"\",\"\",SUM(T241:DO241))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N241<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J241*R241,R241*EB241)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T241:DP241,T$27:DP$27,\"<=\"&O241,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T241:DP241))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J241=\"\",EB240=\"\",ISTEXT(EB240)),0,IF(OR(ISBLANK(M241),ISBLANK(N241)),0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N241<=ScheduleYear)),0,J241)))","v":1419},{"$f":"IF(OR(J241=\"\",EC240=\"\",ISTEXT(EC240)),0,IF(OR(ISBLANK(M241),ISBLANK(N241)),0,IF(EC240=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L240>ScheduleYear),N241<=ScheduleYear),0,J241))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K241),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B240+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B240+1,3)),0)","v":5955},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B240+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K241)),K241=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B240+1,12))","v":6},null,null,null,{"$f":"IF(ISNUMBER($K241),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B240+1,13),0)","v":156},{"$f":"IF(ISNUMBER($K241),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B240+1,14),0)","v":1263},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,25)","v":0},{"$f":"IF(OR(J242=\"\",K240=\"\",ISTEXT(K240),J242=0),\"\",IF(OR(ISBLANK(M242),ISBLANK(N242)),\"Enter Dates\",IF(K240=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(CostType=ARO,N242<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O242>ScheduleYear),AND(CostType=LOM,LOMComplete)),J242,J242-Q242)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J242=\"\",EB240=\"\",ISTEXT(EB240)),0,IF(OR(ISBLANK(M242),ISBLANK(N242)),0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N242<=ScheduleYear)),0,J242)))","v":0},{"$f":"IF(OR(J242=\"\",EC240=\"\",ISTEXT(EC240)),0,IF(OR(ISBLANK(M242),ISBLANK(N242)),0,IF(EC240=\"Date Range\",0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),N242<=ScheduleYear),0,J242))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K242),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K242)),K242=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K242)),K242=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K242)),K242=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K242)),K242=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,9))","v":0},{"$f":"IF(ISNUMBER($K242),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K241),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B240+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B240+1,25)","v":0},{"$f":"IF(OR(J243=\"\",K240=\"\",ISTEXT(K240),J243=0),\"\",IF(OR(ISBLANK(M243),ISBLANK(N243)),\"Enter Dates\",IF(K240=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(CostType=ARO,N243<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O243>ScheduleYear),AND(CostType=LOM,LOMComplete)),J243,J243-Q243)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J243=\"\",EB240=\"\",ISTEXT(EB240)),0,IF(OR(ISBLANK(M243),ISBLANK(N243)),0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N243<=ScheduleYear)),0,J243)))","v":0},{"$f":"IF(OR(J243=\"\",EC240=\"\",ISTEXT(EC240)),0,IF(OR(ISBLANK(M243),ISBLANK(N243)),0,IF(EC240=\"Date Range\",0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),N243<=ScheduleYear),0,J243))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K243),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B240+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B240+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K243)),K243=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B240+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K243)),K243=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B240+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B240+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K243)),K243=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B240+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K243)),K243=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B240+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B240+1,11)","v":56391},{"$f":"IF(OR(J244=\"\",K240=\"\",ISTEXT(K240),J244=0),\"\",IF(OR(ISBLANK(M244),ISBLANK(N244)),\"Enter Dates\",IF(K240=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(CostType=ARO,N244<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O244>ScheduleYear),AND(CostType=LOM,LOMComplete)),J244,J244-Q244)))))","v":56391},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J244=\"\",EB240=\"\",ISTEXT(EB240)),0,IF(OR(ISBLANK(M244),ISBLANK(N244)),0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N244<=ScheduleYear)),0,J244)))","v":56391},{"$f":"IF(OR(J244=\"\",EC240=\"\",ISTEXT(EC240)),0,IF(OR(ISBLANK(M244),ISBLANK(N244)),0,IF(EC240=\"Date Range\",0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),N244<=ScheduleYear),0,J244))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K244),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B240+1,3),0)","v":15294},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B240+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K244)),K244=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B240+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K244)),K244=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B240+1,8))","v":16},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B240+1,13)","v":605},{"$f":"IF(OR(J245=\"\",K240=\"\",ISTEXT(K240),J245=0),\"\",IF(OR(ISBLANK(M245),ISBLANK(N245)),\"Enter Dates\",IF(K240=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(CostType=ARO,N245<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O245>ScheduleYear),AND(CostType=LOM,LOMComplete)),J245,J245-Q245)))))","v":605},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J245=\"\",EB240=\"\",ISTEXT(EB240)),0,IF(OR(ISBLANK(M245),ISBLANK(N245)),0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N245<=ScheduleYear)),0,J245)))","v":605},{"$f":"IF(OR(J245=\"\",EC240=\"\",ISTEXT(EC240)),0,IF(OR(ISBLANK(M245),ISBLANK(N245)), 0,IF(EC240=\"Date Range\",0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),N245<=ScheduleYear),0,J245))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K245),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B240+1,5),0)","v":3.16},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B240+1,8)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K245)),K245=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B240+1,9)+INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B240+1,10))","v":3},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B240+1,17)","v":3210},{"$f":"IF(OR(J246=\"\",K240=\"\",ISTEXT(K240),J246=0),\"\",IF(OR(ISBLANK(M246),ISBLANK(N246)),\"Enter Dates\",IF(K240=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(CostType=ARO,N246<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O246>ScheduleYear),AND(CostType=LOM,LOMComplete)),J246,J246-Q246)))))","v":3210},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J246=\"\",EB240=\"\",ISTEXT(EB240)),0,IF(OR(ISBLANK(M246),ISBLANK(N246)),0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N246<=ScheduleYear)),0,J246)))","v":3210},{"$f":"IF(OR(J246=\"\",EC240=\"\",ISTEXT(EC240)),0,IF(OR(ISBLANK(M246),ISBLANK(N246)), 0,IF(EC240=\"Date Range\",0,IF(OR(AND(CostType=ARO,L240>ScheduleYear),N246<=ScheduleYear),0,J246))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K246),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B240+1,5),0)","v":3.16},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B247) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":31},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,2)","v":"EWRSP4-MB3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,3))","v":"EWRSP4"},{"$f":"IF(ISERROR(EL247),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,8))","v":""},{"$f":"SUM(J248:J253)","v":26813.14},{"$f":"IF(ISERR(ED247),\"Cost Type\",IF(A247=\"X\",\"Override\",IF(AND(CostType=ARO,L247>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI247)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ247)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG247)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF247)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH247)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J247,SUM(T247:DO247))))))))))","v":26813.14},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q248:Q253)","v":0},null,null,{"$f":"IF(ISTEXT($EB247),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T248:T253,$J248:$J253),IF(CostType=Bond,SUMPRODUCT($EB248:$EB253,T248:T253,$EA248:$EA253),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T248:T253,$EB248:$EB253)))))","v":0},237,0,0,0,0,0,0,0,0,0,0,0,13288.07,13288.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB247),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ248:AZ253,$J248:$J253),IF(CostType=Bond,SUMPRODUCT($EB248:$EB253,AZ248:AZ253,$EA248:$EA253),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ248:AZ253,$EB248:$EB253)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB247),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF248:CF253,$J248:$J253),IF(CostType=Bond,SUMPRODUCT($EB248:$EB253,CF248:CF253,$EA248:$EA253),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF248:CF253,$EB248:$EB253)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB247),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL248:DL253,$J248:$J253),IF(CostType=Bond,SUMPRODUCT($EB248:$EB253,DL248:DL253,$EA248:$EA253),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL248:DL253,$EB248:$EB253)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K247),SUM(T247:DO247)-K247,K247)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED247),\"Cost Type\",IF(A247=\"X\",\"Override\",IF(AND(CostType=ARO,L247>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI247)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ247)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG247)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF247)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH247)),\"Phase\",J247))))))))","v":26813.14},{"$f":"IF(EE247=\"\",\"Cost Type\",IF(A247=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L247>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI247=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ247=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG247=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF247=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH247=\"\"),\"Phase\",J247))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C247)","v":1},{"$f":"SEARCH(OtherCostType,C247)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E247)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E247))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E247,0)))),1,$EK247)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F247)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F247))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F247,0)))),1,$EK247)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G247)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G247))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G247,0)))),1,$EK247)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H247)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H247))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H247,0)))),1,$EK247)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I247)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I247))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I247,0)))),1,$EK247)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B247+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K253),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B247+1,5),\"\")","v":1.49},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B247+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B247+1,15))","v":237},{"$f":"IF(OR(J248=\"\",K247=\"\",ISTEXT(K247),J248=0),\"\",IF(OR(ISBLANK(M248),ISBLANK(N248)),\"Enter Dates\",IF(K247=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L247>ScheduleYear),AND(CostType=ARO,N248<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O248>ScheduleYear),AND(CostType=LOM,LOMComplete)),J248,J248-Q248)))))","v":237},null,2,2,null,{"$f":"IF(K248=\"\",\"\",SUM(T248:DO248))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N248<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J248*R248,R248*EB248)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T248:DP248,T$27:DP$27,\"<=\"&O248,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T248:DP248))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J248=\"\",EB247=\"\",ISTEXT(EB247)),0,IF(OR(ISBLANK(M248),ISBLANK(N248)),0,IF(OR(AND(CostType=ARO,L247>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N248<=ScheduleYear)),0,J248)))","v":237},{"$f":"IF(OR(J248=\"\",EC247=\"\",ISTEXT(EC247)),0,IF(OR(ISBLANK(M248),ISBLANK(N248)),0,IF(EC247=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L247>ScheduleYear),N248<=ScheduleYear),0,J248))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K248),IF(INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B247+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B247+1,3)),0)","v":1495},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B247+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K248)),K248=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B247+1,12))","v":1},null,null,null,{"$f":"IF(ISNUMBER($K248),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B247+1,13),0)","v":26},{"$f":"IF(ISNUMBER($K248),INDEX(INDIRECT(\"_\"&$A$29&\"Table4\"),B247+1,14),0)","v":211},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,25)","v":0},{"$f":"IF(OR(J249=\"\",K247=\"\",ISTEXT(K247),J249=0),\"\",IF(OR(ISBLANK(M249),ISBLANK(N249)),\"Enter Dates\",IF(K247=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L247>ScheduleYear),AND(CostType=ARO,N249<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O249>ScheduleYear),AND(CostType=LOM,LOMComplete)),J249,J249-Q249)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J249=\"\",EB247=\"\",ISTEXT(EB247)),0,IF(OR(ISBLANK(M249),ISBLANK(N249)),0,IF(OR(AND(CostType=ARO,L247>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N249<=ScheduleYear)),0,J249)))","v":0},{"$f":"IF(OR(J249=\"\",EC247=\"\",ISTEXT(EC247)),0,IF(OR(ISBLANK(M249),ISBLANK(N249)),0,IF(EC247=\"Date Range\",0,IF(OR(AND(CostType=ARO,L247>ScheduleYear),N249<=ScheduleYear),0,J249))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K249),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K249)),K249=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K249)),K249=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K249)),K249=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K249)),K249=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,9))","v":0},{"$f":"IF(ISNUMBER($K249),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K248),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B247+1,23),0)","v":0},null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B247+1,25)","v":0},{"$f":"IF(OR(J250=\"\",K247=\"\",ISTEXT(K247),J250=0),\"\",IF(OR(ISBLANK(M250),ISBLANK(N250)),\"Enter Dates\",IF(K247=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L247>ScheduleYear),AND(CostType=ARO,N250<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O250>ScheduleYear),AND(CostType=LOM,LOMComplete)),J250,J250-Q250)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J250=\"\",EB247=\"\",ISTEXT(EB247)),0,IF(OR(ISBLANK(M250),ISBLANK(N250)),0,IF(OR(AND(CostType=ARO,L247>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N250<=ScheduleYear)),0,J250)))","v":0},{"$f":"IF(OR(J250=\"\",EC247=\"\",ISTEXT(EC247)),0,IF(OR(ISBLANK(M250),ISBLANK(N250)),0,IF(EC247=\"Date Range\",0,IF(OR(AND(CostType=ARO,L247>ScheduleYear),N250<=ScheduleYear),0,J250))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K250),INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B247+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B247+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K250)),K250=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B247+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K250)),K250=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B247+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B247+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K250)),K250=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B247+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K250)),K250=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table6\"),B247+1,9))","v":0},null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B247+1,11)","v":24671},{"$f":"IF(OR(J251=\"\",K247=\"\",ISTEXT(K247),J251=0),\"\",IF(OR(ISBLANK(M251),ISBLANK(N251)),\"Enter Dates\",IF(K247=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L247>ScheduleYear),AND(CostType=ARO,N251<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O251>ScheduleYear),AND(CostType=LOM,LOMComplete)),J251,J251-Q251)))))","v":24671},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J251=\"\",EB247=\"\",ISTEXT(EB247)),0,IF(OR(ISBLANK(M251),ISBLANK(N251)),0,IF(OR(AND(CostType=ARO,L247>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N251<=ScheduleYear)),0,J251)))","v":24671},{"$f":"IF(OR(J251=\"\",EC247=\"\",ISTEXT(EC247)),0,IF(OR(ISBLANK(M251),ISBLANK(N251)),0,IF(EC247=\"Date Range\",0,IF(OR(AND(CostType=ARO,L247>ScheduleYear),N251<=ScheduleYear),0,J251))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K251),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B247+1,3),0)","v":7212},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B247+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K251)),K251=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B247+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K251)),K251=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B247+1,8))","v":7},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B254+1,17)","v":1703.1399999999999},{"$f":"IF(OR(J260=\"\",K254=\"\",ISTEXT(K254),J260=0),\"\",IF(OR(ISBLANK(M260),ISBLANK(N260)),\"Enter Dates\",IF(K254=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L254>ScheduleYear),AND(CostType=ARO,N260<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O260>ScheduleYear),AND(CostType=LOM,LOMComplete)),J260,J260-Q260)))))","v":1703.1399999999999},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J260=\"\",EB254=\"\",ISTEXT(EB254)),0,IF(OR(ISBLANK(M260),ISBLANK(N260)),0,IF(OR(AND(CostType=ARO,L254>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N260<=ScheduleYear)),0,J260)))","v":1703.1399999999999},{"$f":"IF(OR(J260=\"\",EC254=\"\",ISTEXT(EC254)),0,IF(OR(ISBLANK(M260),ISBLANK(N260)), 0,IF(EC254=\"Date Range\",0,IF(OR(AND(CostType=ARO,L254>ScheduleYear),N260<=ScheduleYear),0,J260))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K260),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B254+1,5),0)","v":1.49},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,25)","v":0},{"$f":"IF(OR(J263=\"\",K261=\"\",ISTEXT(K261),J263=0),\"\",IF(OR(ISBLANK(M263),ISBLANK(N263)),\"Enter Dates\",IF(K261=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L261>ScheduleYear),AND(CostType=ARO,N263<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O263>ScheduleYear),AND(CostType=LOM,LOMComplete)),J263,J263-Q263)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J263=\"\",EB261=\"\",ISTEXT(EB261)),0,IF(OR(ISBLANK(M263),ISBLANK(N263)),0,IF(OR(AND(CostType=ARO,L261>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N263<=ScheduleYear)),0,J263)))","v":0},{"$f":"IF(OR(J263=\"\",EC261=\"\",ISTEXT(EC261)),0,IF(OR(ISBLANK(M263),ISBLANK(N263)),0,IF(EC261=\"Date Range\",0,IF(OR(AND(CostType=ARO,L261>ScheduleYear),N263<=ScheduleYear),0,J263))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K263),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K263)),K263=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K263)),K263=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K263)),K263=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K263)),K263=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,9))","v":0},{"$f":"IF(ISNUMBER($K263),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K262),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B261+1,23),0)","v":0},null,true]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,25)","v":0},{"$f":"IF(OR(J270=\"\",K268=\"\",ISTEXT(K268),J270=0),\"\",IF(OR(ISBLANK(M270),ISBLANK(N270)),\"Enter Dates\",IF(K268=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L268>ScheduleYear),AND(CostType=ARO,N270<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O270>ScheduleYear),AND(CostType=LOM,LOMComplete)),J270,J270-Q270)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J270=\"\",EB268=\"\",ISTEXT(EB268)),0,IF(OR(ISBLANK(M270),ISBLANK(N270)),0,IF(OR(AND(CostType=ARO,L268>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N270<=ScheduleYear)),0,J270)))","v":0},{"$f":"IF(OR(J270=\"\",EC268=\"\",ISTEXT(EC268)),0,IF(OR(ISBLANK(M270),ISBLANK(N270)),0,IF(EC268=\"Date Range\",0,IF(OR(AND(CostType=ARO,L268>ScheduleYear),N270<=ScheduleYear),0,J270))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K270),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K270)),K270=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K270)),K270=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K270)),K270=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K270)),K270=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,9))","v":0},{"$f":"IF(ISNUMBER($K270),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,15)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,19)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,22),0)","v":0},{"$f":"IF(ISNUMBER($K269),INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,16)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,20)+INDEX(INDIRECT(\"_\"&$A$29&\"Table5\"),B268+1,23),0)","v":0},null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B275+1,11)","v":81062},{"$f":"IF(OR(J279=\"\",K275=\"\",ISTEXT(K275),J279=0),\"\",IF(OR(ISBLANK(M279),ISBLANK(N279)),\"Enter Dates\",IF(K275=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L275>ScheduleYear),AND(CostType=ARO,N279<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O279>ScheduleYear),AND(CostType=LOM,LOMComplete)),J279,J279-Q279)))))","v":81062},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J279=\"\",EB275=\"\",ISTEXT(EB275)),0,IF(OR(ISBLANK(M279),ISBLANK(N279)),0,IF(OR(AND(CostType=ARO,L275>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N279<=ScheduleYear)),0,J279)))","v":81062},{"$f":"IF(OR(J279=\"\",EC275=\"\",ISTEXT(EC275)),0,IF(OR(ISBLANK(M279),ISBLANK(N279)),0,IF(EC275=\"Date Range\",0,IF(OR(AND(CostType=ARO,L275>ScheduleYear),N279<=ScheduleYear),0,J279))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K279),INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B275+1,3),0)","v":21925},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B275+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K279)),K279=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B275+1,6))","v":5},{"$f":"IF(OR(NOT(ISNUMBER(K279)),K279=0),0,INDEX(INDIRECT(\"_\"&$A$29&\"Table7\"),B275+1,8))","v":23},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B282) - ROW($A$29)-1)/INDEX(SheetRangeIndex,MATCH($A$29,TableNamesSorted,0),7)","v":36},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,2)","v":"EWRSP4-MB8 (Drainage Area)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,3))","v":"EWRSP4"},{"$f":"IF(ISERROR(EL282),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,8))","v":""},{"$f":"SUM(J283:J288)","v":109148.14},{"$f":"IF(ISERR(ED282),\"Cost Type\",IF(A282=\"X\",\"Override\",IF(AND(CostType=ARO,L282>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI282)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ282)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG282)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF282)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH282)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J282,SUM(T282:DO282))))))))))","v":109148.14},{"$f":"INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q283:Q288)","v":0},null,null,{"$f":"IF(ISTEXT($EB282),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T283:T288,$J283:$J288),IF(CostType=Bond,SUMPRODUCT($EB283:$EB288,T283:T288,$EA283:$EA288),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T283:T288,$EB283:$EB288)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,54574.07,54574.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB282),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ283:AZ288,$J283:$J288),IF(CostType=Bond,SUMPRODUCT($EB283:$EB288,AZ283:AZ288,$EA283:$EA288),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ283:AZ288,$EB283:$EB288)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB282),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF283:CF288,$J283:$J288),IF(CostType=Bond,SUMPRODUCT($EB283:$EB288,CF283:CF288,$EA283:$EA288),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF283:CF288,$EB283:$EB288)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB282),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL283:DL288,$J283:$J288),IF(CostType=Bond,SUMPRODUCT($EB283:$EB288,DL283:DL288,$EA283:$EA288),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL283:DL288,$EB283:$EB288)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K282),SUM(T282:DO282)-K282,K282)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED282),\"Cost Type\",IF(A282=\"X\",\"Override\",IF(AND(CostType=ARO,L282>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI282)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ282)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG282)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF282)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH282)),\"Phase\",J282))))))))","v":109148.14},{"$f":"IF(EE282=\"\",\"Cost Type\",IF(A282=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L282>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI282=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ282=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG282=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF282=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH282=\"\"),\"Phase\",J282))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C282)","v":1},{"$f":"SEARCH(OtherCostType,C282)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E282)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E282))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F282)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F282))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G282)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G282))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H282)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H282))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I282)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I282))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I282,0)))),1,$EK282)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$29&\"Table1\"),B282+1,5),Accounts,0))","v":2},"Surf Area","Surf Area",{"$f":"IF(ISNUMBER(K288),INDEX(INDIRECT(\"_\"&$A$29&\"Table8\"),B282+1,5),\"\")","v":5.86},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Embankment Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$290&\"Table4\"),B291+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$290&\"Table4\"),B291+1,15))","v":0},{"$f":"IF(OR(J292=\"\",K291=\"\",ISTEXT(K291),J292=0),\"\",IF(OR(ISBLANK(M292),ISBLANK(N292)),\"Enter Dates\",IF(K291=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L291>ScheduleYear),AND(CostType=ARO,N292<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O292>ScheduleYear),AND(CostType=LOM,LOMComplete)),J292,J292-Q292)))))","v":""},null,null,null,null,{"$f":"IF(K292=\"\",\"\",SUM(T292:DO292))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N292<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J292*R292,R292*EB292)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T292:DP292,T$27:DP$27,\"<=\"&O292,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T292:DP292))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O292),$O292>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J292=\"\",EB291=\"\",ISTEXT(EB291)),0,IF(OR(ISBLANK(M292),ISBLANK(N292)),0,IF(OR(AND(CostType=ARO,L291>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N292<=ScheduleYear)),0,J292)))","v":0},{"$f":"IF(OR(J292=\"\",EC291=\"\",ISTEXT(EC291)),0,IF(OR(ISBLANK(M292),ISBLANK(N292)),0,IF(EC291=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L291>ScheduleYear),N292<=ScheduleYear),0,J292))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K292),IF(INDEX(INDIRECT(\"_\"&$A$290&\"Table4\"),B291+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$290&\"Table4\"),B291+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table4\"),B291+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K292)),K292=0),0,INDEX(INDIRECT(\"_\"&$A$290&\"Table4\"),B291+1,12))","v":0},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B299) - ROW($B$290)-1)/INDEX(SheetRangeIndex,MATCH($A$290,TableNamesSorted,0),7)","v":1},{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,2)","v":"TSF"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,3))","v":""},{"$f":"IF(ISERROR(EL299),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,8))","v":""},{"$f":"SUM(J300:J306)","v":10076913},{"$f":"IF(ISERR(ED299),\"Cost Type\",IF(A299=\"X\",\"Override\",IF(AND(CostType=ARO,L299>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI299)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ299)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG299)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF299)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH299)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J299,SUM(T299:DO299))))))))))","v":10076913},{"$f":"INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q300:Q305)","v":0},null,null,{"$f":"IF(ISTEXT($EB299),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T300:T306,$J300:$J306),IF(CostType=Bond,SUMPRODUCT($EB300:$EB306,T300:T306,$EA300:$EA306),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T300:T306,$EB300:$EB306)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,48525.8,48525.8,3118594.9,3028298.75,3430633.25,402334.5,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB299),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ300:AZ306,$J300:$J306),IF(CostType=Bond,SUMPRODUCT($EB300:$EB306,AZ300:AZ306,$EA300:$EA306),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ300:AZ306,$EB300:$EB306)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB299),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF300:CF306,$J300:$J306),IF(CostType=Bond,SUMPRODUCT($EB300:$EB306,CF300:CF306,$EA300:$EA306),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF300:CF306,$EB300:$EB306)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB299),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL300:DL306,$J300:$J306),IF(CostType=Bond,SUMPRODUCT($EB300:$EB306,DL300:DL306,$EA300:$EA306),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL300:DL306,$EB300:$EB306)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K299),SUM(T299:DO299)-K299,K299)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED299),\"Cost Type\",IF(A299=\"X\",\"Override\",IF(AND(CostType=ARO,L299>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI299)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ299)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG299)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF299)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH299)),\"Phase\",J299))))))))","v":10076913},{"$f":"IF(EE299=\"\",\"Cost Type\",IF(A299=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L299>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI299=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ299=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG299=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF299=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH299=\"\"),\"Phase\",J299))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C299)","v":1},{"$f":"SEARCH(OtherCostType,C299)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E299)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E299))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E299,0)))),1,$EK299)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F299)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F299))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F299,0)))),1,$EK299)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G299)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G299))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G299,0)))),1,$EK299)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H299)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H299))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H299,0)))),1,$EK299)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I299)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I299))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I299,0)))),1,$EK299)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$290&\"Table1\"),B299+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
["Heaps","HEAP LEACH FACILITIES",null,null,null,null,null,null,null,{"$f":"SumByColor(J309,J309:J317)","v":0},{"$f":"SumByColor(K309,K309:K317)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q309,Q309:Q317)","v":0},null,null,{"$f":"SumByColor(T309,T309:T317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ309,AZ309:AZ317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF309,CF309:CF317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL309,DL309:DL317)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB309,EB309:EB317)","v":0},{"$f":"SumByColor(EC309,EC309:EC317)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$308&\"Table9\"),B309+1,11)","v":0},{"$f":"IF(OR(J314=\"\",K309=\"\",ISTEXT(K309),J314=0),\"\",IF(OR(ISBLANK(M314),ISBLANK(N314)),\"Enter Dates\",IF(K309=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L309>ScheduleYear),AND(CostType=ARO,N314<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O314>ScheduleYear),AND(CostType=LOM,LOMComplete)),J314,J314-Q314)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J314=\"\",EB309=\"\",ISTEXT(EB309)),0,IF(OR(ISBLANK(M314),ISBLANK(N314)),0,IF(OR(AND(CostType=ARO,L309>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N314<=ScheduleYear)),0,J314)))","v":0},{"$f":"IF(OR(J314=\"\",EC309=\"\",ISTEXT(EC309)),0,IF(OR(ISBLANK(M314),ISBLANK(N314)), 0,IF(EC309=\"Date Range\",0,IF(OR(AND(CostType=ARO,L309>ScheduleYear),N314<=ScheduleYear),0,J314))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K314),INDEX(INDIRECT(\"_\"&$A$308&\"Table9\"),B309+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$308&\"Table9\"),B309+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K314)),K314=0),0,INDEX(INDIRECT(\"_\"&$A$308&\"Table9\"),B309+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K314)),K314=0),0,INDEX(INDIRECT(\"_\"&$A$308&\"Table9\"),B309+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table6\"),B324+1,25)","v":0},{"$f":"IF(OR(J326=\"\",K324=\"\",ISTEXT(K324),J326=0),\"\",IF(OR(ISBLANK(M326),ISBLANK(N326)),\"Enter Dates\",IF(K324=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L324>ScheduleYear),AND(CostType=ARO,N326<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O326>ScheduleYear),AND(CostType=LOM,LOMComplete)),J326,J326-Q326)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J326=\"\",EB324=\"\",ISTEXT(EB324)),0,IF(OR(ISBLANK(M326),ISBLANK(N326)),0,IF(OR(AND(CostType=ARO,L324>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N326<=ScheduleYear)),0,J326)))","v":0},{"$f":"IF(OR(J326=\"\",EC324=\"\",ISTEXT(EC324)),0,IF(OR(ISBLANK(M326),ISBLANK(N326)),0,IF(EC324=\"Date Range\",0,IF(OR(AND(CostType=ARO,L324>ScheduleYear),N326<=ScheduleYear),0,J326))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K326),INDEX(INDIRECT(\"_\"&$A$323&\"Table6\"),B324+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table6\"),B324+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K326)),K326=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table6\"),B324+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K326)),K326=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table6\"),B324+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table6\"),B324+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K326)),K326=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table6\"),B324+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K326)),K326=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table6\"),B324+1,9))","v":0},null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table9\"),B324+1,13)","v":0},{"$f":"IF(OR(J329=\"\",K324=\"\",ISTEXT(K324),J329=0),\"\",IF(OR(ISBLANK(M329),ISBLANK(N329)),\"Enter Dates\",IF(K324=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L324>ScheduleYear),AND(CostType=ARO,N329<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O329>ScheduleYear),AND(CostType=LOM,LOMComplete)),J329,J329-Q329)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J329=\"\",EB324=\"\",ISTEXT(EB324)),0,IF(OR(ISBLANK(M329),ISBLANK(N329)),0,IF(OR(AND(CostType=ARO,L324>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N329<=ScheduleYear)),0,J329)))","v":0},{"$f":"IF(OR(J329=\"\",EC324=\"\",ISTEXT(EC324)),0,IF(OR(ISBLANK(M329),ISBLANK(N329)), 0,IF(EC324=\"Date Range\",0,IF(OR(AND(CostType=ARO,L324>ScheduleYear),N329<=ScheduleYear),0,J329))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K329),INDEX(INDIRECT(\"_\"&$A$323&\"Table9\"),B324+1,5),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table9\"),B324+1,8)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K329)),K329=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table9\"),B324+1,10))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table7\"),B333+1,25)","v":0},{"$f":"IF(OR(J336=\"\",K333=\"\",ISTEXT(K333),J336=0),\"\",IF(OR(ISBLANK(M336),ISBLANK(N336)),\"Enter Dates\",IF(K333=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L333>ScheduleYear),AND(CostType=ARO,N336<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O336>ScheduleYear),AND(CostType=LOM,LOMComplete)),J336,J336-Q336)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J336=\"\",EB333=\"\",ISTEXT(EB333)),0,IF(OR(ISBLANK(M336),ISBLANK(N336)),0,IF(OR(AND(CostType=ARO,L333>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N336<=ScheduleYear)),0,J336)))","v":0},{"$f":"IF(OR(J336=\"\",EC333=\"\",ISTEXT(EC333)),0,IF(OR(ISBLANK(M336),ISBLANK(N336)),0,IF(EC333=\"Date Range\",0,IF(OR(AND(CostType=ARO,L333>ScheduleYear),N336<=ScheduleYear),0,J336))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K336),INDEX(INDIRECT(\"_\"&$A$323&\"Table7\"),B333+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table7\"),B333+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K336)),K336=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table7\"),B333+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K336)),K336=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table7\"),B333+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table7\"),B333+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K336)),K336=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table7\"),B333+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K336)),K336=0),0,INDEX(INDIRECT(\"_\"&$A$323&\"Table7\"),B333+1,9))","v":0},null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$323&\"Table9\"),B333+1,17)","v":118273},{"$f":"IF(OR(J339=\"\",K333=\"\",ISTEXT(K333),J339=0),\"\",IF(OR(ISBLANK(M339),ISBLANK(N339)),\"Enter Dates\",IF(K333=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L333>ScheduleYear),AND(CostType=ARO,N339<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O339>ScheduleYear),AND(CostType=LOM,LOMComplete)),J339,J339-Q339)))))","v":118273},null,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J339=\"\",EB333=\"\",ISTEXT(EB333)),0,IF(OR(ISBLANK(M339),ISBLANK(N339)),0,IF(OR(AND(CostType=ARO,L333>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N339<=ScheduleYear)),0,J339)))","v":118273},{"$f":"IF(OR(J339=\"\",EC333=\"\",ISTEXT(EC333)),0,IF(OR(ISBLANK(M339),ISBLANK(N339)), 0,IF(EC333=\"Date Range\",0,IF(OR(AND(CostType=ARO,L333>ScheduleYear),N339<=ScheduleYear),0,J339))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K339),INDEX(INDIRECT(\"_\"&$A$323&\"Table9\"),B333+1,5),0)","v":92.24},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$351&\"Table6\"),B352+1,9)","v":0},{"$f":"IF(OR(J355=\"\",K352=\"\",ISTEXT(K352),J355=0),\"\",IF(OR(ISBLANK(M355),ISBLANK(N355)),\"Enter Dates\",IF(K352=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L352>ScheduleYear),AND(CostType=ARO,N355<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O355>ScheduleYear),AND(CostType=LOM,LOMComplete)),J355,J355-Q355)))))","v":""},null,null,null,null,{"$f":"IF(K355=\"\",\"\",SUM(T355:DO355))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N355<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J355*R355,R355*EB355)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T355:DP355,T$27:DP$27,\"<=\"&O355,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T355:DP355))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O355),$O355>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J355=\"\",EB352=\"\",ISTEXT(EB352)),0,IF(OR(ISBLANK(M355),ISBLANK(N355)),0,IF(OR(AND(CostType=ARO,L352>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N355<=ScheduleYear)),0,J355)))","v":0},{"$f":"IF(OR(J355=\"\",EC352=\"\",ISTEXT(EC352)),0,IF(OR(ISBLANK(M355),ISBLANK(N355)),0,IF(EC352=\"Date Range\",0,IF(OR(AND(CostType=ARO,L352>ScheduleYear),N355<=ScheduleYear),0,J355))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K355),INDEX(INDIRECT(\"_\"&$A$351&\"Table6\"),B352+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$351&\"Table6\"),B352+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K355)),K355=0),0,INDEX(INDIRECT(\"_\"&$A$351&\"Table6\"),B352+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$351&\"Table4\"),B357+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$351&\"Table4\"),B357+1,10))","v":0},{"$f":"IF(OR(J358=\"\",K357=\"\",ISTEXT(K357),J358=0),\"\",IF(OR(ISBLANK(M358),ISBLANK(N358)),\"Enter Dates\",IF(K357=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L357>ScheduleYear),AND(CostType=ARO,N358<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O358>ScheduleYear),AND(CostType=LOM,LOMComplete)),J358,J358-Q358)))))","v":""},null,{"$f":"$N$306+1","v":21},{"$f":"$N$306+1","v":21},null,{"$f":"IF(K358=\"\",\"\",SUM(T358:DO358))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N358<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J358*R358,R358*EB358)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T358:DP358,T$27:DP$27,\"<=\"&O358,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T358:DP358))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O358),$O358>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J358=\"\",EB357=\"\",ISTEXT(EB357)),0,IF(OR(ISBLANK(M358),ISBLANK(N358)),0,IF(OR(AND(CostType=ARO,L357>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N358<=ScheduleYear)),0,J358)))","v":0},{"$f":"IF(OR(J358=\"\",EC357=\"\",ISTEXT(EC357)),0,IF(OR(ISBLANK(M358),ISBLANK(N358)),0,IF(EC357=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L357>ScheduleYear),N358<=ScheduleYear),0,J358))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K358),IF(INDEX(INDIRECT(\"_\"&$A$351&\"Table4\"),B357+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$351&\"Table4\"),B357+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$351&\"Table4\"),B357+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K358)),K358=0),0,INDEX(INDIRECT(\"_\"&$A$351&\"Table4\"),B357+1,5))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K358)),K358=0),0,INDEX(INDIRECT(\"_\"&$A$351&\"Table4\"),B357+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B364+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B364+1,6))","v":0},{"$f":"IF(OR(J365=\"\",K364=\"\",ISTEXT(K364),J365=0),\"\",IF(OR(ISBLANK(M365),ISBLANK(N365)),\"Enter Dates\",IF(K364=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L364>ScheduleYear),AND(CostType=ARO,N365<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O365>ScheduleYear),AND(CostType=LOM,LOMComplete)),J365,J365-Q365)))))","v":""},null,null,null,null,{"$f":"IF(K365=\"\",\"\",SUM(T365:DO365))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N365<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J365*R365,R365*EB365)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T365:DP365,T$27:DP$27,\"<=\"&O365,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T365:DP365))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O365),$O365>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J365=\"\",EB364=\"\",ISTEXT(EB364)),0,IF(OR(ISBLANK(M365),ISBLANK(N365)),0,IF(OR(AND(CostType=ARO,L364>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N365<=ScheduleYear)),0,J365)))","v":0},{"$f":"IF(OR(J365=\"\",EC364=\"\",ISTEXT(EC364)),0,IF(OR(ISBLANK(M365),ISBLANK(N365)),0,IF(EC364=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L364>ScheduleYear),N365<=ScheduleYear),0,J365))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K365),IF(INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B364+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B364+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K365)),K365=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table4\"),B364+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B372+1,25)","v":35506},{"$f":"IF(OR(J374=\"\",K372=\"\",ISTEXT(K372),J374=0),\"\",IF(OR(ISBLANK(M374),ISBLANK(N374)),\"Enter Dates\",IF(K372=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L372>ScheduleYear),AND(CostType=ARO,N374<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O374>ScheduleYear),AND(CostType=LOM,LOMComplete)),J374,J374-Q374)))))","v":35506},null,15,16,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J374=\"\",EB372=\"\",ISTEXT(EB372)),0,IF(OR(ISBLANK(M374),ISBLANK(N374)),0,IF(OR(AND(CostType=ARO,L372>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N374<=ScheduleYear)),0,J374)))","v":35506},{"$f":"IF(OR(J374=\"\",EC372=\"\",ISTEXT(EC372)),0,IF(OR(ISBLANK(M374),ISBLANK(N374)),0,IF(EC372=\"Date Range\",0,IF(OR(AND(CostType=ARO,L372>ScheduleYear),N374<=ScheduleYear),0,J374))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K374),INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B372+1,4),0)","v":24624},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B372+1,10)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K374)),K374=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B372+1,12))","v":2},{"$f":"IF(OR(NOT(ISNUMBER(K374)),K374=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B372+1,14))","v":19},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B372+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K374)),K374=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B372+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K374)),K374=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B372+1,9))","v":0},null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Piping",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table11\"),B372+1,20)","v":0},{"$f":"IF(OR(J379=\"\",K372=\"\",ISTEXT(K372),J379=0),\"\",IF(OR(ISBLANK(M379),ISBLANK(N379)),\"Enter Dates\",IF(K372=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L372>ScheduleYear),AND(CostType=ARO,N379<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O379>ScheduleYear),AND(CostType=LOM,LOMComplete)),J379,J379-Q379)))))","v":""},null,15,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J379=\"\",EB372=\"\",ISTEXT(EB372)),0,IF(OR(ISBLANK(M379),ISBLANK(N379)),0,IF(OR(AND(CostType=ARO,L372>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N379<=ScheduleYear)),0,J379)))","v":0},{"$f":"IF(OR(J379=\"\",EC373=\"\",ISTEXT(EC373)),0,IF(OR(ISBLANK(M379),ISBLANK(N379)), 0,IF(EC373=\"Date Range\",0,IF(OR(AND(CostType=ARO,L372>ScheduleYear),N379<=ScheduleYear),0,J379))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Pipe","Pipe",{"$f":"IF(ISNUMBER(K379),INDEX(INDIRECT(\"_\"&$A$363&\"Table11\"),B372+1,3)+INDEX(INDIRECT(\"_\"&$A$363&\"Table11\"),B372+1,8)+INDEX(INDIRECT(\"_\"&$A$363&\"Table11\"),B372+1,13),0)","v":0},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B380+1,25)","v":14245},{"$f":"IF(OR(J383=\"\",K380=\"\",ISTEXT(K380),J383=0),\"\",IF(OR(ISBLANK(M383),ISBLANK(N383)),\"Enter Dates\",IF(K380=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L380>ScheduleYear),AND(CostType=ARO,N383<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O383>ScheduleYear),AND(CostType=LOM,LOMComplete)),J383,J383-Q383)))))","v":14245},null,15,16,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J383=\"\",EB380=\"\",ISTEXT(EB380)),0,IF(OR(ISBLANK(M383),ISBLANK(N383)),0,IF(OR(AND(CostType=ARO,L380>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N383<=ScheduleYear)),0,J383)))","v":14245},{"$f":"IF(OR(J383=\"\",EC380=\"\",ISTEXT(EC380)),0,IF(OR(ISBLANK(M383),ISBLANK(N383)),0,IF(EC380=\"Date Range\",0,IF(OR(AND(CostType=ARO,L380>ScheduleYear),N383<=ScheduleYear),0,J383))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K383),INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B380+1,4),0)","v":8393},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B380+1,10)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K383)),K383=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B380+1,12))","v":2},{"$f":"IF(OR(NOT(ISNUMBER(K383)),K383=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B380+1,14))","v":7},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B380+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K383)),K383=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B380+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K383)),K383=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B380+1,9))","v":0},null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B380+1,15)","v":0},{"$f":"IF(OR(J386=\"\",K380=\"\",ISTEXT(K380),J386=0),\"\",IF(OR(ISBLANK(M386),ISBLANK(N386)),\"Enter Dates\",IF(K380=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L380>ScheduleYear),AND(CostType=ARO,N386<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O386>ScheduleYear),AND(CostType=LOM,LOMComplete)),J386,J386-Q386)))))","v":""},null,15,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J386=\"\",EB380=\"\",ISTEXT(EB380)),0,IF(OR(ISBLANK(M386),ISBLANK(N386)),0,IF(OR(AND(CostType=ARO,L380>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N386<=ScheduleYear)),0,J386)))","v":0},{"$f":"IF(OR(J386=\"\",EC380=\"\",ISTEXT(EC380)),0,IF(OR(ISBLANK(M386),ISBLANK(N386)), 0,IF(EC380=\"Date Range\",0,IF(OR(AND(CostType=ARO,L380>ScheduleYear),N386<=ScheduleYear),0,J386))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K386),INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B380+1,3)+INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B380+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table9\"),B388+1,7)","v":5642},{"$f":"IF(OR(J393=\"\",K388=\"\",ISTEXT(K388),J393=0),\"\",IF(OR(ISBLANK(M393),ISBLANK(N393)),\"Enter Dates\",IF(K388=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L388>ScheduleYear),AND(CostType=ARO,N393<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O393>ScheduleYear),AND(CostType=LOM,LOMComplete)),J393,J393-Q393)))))","v":5642},null,15,16,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J393=\"\",EB388=\"\",ISTEXT(EB388)),0,IF(OR(ISBLANK(M393),ISBLANK(N393)),0,IF(OR(AND(CostType=ARO,L388>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N393<=ScheduleYear)),0,J393)))","v":5642},{"$f":"IF(OR(J393=\"\",EC388=\"\",ISTEXT(EC388)),0,IF(OR(ISBLANK(M393),ISBLANK(N393)), 0,IF(EC388=\"Date Range\",0,IF(OR(AND(CostType=ARO,L388>ScheduleYear),N393<=ScheduleYear),0,J393))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K393),INDEX(INDIRECT(\"_\"&$A$363&\"Table9\"),B388+1,3),0)","v":4.4000000000000004},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B396+1,15)","v":0},{"$f":"IF(OR(J402=\"\",K396=\"\",ISTEXT(K396),J402=0),\"\",IF(OR(ISBLANK(M402),ISBLANK(N402)),\"Enter Dates\",IF(K396=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L396>ScheduleYear),AND(CostType=ARO,N402<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O402>ScheduleYear),AND(CostType=LOM,LOMComplete)),J402,J402-Q402)))))","v":""},null,15,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J402=\"\",EB396=\"\",ISTEXT(EB396)),0,IF(OR(ISBLANK(M402),ISBLANK(N402)),0,IF(OR(AND(CostType=ARO,L396>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N402<=ScheduleYear)),0,J402)))","v":0},{"$f":"IF(OR(J402=\"\",EC396=\"\",ISTEXT(EC396)),0,IF(OR(ISBLANK(M402),ISBLANK(N402)), 0,IF(EC396=\"Date Range\",0,IF(OR(AND(CostType=ARO,L396>ScheduleYear),N402<=ScheduleYear),0,J402))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K402),INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B396+1,3)+INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B396+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B404+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B404+1,6))","v":2191},{"$f":"IF(OR(J405=\"\",K404=\"\",ISTEXT(K404),J405=0),\"\",IF(OR(ISBLANK(M405),ISBLANK(N405)),\"Enter Dates\",IF(K404=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L404>ScheduleYear),AND(CostType=ARO,N405<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O405>ScheduleYear),AND(CostType=LOM,LOMComplete)),J405,J405-Q405)))))","v":2191},null,15,16,null,{"$f":"IF(K405=\"\",\"\",SUM(T405:DO405))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N405<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J405*R405,R405*EB405)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T405:DP405,T$27:DP$27,\"<=\"&O405,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T405:DP405))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J405=\"\",EB404=\"\",ISTEXT(EB404)),0,IF(OR(ISBLANK(M405),ISBLANK(N405)),0,IF(OR(AND(CostType=ARO,L404>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N405<=ScheduleYear)),0,J405)))","v":2191},{"$f":"IF(OR(J405=\"\",EC404=\"\",ISTEXT(EC404)),0,IF(OR(ISBLANK(M405),ISBLANK(N405)),0,IF(EC404=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L404>ScheduleYear),N405<=ScheduleYear),0,J405))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K405),IF(INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B404+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B404+1,3)),0)","v":16},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K405)),K405=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table4\"),B404+1,3))","v":0},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B412) - ROW($A$363)-1)/INDEX(SheetRangeIndex,MATCH($A$363,TableNamesSorted,0),7)","v":6},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,2)","v":"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$363,TableNamesSorted,0),3)&\"Table1\"),B412+1,3)),\"\",INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$363,TableNamesSorted,0),3)&\"Table1\"),B412+1,3))","v":""},{"$f":"IF(ISERROR(EL412),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,5)))","v":"TSF Draindown Management"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,8))","v":""},{"$f":"SUM(J413:J419)","v":232733},{"$f":"IF(ISERR(ED412),\"Cost Type\",IF(A412=\"X\",\"Override\",IF(AND(CostType=ARO,L412>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI412)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ412)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG412)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF412)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH412)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J412,SUM(T412:DO412))))))))))","v":232733},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q413:Q419)","v":0},null,null,{"$f":"IF(ISTEXT($EB412),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T413:T419,$J413:$J419),IF(CostType=Bond,SUMPRODUCT($EB413:$EB419,T413:T419,$EA413:$EA419),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T413:T419,$EB413:$EB419)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,232733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB412),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ413:AZ419,$J413:$J419),IF(CostType=Bond,SUMPRODUCT($EB413:$EB419,AZ413:AZ419,$EA413:$EA419),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ413:AZ419,$EB413:$EB419)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB412),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF413:CF419,$J413:$J419),IF(CostType=Bond,SUMPRODUCT($EB413:$EB419,CF413:CF419,$EA413:$EA419),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF413:CF419,$EB413:$EB419)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB412),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL413:DL419,$J413:$J419),IF(CostType=Bond,SUMPRODUCT($EB413:$EB419,DL413:DL419,$EA413:$EA419),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL413:DL419,$EB413:$EB419)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K412),SUM(T412:DO412)-K412,K412)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED412),\"Cost Type\",IF(A412=\"X\",\"Override\",IF(AND(CostType=ARO,L412>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI412)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ412)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG412)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF412)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH412)),\"Phase\",J412))))))))","v":232733},{"$f":"IF(EE412=\"\",\"Cost Type\",IF(A412=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L412>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI412=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ412=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG412=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF412=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH412=\"\"),\"Phase\",J412))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C412)","v":1},{"$f":"SEARCH(OtherCostType,C412)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E412)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E412))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E412,0)))),1,$EK412)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F412)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F412))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F412,0)))),1,$EK412)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G412)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G412))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G412,0)))),1,$EK412)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H412)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H412))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H412,0)))),1,$EK412)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I412)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I412))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I412,0)))),1,$EK412)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$363&\"Table1\"),B412+1,5),Accounts,0))","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Cutting and Folding",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B420+1,6)=0,0,INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B420+1,6))","v":0},{"$f":"IF(OR(J421=\"\",K420=\"\",ISTEXT(K420),J421=0),\"\",IF(OR(ISBLANK(M421),ISBLANK(N421)),\"Enter Dates\",IF(K420=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L420>ScheduleYear),AND(CostType=ARO,N421<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O421>ScheduleYear),AND(CostType=LOM,LOMComplete)),J421,J421-Q421)))))","v":""},null,38,39,null,{"$f":"IF(K421=\"\",\"\",SUM(T421:DO421))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N421<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J421*R421,R421*EB421)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T421:DP421,T$27:DP$27,\"<=\"&O421,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T421:DP421))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J421=\"\",EB420=\"\",ISTEXT(EB420)),0,IF(OR(ISBLANK(M421),ISBLANK(N421)),0,IF(OR(AND(CostType=ARO,L420>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N421<=ScheduleYear)),0,J421)))","v":0},{"$f":"IF(OR(J421=\"\",EC420=\"\",ISTEXT(EC420)),0,IF(OR(ISBLANK(M421),ISBLANK(N421)),0,IF(EC420=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L420>ScheduleYear),N421<=ScheduleYear),0,J421))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K421),IF(INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B420+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$363&\"Table5\"),B420+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"LinerExcavator","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K421)),K421=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table4\"),B420+1,3))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Backfill/Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B420+1,25)","v":87634},{"$f":"IF(OR(J422=\"\",K420=\"\",ISTEXT(K420),J422=0),\"\",IF(OR(ISBLANK(M422),ISBLANK(N422)),\"Enter Dates\",IF(K420=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L420>ScheduleYear),AND(CostType=ARO,N422<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O422>ScheduleYear),AND(CostType=LOM,LOMComplete)),J422,J422-Q422)))))","v":87634},null,38,39,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J422=\"\",EB420=\"\",ISTEXT(EB420)),0,IF(OR(ISBLANK(M422),ISBLANK(N422)),0,IF(OR(AND(CostType=ARO,L420>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N422<=ScheduleYear)),0,J422)))","v":87634},{"$f":"IF(OR(J422=\"\",EC420=\"\",ISTEXT(EC420)),0,IF(OR(ISBLANK(M422),ISBLANK(N422)),0,IF(EC420=\"Date Range\",0,IF(OR(AND(CostType=ARO,L420>ScheduleYear),N422<=ScheduleYear),0,J422))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K422),INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B420+1,4),0)","v":60784},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B420+1,10)","v":"740C/988K/D8T"},{"$f":"IF(OR(NOT(ISNUMBER(K422)),K422=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B420+1,12))","v":2},{"$f":"IF(OR(NOT(ISNUMBER(K422)),K422=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B420+1,14))","v":101},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B420+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K422)),K422=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B420+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K422)),K422=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table6\"),B420+1,9))","v":0},null,null,null,true]
[null,null,null,"Backfill/Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B428+1,25)","v":212},{"$f":"IF(OR(J431=\"\",K428=\"\",ISTEXT(K428),J431=0),\"\",IF(OR(ISBLANK(M431),ISBLANK(N431)),\"Enter Dates\",IF(K428=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L428>ScheduleYear),AND(CostType=ARO,N431<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O431>ScheduleYear),AND(CostType=LOM,LOMComplete)),J431,J431-Q431)))))","v":212},null,16,16,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J431=\"\",EB428=\"\",ISTEXT(EB428)),0,IF(OR(ISBLANK(M431),ISBLANK(N431)),0,IF(OR(AND(CostType=ARO,L428>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N431<=ScheduleYear)),0,J431)))","v":212},{"$f":"IF(OR(J431=\"\",EC428=\"\",ISTEXT(EC428)),0,IF(OR(ISBLANK(M431),ISBLANK(N431)),0,IF(EC428=\"Date Range\",0,IF(OR(AND(CostType=ARO,L428>ScheduleYear),N431<=ScheduleYear),0,J431))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Backfill","Backfill",{"$f":"IF(ISNUMBER(K431),INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B428+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B428+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K431)),K431=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B428+1,12))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K431)),K431=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B428+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B428+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K431)),K431=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B428+1,7))","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K431)),K431=0),0,INDEX(INDIRECT(\"_\"&$A$363&\"Table7\"),B428+1,9))","v":0},null,null,null,true]
[null,null,null,"E-Cell/ET-Cell Liner",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B428+1,15)","v":0},{"$f":"IF(OR(J434=\"\",K428=\"\",ISTEXT(K428),J434=0),\"\",IF(OR(ISBLANK(M434),ISBLANK(N434)),\"Enter Dates\",IF(K428=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L428>ScheduleYear),AND(CostType=ARO,N434<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O434>ScheduleYear),AND(CostType=LOM,LOMComplete)),J434,J434-Q434)))))","v":""},null,16,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J434=\"\",EB428=\"\",ISTEXT(EB428)),0,IF(OR(ISBLANK(M434),ISBLANK(N434)),0,IF(OR(AND(CostType=ARO,L428>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N434<=ScheduleYear)),0,J434)))","v":0},{"$f":"IF(OR(J434=\"\",EC428=\"\",ISTEXT(EC428)),0,IF(OR(ISBLANK(M434),ISBLANK(N434)), 0,IF(EC428=\"Date Range\",0,IF(OR(AND(CostType=ARO,L428>ScheduleYear),N434<=ScheduleYear),0,J434))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K434),INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B428+1,3)+INDEX(INDIRECT(\"_\"&$A$363&\"Table10\"),B428+1,8),0)","v":0},{"$f":"IF(Metric,\"m2\",\"f2\")","v":"f2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B438+1,9)","v":0},{"$f":"IF(OR(J443=\"\",K438=\"\",ISTEXT(K438),J443=0),\"\",IF(OR(ISBLANK(M443),ISBLANK(N443)),\"Enter Dates\",IF(K438=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L438>ScheduleYear),AND(CostType=ARO,N443<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O443>ScheduleYear),AND(CostType=LOM,LOMComplete)),J443,J443-Q443)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J443=\"\",EB438=\"\",ISTEXT(EB438)),0,IF(OR(ISBLANK(M443),ISBLANK(N443)),0,IF(OR(AND(CostType=ARO,L438>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N443<=ScheduleYear)),0,J443)))","v":0},{"$f":"IF(OR(J443=\"\",EC438=\"\",ISTEXT(EC438)),0,IF(OR(ISBLANK(M443),ISBLANK(N443)), 0,IF(EC438=\"Date Range\",0,IF(OR(AND(CostType=ARO,L438>ScheduleYear),N443<=ScheduleYear),0,J443))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K443),INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B438+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B438+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K443)),K443=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B438+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B445+1,11)","v":95121},{"$f":"IF(OR(J449=\"\",K445=\"\",ISTEXT(K445),J449=0),\"\",IF(OR(ISBLANK(M449),ISBLANK(N449)),\"Enter Dates\",IF(K445=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L445>ScheduleYear),AND(CostType=ARO,N449<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O449>ScheduleYear),AND(CostType=LOM,LOMComplete)),J449,J449-Q449)))))","v":95121},null,16,16,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J449=\"\",EB445=\"\",ISTEXT(EB445)),0,IF(OR(ISBLANK(M449),ISBLANK(N449)),0,IF(OR(AND(CostType=ARO,L445>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N449<=ScheduleYear)),0,J449)))","v":95121},{"$f":"IF(OR(J449=\"\",EC445=\"\",ISTEXT(EC445)),0,IF(OR(ISBLANK(M449),ISBLANK(N449)),0,IF(EC445=\"Date Range\",0,IF(OR(AND(CostType=ARO,L445>ScheduleYear),N449<=ScheduleYear),0,J449))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K449),INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B445+1,3),0)","v":33638},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B445+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K449)),K449=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B445+1,6))","v":4},{"$f":"IF(OR(NOT(ISNUMBER(K449)),K449=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B445+1,8))","v":32},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B452) - ROW($A$437)-1)/INDEX(SheetRangeIndex,MATCH($A$437,TableNamesSorted,0),7)","v":2},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,2)","v":"Plant area - see \"Waste Rock Dumps\""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,3))","v":""},{"$f":"IF(ISERROR(EL452),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,8))","v":""},{"$f":"SUM(J453:J458)","v":0},{"$f":"IF(ISERR(ED452),\"Cost Type\",IF(A452=\"X\",\"Override\",IF(AND(CostType=ARO,L452>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI452)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ452)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG452)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF452)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH452)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J452,SUM(T452:DO452))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q453:Q458)","v":0},null,null,{"$f":"IF(ISTEXT($EB452),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T453:T458,$J453:$J458),IF(CostType=Bond,SUMPRODUCT($EB453:$EB458,T453:T458,$EA453:$EA458),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T453:T458,$EB453:$EB458)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB452),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ453:AZ458,$J453:$J458),IF(CostType=Bond,SUMPRODUCT($EB453:$EB458,AZ453:AZ458,$EA453:$EA458),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ453:AZ458,$EB453:$EB458)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB452),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF453:CF458,$J453:$J458),IF(CostType=Bond,SUMPRODUCT($EB453:$EB458,CF453:CF458,$EA453:$EA458),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF453:CF458,$EB453:$EB458)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB452),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL453:DL458,$J453:$J458),IF(CostType=Bond,SUMPRODUCT($EB453:$EB458,DL453:DL458,$EA453:$EA458),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL453:DL458,$EB453:$EB458)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K452),SUM(T452:DO452)-K452,K452)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED452),\"Cost Type\",IF(A452=\"X\",\"Override\",IF(AND(CostType=ARO,L452>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI452)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ452)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG452)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF452)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH452)),\"Phase\",J452))))))))","v":0},{"$f":"IF(EE452=\"\",\"Cost Type\",IF(A452=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L452>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI452=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ452=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG452=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF452=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH452=\"\"),\"Phase\",J452))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C452)","v":1},{"$f":"SEARCH(OtherCostType,C452)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E452)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E452))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E452,0)))),1,$EK452)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F452)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F452))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F452,0)))),1,$EK452)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G452)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G452))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G452,0)))),1,$EK452)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H452)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H452))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H452,0)))),1,$EK452)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I452)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I452))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I452,0)))),1,$EK452)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B452+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,{"$f":"(ROW(B459) - ROW($A$437)-1)/INDEX(SheetRangeIndex,MATCH($A$437,TableNamesSorted,0),7)","v":3},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,2)","v":"Cyclone station pad"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,3))","v":""},{"$f":"IF(ISERROR(EL459),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,5)))","v":"Yards"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,8))","v":""},{"$f":"SUM(J460:J465)","v":94501},{"$f":"IF(ISERR(ED459),\"Cost Type\",IF(A459=\"X\",\"Override\",IF(AND(CostType=ARO,L459>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI459)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ459)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG459)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF459)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH459)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J459,SUM(T459:DO459))))))))))","v":94501},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q460:Q465)","v":0},null,null,{"$f":"IF(ISTEXT($EB459),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T460:T465,$J460:$J465),IF(CostType=Bond,SUMPRODUCT($EB460:$EB465,T460:T465,$EA460:$EA465),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T460:T465,$EB460:$EB465)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,94501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB459),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ460:AZ465,$J460:$J465),IF(CostType=Bond,SUMPRODUCT($EB460:$EB465,AZ460:AZ465,$EA460:$EA465),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ460:AZ465,$EB460:$EB465)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB459),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF460:CF465,$J460:$J465),IF(CostType=Bond,SUMPRODUCT($EB460:$EB465,CF460:CF465,$EA460:$EA465),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF460:CF465,$EB460:$EB465)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB459),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL460:DL465,$J460:$J465),IF(CostType=Bond,SUMPRODUCT($EB460:$EB465,DL460:DL465,$EA460:$EA465),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL460:DL465,$EB460:$EB465)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K459),SUM(T459:DO459)-K459,K459)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED459),\"Cost Type\",IF(A459=\"X\",\"Override\",IF(AND(CostType=ARO,L459>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI459)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ459)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG459)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF459)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH459)),\"Phase\",J459))))))))","v":94501},{"$f":"IF(EE459=\"\",\"Cost Type\",IF(A459=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L459>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI459=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ459=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG459=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF459=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH459=\"\"),\"Phase\",J459))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C459)","v":1},{"$f":"SEARCH(OtherCostType,C459)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E459)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E459))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E459,0)))),1,$EK459)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F459)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F459))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F459,0)))),1,$EK459)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G459)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G459))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G459,0)))),1,$EK459)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H459)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H459))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H459,0)))),1,$EK459)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I459)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I459))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I459,0)))),1,$EK459)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B459+1,5),Accounts,0))","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table5\"),B466+1,25)","v":0},{"$f":"IF(OR(J468=\"\",K466=\"\",ISTEXT(K466),J468=0),\"\",IF(OR(ISBLANK(M468),ISBLANK(N468)),\"Enter Dates\",IF(K466=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L466>ScheduleYear),AND(CostType=ARO,N468<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O468>ScheduleYear),AND(CostType=LOM,LOMComplete)),J468,J468-Q468)))))","v":""},null,16,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J468=\"\",EB466=\"\",ISTEXT(EB466)),0,IF(OR(ISBLANK(M468),ISBLANK(N468)),0,IF(OR(AND(CostType=ARO,L466>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N468<=ScheduleYear)),0,J468)))","v":0},{"$f":"IF(OR(J468=\"\",EC466=\"\",ISTEXT(EC466)),0,IF(OR(ISBLANK(M468),ISBLANK(N468)),0,IF(EC466=\"Date Range\",0,IF(OR(AND(CostType=ARO,L466>ScheduleYear),N468<=ScheduleYear),0,J468))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K468),INDEX(INDIRECT(\"_\"&$A$437&\"Table5\"),B466+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table5\"),B466+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K468)),K468=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table5\"),B466+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K468)),K468=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table5\"),B466+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table5\"),B466+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K468)),K468=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table5\"),B466+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K468)),K468=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table5\"),B466+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B466+1,25)","v":0},{"$f":"IF(OR(J469=\"\",K466=\"\",ISTEXT(K466),J469=0),\"\",IF(OR(ISBLANK(M469),ISBLANK(N469)),\"Enter Dates\",IF(K466=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L466>ScheduleYear),AND(CostType=ARO,N469<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O469>ScheduleYear),AND(CostType=LOM,LOMComplete)),J469,J469-Q469)))))","v":""},null,16,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J469=\"\",EB466=\"\",ISTEXT(EB466)),0,IF(OR(ISBLANK(M469),ISBLANK(N469)),0,IF(OR(AND(CostType=ARO,L466>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N469<=ScheduleYear)),0,J469)))","v":0},{"$f":"IF(OR(J469=\"\",EC466=\"\",ISTEXT(EC466)),0,IF(OR(ISBLANK(M469),ISBLANK(N469)),0,IF(EC466=\"Date Range\",0,IF(OR(AND(CostType=ARO,L466>ScheduleYear),N469<=ScheduleYear),0,J469))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K469),INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B466+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B466+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K469)),K469=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B466+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K469)),K469=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B466+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B466+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K469)),K469=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B466+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K469)),K469=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B466+1,9))","v":0},null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B473+1,9)","v":403},{"$f":"IF(OR(J478=\"\",K473=\"\",ISTEXT(K473),J478=0),\"\",IF(OR(ISBLANK(M478),ISBLANK(N478)),\"Enter Dates\",IF(K473=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L473>ScheduleYear),AND(CostType=ARO,N478<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O478>ScheduleYear),AND(CostType=LOM,LOMComplete)),J478,J478-Q478)))))","v":403},null,16,16,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J478=\"\",EB473=\"\",ISTEXT(EB473)),0,IF(OR(ISBLANK(M478),ISBLANK(N478)),0,IF(OR(AND(CostType=ARO,L473>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N478<=ScheduleYear)),0,J478)))","v":403},{"$f":"IF(OR(J478=\"\",EC473=\"\",ISTEXT(EC473)),0,IF(OR(ISBLANK(M478),ISBLANK(N478)), 0,IF(EC473=\"Date Range\",0,IF(OR(AND(CostType=ARO,L473>ScheduleYear),N478<=ScheduleYear),0,J478))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K478),INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B473+1,3),0)","v":1.31},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B473+1,5)","v":"14M"},null,{"$f":"IF(OR(NOT(ISNUMBER(K478)),K478=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B473+1,6))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B480+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B480+1,14))","v":5675},{"$f":"IF(OR(J481=\"\",K480=\"\",ISTEXT(K480),J481=0),\"\",IF(OR(ISBLANK(M481),ISBLANK(N481)),\"Enter Dates\",IF(K480=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L480>ScheduleYear),AND(CostType=ARO,N481<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O481>ScheduleYear),AND(CostType=LOM,LOMComplete)),J481,J481-Q481)))))","v":5675},null,2,2,null,{"$f":"IF(K481=\"\",\"\",SUM(T481:DO481))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N481<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J481*R481,R481*EB481)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T481:DP481,T$27:DP$27,\"<=\"&O481,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T481:DP481))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J481=\"\",EB480=\"\",ISTEXT(EB480)),0,IF(OR(ISBLANK(M481),ISBLANK(N481)),0,IF(OR(AND(CostType=ARO,L480>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N481<=ScheduleYear)),0,J481)))","v":5675},{"$f":"IF(OR(J481=\"\",EC480=\"\",ISTEXT(EC480)),0,IF(OR(ISBLANK(M481),ISBLANK(N481)),0,IF(EC480=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L480>ScheduleYear),N481<=ScheduleYear),0,J481))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K481),IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B480+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B480+1,3)),0)","v":4000},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B480+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K481)),K481=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B480+1,11))","v":24},null,null,null,null,null,null,true]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B487+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B487+1,14))","v":25067},{"$f":"IF(OR(J488=\"\",K487=\"\",ISTEXT(K487),J488=0),\"\",IF(OR(ISBLANK(M488),ISBLANK(N488)),\"Enter Dates\",IF(K487=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L487>ScheduleYear),AND(CostType=ARO,N488<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O488>ScheduleYear),AND(CostType=LOM,LOMComplete)),J488,J488-Q488)))))","v":25067},null,15,16,null,{"$f":"IF(K488=\"\",\"\",SUM(T488:DO488))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N488<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J488*R488,R488*EB488)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T488:DP488,T$27:DP$27,\"<=\"&O488,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T488:DP488))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J488=\"\",EB487=\"\",ISTEXT(EB487)),0,IF(OR(ISBLANK(M488),ISBLANK(N488)),0,IF(OR(AND(CostType=ARO,L487>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N488<=ScheduleYear)),0,J488)))","v":25067},{"$f":"IF(OR(J488=\"\",EC487=\"\",ISTEXT(EC487)),0,IF(OR(ISBLANK(M488),ISBLANK(N488)),0,IF(EC487=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L487>ScheduleYear),N488<=ScheduleYear),0,J488))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K488),IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B487+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B487+1,3)),0)","v":18000},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B487+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K488)),K488=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B487+1,11))","v":106},null,null,null,null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B494+1,25)","v":0},{"$f":"IF(OR(J497=\"\",K494=\"\",ISTEXT(K494),J497=0),\"\",IF(OR(ISBLANK(M497),ISBLANK(N497)),\"Enter Dates\",IF(K494=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L494>ScheduleYear),AND(CostType=ARO,N497<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O497>ScheduleYear),AND(CostType=LOM,LOMComplete)),J497,J497-Q497)))))","v":""},null,15,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J497=\"\",EB494=\"\",ISTEXT(EB494)),0,IF(OR(ISBLANK(M497),ISBLANK(N497)),0,IF(OR(AND(CostType=ARO,L494>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N497<=ScheduleYear)),0,J497)))","v":0},{"$f":"IF(OR(J497=\"\",EC494=\"\",ISTEXT(EC494)),0,IF(OR(ISBLANK(M497),ISBLANK(N497)),0,IF(EC494=\"Date Range\",0,IF(OR(AND(CostType=ARO,L494>ScheduleYear),N497<=ScheduleYear),0,J497))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K497),INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B494+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B494+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K497)),K497=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B494+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K497)),K497=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B494+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B494+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K497)),K497=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B494+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K497)),K497=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B494+1,9))","v":0},null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B501+1,25)","v":0},{"$f":"IF(OR(J504=\"\",K501=\"\",ISTEXT(K501),J504=0),\"\",IF(OR(ISBLANK(M504),ISBLANK(N504)),\"Enter Dates\",IF(K501=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L501>ScheduleYear),AND(CostType=ARO,N504<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O504>ScheduleYear),AND(CostType=LOM,LOMComplete)),J504,J504-Q504)))))","v":""},null,15,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J504=\"\",EB501=\"\",ISTEXT(EB501)),0,IF(OR(ISBLANK(M504),ISBLANK(N504)),0,IF(OR(AND(CostType=ARO,L501>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N504<=ScheduleYear)),0,J504)))","v":0},{"$f":"IF(OR(J504=\"\",EC501=\"\",ISTEXT(EC501)),0,IF(OR(ISBLANK(M504),ISBLANK(N504)),0,IF(EC501=\"Date Range\",0,IF(OR(AND(CostType=ARO,L501>ScheduleYear),N504<=ScheduleYear),0,J504))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K504),INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B501+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B501+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K504)),K504=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B501+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K504)),K504=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B501+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B501+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K504)),K504=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B501+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K504)),K504=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B501+1,9))","v":0},null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B501+1,13)","v":40455},{"$f":"IF(OR(J507=\"\",K501=\"\",ISTEXT(K501),J507=0),\"\",IF(OR(ISBLANK(M507),ISBLANK(N507)),\"Enter Dates\",IF(K501=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L501>ScheduleYear),AND(CostType=ARO,N507<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O507>ScheduleYear),AND(CostType=LOM,LOMComplete)),J507,J507-Q507)))))","v":40455},null,15,16,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J507=\"\",EB501=\"\",ISTEXT(EB501)),0,IF(OR(ISBLANK(M507),ISBLANK(N507)),0,IF(OR(AND(CostType=ARO,L501>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N507<=ScheduleYear)),0,J507)))","v":40455},{"$f":"IF(OR(J507=\"\",EC501=\"\",ISTEXT(EC501)),0,IF(OR(ISBLANK(M507),ISBLANK(N507)), 0,IF(EC501=\"Date Range\",0,IF(OR(AND(CostType=ARO,L501>ScheduleYear),N507<=ScheduleYear),0,J507))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K507),INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B501+1,3),0)","v":31.55},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B515) - ROW($A$437)-1)/INDEX(SheetRangeIndex,MATCH($A$437,TableNamesSorted,0),7)","v":11},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,2)","v":"Prepare ground for EWRSP-1 slope armor 1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,3))","v":""},{"$f":"IF(ISERROR(EL515),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,8))","v":""},{"$f":"SUM(J516:J521)","v":1419},{"$f":"IF(ISERR(ED515),\"Cost Type\",IF(A515=\"X\",\"Override\",IF(AND(CostType=ARO,L515>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI515)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ515)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG515)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF515)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH515)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J515,SUM(T515:DO515))))))))))","v":1419},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q516:Q521)","v":0},null,null,{"$f":"IF(ISTEXT($EB515),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T516:T521,$J516:$J521),IF(CostType=Bond,SUMPRODUCT($EB516:$EB521,T516:T521,$EA516:$EA521),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T516:T521,$EB516:$EB521)))))","v":0},1419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB515),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ516:AZ521,$J516:$J521),IF(CostType=Bond,SUMPRODUCT($EB516:$EB521,AZ516:AZ521,$EA516:$EA521),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ516:AZ521,$EB516:$EB521)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB515),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF516:CF521,$J516:$J521),IF(CostType=Bond,SUMPRODUCT($EB516:$EB521,CF516:CF521,$EA516:$EA521),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF516:CF521,$EB516:$EB521)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB515),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL516:DL521,$J516:$J521),IF(CostType=Bond,SUMPRODUCT($EB516:$EB521,DL516:DL521,$EA516:$EA521),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL516:DL521,$EB516:$EB521)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K515),SUM(T515:DO515)-K515,K515)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED515),\"Cost Type\",IF(A515=\"X\",\"Override\",IF(AND(CostType=ARO,L515>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI515)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ515)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG515)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF515)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH515)),\"Phase\",J515))))))))","v":1419},{"$f":"IF(EE515=\"\",\"Cost Type\",IF(A515=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L515>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI515=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ515=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG515=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF515=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH515=\"\"),\"Phase\",J515))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C515)","v":1},{"$f":"SEARCH(OtherCostType,C515)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E515)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E515))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E515,0)))),1,$EK515)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F515)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F515))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F515,0)))),1,$EK515)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G515)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G515))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G515,0)))),1,$EK515)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H515)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H515))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H515,0)))),1,$EK515)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I515)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I515))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I515,0)))),1,$EK515)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B515+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B515+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B515+1,14))","v":1419},{"$f":"IF(OR(J516=\"\",K515=\"\",ISTEXT(K515),J516=0),\"\",IF(OR(ISBLANK(M516),ISBLANK(N516)),\"Enter Dates\",IF(K515=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L515>ScheduleYear),AND(CostType=ARO,N516<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O516>ScheduleYear),AND(CostType=LOM,LOMComplete)),J516,J516-Q516)))))","v":1419},null,2,2,null,{"$f":"IF(K516=\"\",\"\",SUM(T516:DO516))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N516<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J516*R516,R516*EB516)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T516:DP516,T$27:DP$27,\"<=\"&O516,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T516:DP516))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J516=\"\",EB515=\"\",ISTEXT(EB515)),0,IF(OR(ISBLANK(M516),ISBLANK(N516)),0,IF(OR(AND(CostType=ARO,L515>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N516<=ScheduleYear)),0,J516)))","v":1419},{"$f":"IF(OR(J516=\"\",EC515=\"\",ISTEXT(EC515)),0,IF(OR(ISBLANK(M516),ISBLANK(N516)),0,IF(EC515=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L515>ScheduleYear),N516<=ScheduleYear),0,J516))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K516),IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B515+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B515+1,3)),0)","v":1000},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B515+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K516)),K516=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B515+1,11))","v":6},null,null,null,null,null,null,true]
[null,null,null,"Cover 2 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B522+1,25)","v":0},{"$f":"IF(OR(J525=\"\",K522=\"\",ISTEXT(K522),J525=0),\"\",IF(OR(ISBLANK(M525),ISBLANK(N525)),\"Enter Dates\",IF(K522=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L522>ScheduleYear),AND(CostType=ARO,N525<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O525>ScheduleYear),AND(CostType=LOM,LOMComplete)),J525,J525-Q525)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J525=\"\",EB522=\"\",ISTEXT(EB522)),0,IF(OR(ISBLANK(M525),ISBLANK(N525)),0,IF(OR(AND(CostType=ARO,L522>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N525<=ScheduleYear)),0,J525)))","v":0},{"$f":"IF(OR(J525=\"\",EC522=\"\",ISTEXT(EC522)),0,IF(OR(ISBLANK(M525),ISBLANK(N525)),0,IF(EC522=\"Date Range\",0,IF(OR(AND(CostType=ARO,L522>ScheduleYear),N525<=ScheduleYear),0,J525))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K525),INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B522+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B522+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K525)),K525=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B522+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K525)),K525=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B522+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B522+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K525)),K525=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B522+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K525)),K525=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table6\"),B522+1,9))","v":0},null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B522+1,13)","v":0},{"$f":"IF(OR(J528=\"\",K522=\"\",ISTEXT(K522),J528=0),\"\",IF(OR(ISBLANK(M528),ISBLANK(N528)),\"Enter Dates\",IF(K522=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L522>ScheduleYear),AND(CostType=ARO,N528<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O528>ScheduleYear),AND(CostType=LOM,LOMComplete)),J528,J528-Q528)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J528=\"\",EB522=\"\",ISTEXT(EB522)),0,IF(OR(ISBLANK(M528),ISBLANK(N528)),0,IF(OR(AND(CostType=ARO,L522>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N528<=ScheduleYear)),0,J528)))","v":0},{"$f":"IF(OR(J528=\"\",EC522=\"\",ISTEXT(EC522)),0,IF(OR(ISBLANK(M528),ISBLANK(N528)), 0,IF(EC522=\"Date Range\",0,IF(OR(AND(CostType=ARO,L522>ScheduleYear),N528<=ScheduleYear),0,J528))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K528),INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B522+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B529+1,13)","v":0},{"$f":"IF(OR(J535=\"\",K529=\"\",ISTEXT(K529),J535=0),\"\",IF(OR(ISBLANK(M535),ISBLANK(N535)),\"Enter Dates\",IF(K529=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L529>ScheduleYear),AND(CostType=ARO,N535<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O535>ScheduleYear),AND(CostType=LOM,LOMComplete)),J535,J535-Q535)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J535=\"\",EB529=\"\",ISTEXT(EB529)),0,IF(OR(ISBLANK(M535),ISBLANK(N535)),0,IF(OR(AND(CostType=ARO,L529>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N535<=ScheduleYear)),0,J535)))","v":0},{"$f":"IF(OR(J535=\"\",EC529=\"\",ISTEXT(EC529)),0,IF(OR(ISBLANK(M535),ISBLANK(N535)), 0,IF(EC529=\"Date Range\",0,IF(OR(AND(CostType=ARO,L529>ScheduleYear),N535<=ScheduleYear),0,J535))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K535),INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B529+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B543+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B543+1,14))","v":1419},{"$f":"IF(OR(J544=\"\",K543=\"\",ISTEXT(K543),J544=0),\"\",IF(OR(ISBLANK(M544),ISBLANK(N544)),\"Enter Dates\",IF(K543=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L543>ScheduleYear),AND(CostType=ARO,N544<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O544>ScheduleYear),AND(CostType=LOM,LOMComplete)),J544,J544-Q544)))))","v":1419},null,16,16,null,{"$f":"IF(K544=\"\",\"\",SUM(T544:DO544))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N544<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J544*R544,R544*EB544)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T544:DP544,T$27:DP$27,\"<=\"&O544,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T544:DP544))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J544=\"\",EB543=\"\",ISTEXT(EB543)),0,IF(OR(ISBLANK(M544),ISBLANK(N544)),0,IF(OR(AND(CostType=ARO,L543>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N544<=ScheduleYear)),0,J544)))","v":1419},{"$f":"IF(OR(J544=\"\",EC543=\"\",ISTEXT(EC543)),0,IF(OR(ISBLANK(M544),ISBLANK(N544)),0,IF(EC543=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L543>ScheduleYear),N544<=ScheduleYear),0,J544))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K544),IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B543+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B543+1,3)),0)","v":1000},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B543+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K544)),K544=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B543+1,11))","v":6},null,null,null,null,null,null,true]
[null,null,null,"Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B550+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B550+1,14))","v":1419},{"$f":"IF(OR(J551=\"\",K550=\"\",ISTEXT(K550),J551=0),\"\",IF(OR(ISBLANK(M551),ISBLANK(N551)),\"Enter Dates\",IF(K550=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L550>ScheduleYear),AND(CostType=ARO,N551<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O551>ScheduleYear),AND(CostType=LOM,LOMComplete)),J551,J551-Q551)))))","v":1419},null,16,16,null,{"$f":"IF(K551=\"\",\"\",SUM(T551:DO551))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N551<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J551*R551,R551*EB551)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T551:DP551,T$27:DP$27,\"<=\"&O551,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T551:DP551))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J551=\"\",EB550=\"\",ISTEXT(EB550)),0,IF(OR(ISBLANK(M551),ISBLANK(N551)),0,IF(OR(AND(CostType=ARO,L550>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N551<=ScheduleYear)),0,J551)))","v":1419},{"$f":"IF(OR(J551=\"\",EC550=\"\",ISTEXT(EC550)),0,IF(OR(ISBLANK(M551),ISBLANK(N551)),0,IF(EC550=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L550>ScheduleYear),N551<=ScheduleYear),0,J551))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(K551),IF(INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B550+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B550+1,3)),0)","v":1000},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B550+1,5)","v":"D9T"},null,{"$f":"IF(OR(NOT(ISNUMBER(K551)),K551=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table4\"),B550+1,11))","v":6},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B550+1,11)","v":0},{"$f":"IF(OR(J554=\"\",K550=\"\",ISTEXT(K550),J554=0),\"\",IF(OR(ISBLANK(M554),ISBLANK(N554)),\"Enter Dates\",IF(K550=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L550>ScheduleYear),AND(CostType=ARO,N554<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O554>ScheduleYear),AND(CostType=LOM,LOMComplete)),J554,J554-Q554)))))","v":""},null,16,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J554=\"\",EB550=\"\",ISTEXT(EB550)),0,IF(OR(ISBLANK(M554),ISBLANK(N554)),0,IF(OR(AND(CostType=ARO,L550>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N554<=ScheduleYear)),0,J554)))","v":0},{"$f":"IF(OR(J554=\"\",EC550=\"\",ISTEXT(EC550)),0,IF(OR(ISBLANK(M554),ISBLANK(N554)),0,IF(EC550=\"Date Range\",0,IF(OR(AND(CostType=ARO,L550>ScheduleYear),N554<=ScheduleYear),0,J554))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K554),INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B550+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B550+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K554)),K554=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B550+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K554)),K554=0),0,INDEX(INDIRECT(\"_\"&$A$437&\"Table7\"),B550+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B557+1,13)","v":0},{"$f":"IF(OR(J563=\"\",K557=\"\",ISTEXT(K557),J563=0),\"\",IF(OR(ISBLANK(M563),ISBLANK(N563)),\"Enter Dates\",IF(K557=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L557>ScheduleYear),AND(CostType=ARO,N563<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O563>ScheduleYear),AND(CostType=LOM,LOMComplete)),J563,J563-Q563)))))","v":""},null,16,16,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J563=\"\",EB557=\"\",ISTEXT(EB557)),0,IF(OR(ISBLANK(M563),ISBLANK(N563)),0,IF(OR(AND(CostType=ARO,L557>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N563<=ScheduleYear)),0,J563)))","v":0},{"$f":"IF(OR(J563=\"\",EC557=\"\",ISTEXT(EC557)),0,IF(OR(ISBLANK(M563),ISBLANK(N563)), 0,IF(EC557=\"Date Range\",0,IF(OR(AND(CostType=ARO,L557>ScheduleYear),N563<=ScheduleYear),0,J563))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K563),INDEX(INDIRECT(\"_\"&$A$437&\"Table8\"),B557+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B564) - ROW($A$437)-1)/INDEX(SheetRangeIndex,MATCH($A$437,TableNamesSorted,0),7)","v":18},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,2)","v":"Prepare ground for TSF slope armor 1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,3))","v":""},{"$f":"IF(ISERROR(EL564),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,8))","v":""},{"$f":"SUM(J565:J570)","v":2838},{"$f":"IF(ISERR(ED564),\"Cost Type\",IF(A564=\"X\",\"Override\",IF(AND(CostType=ARO,L564>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI564)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ564)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG564)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF564)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH564)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J564,SUM(T564:DO564))))))))))","v":2838},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q565:Q570)","v":0},null,null,{"$f":"IF(ISTEXT($EB564),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T565:T570,$J565:$J570),IF(CostType=Bond,SUMPRODUCT($EB565:$EB570,T565:T570,$EA565:$EA570),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T565:T570,$EB565:$EB570)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB564),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ565:AZ570,$J565:$J570),IF(CostType=Bond,SUMPRODUCT($EB565:$EB570,AZ565:AZ570,$EA565:$EA570),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ565:AZ570,$EB565:$EB570)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB564),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF565:CF570,$J565:$J570),IF(CostType=Bond,SUMPRODUCT($EB565:$EB570,CF565:CF570,$EA565:$EA570),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF565:CF570,$EB565:$EB570)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB564),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL565:DL570,$J565:$J570),IF(CostType=Bond,SUMPRODUCT($EB565:$EB570,DL565:DL570,$EA565:$EA570),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL565:DL570,$EB565:$EB570)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K564),SUM(T564:DO564)-K564,K564)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED564),\"Cost Type\",IF(A564=\"X\",\"Override\",IF(AND(CostType=ARO,L564>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI564)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ564)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG564)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF564)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH564)),\"Phase\",J564))))))))","v":2838},{"$f":"IF(EE564=\"\",\"Cost Type\",IF(A564=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L564>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI564=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ564=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG564=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF564=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH564=\"\"),\"Phase\",J564))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C564)","v":1},{"$f":"SEARCH(OtherCostType,C564)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E564)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E564))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E564,0)))),1,$EK564)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F564)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F564))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F564,0)))),1,$EK564)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G564)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G564))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G564,0)))),1,$EK564)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H564)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H564))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H564,0)))),1,$EK564)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I564)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I564))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I564,0)))),1,$EK564)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B564+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,{"$f":"(ROW(B571) - ROW($A$437)-1)/INDEX(SheetRangeIndex,MATCH($A$437,TableNamesSorted,0),7)","v":19},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,2)","v":"Toe berm area around TSF (see User 22)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,3))","v":""},{"$f":"IF(ISERROR(EL571),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,8))","v":""},{"$f":"SUM(J572:J577)","v":197705},{"$f":"IF(ISERR(ED571),\"Cost Type\",IF(A571=\"X\",\"Override\",IF(AND(CostType=ARO,L571>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI571)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ571)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG571)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF571)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH571)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J571,SUM(T571:DO571))))))))))","v":197705},{"$f":"INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q572:Q577)","v":0},null,null,{"$f":"IF(ISTEXT($EB571),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T572:T577,$J572:$J577),IF(CostType=Bond,SUMPRODUCT($EB572:$EB577,T572:T577,$EA572:$EA577),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T572:T577,$EB572:$EB577)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,197705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB571),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ572:AZ577,$J572:$J577),IF(CostType=Bond,SUMPRODUCT($EB572:$EB577,AZ572:AZ577,$EA572:$EA577),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ572:AZ577,$EB572:$EB577)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB571),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF572:CF577,$J572:$J577),IF(CostType=Bond,SUMPRODUCT($EB572:$EB577,CF572:CF577,$EA572:$EA577),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF572:CF577,$EB572:$EB577)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB571),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL572:DL577,$J572:$J577),IF(CostType=Bond,SUMPRODUCT($EB572:$EB577,DL572:DL577,$EA572:$EA577),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL572:DL577,$EB572:$EB577)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K571),SUM(T571:DO571)-K571,K571)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED571),\"Cost Type\",IF(A571=\"X\",\"Override\",IF(AND(CostType=ARO,L571>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI571)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ571)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG571)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF571)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH571)),\"Phase\",J571))))))))","v":197705},{"$f":"IF(EE571=\"\",\"Cost Type\",IF(A571=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L571>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI571=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ571=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG571=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF571=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH571=\"\"),\"Phase\",J571))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C571)","v":1},{"$f":"SEARCH(OtherCostType,C571)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E571)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E571))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E571,0)))),1,$EK571)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F571)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F571))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F571,0)))),1,$EK571)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G571)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G571))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G571,0)))),1,$EK571)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H571)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H571))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H571,0)))),1,$EK571)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I571)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I571))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I571,0)))),1,$EK571)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$437&\"Table1\"),B571+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
["Landfills","LANDFILLS",null,null,null,null,null,null,null,{"$f":"SumByColor(J580,J580:J587)","v":0},{"$f":"SumByColor(K580,K580:K587)","v":0},null,null,null,null,null,{"$f":"SumByColor(Q580,Q580:Q587)","v":0},null,null,{"$f":"SumByColor(T580,T580:T587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ580,AZ580:AZ587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF580,CF580:CF587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL580,DL580:DL587)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB580,EB580:EB587)","v":0},{"$f":"SumByColor(EC580,EC580:EC587)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Cover 1 Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$579&\"Table5\"),B580+1,25)","v":0},{"$f":"IF(OR(J582=\"\",K580=\"\",ISTEXT(K580),J582=0),\"\",IF(OR(ISBLANK(M582),ISBLANK(N582)),\"Enter Dates\",IF(K580=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L580>ScheduleYear),AND(CostType=ARO,N582<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J582,J582-Q582)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J582=\"\",EB580=\"\",ISTEXT(EB580)),0,IF(OR(ISBLANK(M582),ISBLANK(N582)),0,IF(OR(AND(CostType=ARO,L580>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N582<=ScheduleYear)),0,J582)))","v":0},{"$f":"IF(OR(J582=\"\",EC580=\"\",ISTEXT(EC580)),0,IF(OR(ISBLANK(M582),ISBLANK(N582)),0,IF(EC580=\"Date Range\",0,IF(OR(AND(CostType=ARO,L580>ScheduleYear),N582<=ScheduleYear),0,J582))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K582),INDEX(INDIRECT(\"_\"&$A$579&\"Table5\"),B580+1,4),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$579&\"Table5\"),B580+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K582)),K582=0),0,INDEX(INDIRECT(\"_\"&$A$579&\"Table5\"),B580+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K582)),K582=0),0,INDEX(INDIRECT(\"_\"&$A$579&\"Table5\"),B580+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$579&\"Table5\"),B580+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K582)),K582=0),0,INDEX(INDIRECT(\"_\"&$A$579&\"Table5\"),B580+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K582)),K582=0),0,INDEX(INDIRECT(\"_\"&$A$579&\"Table5\"),B580+1,9))","v":0},null,null,null,true]
[null,null,null,"Haul Material",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,4)=\"\",0,INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,17)+INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,24))","v":0},{"$f":"IF(OR(J591=\"\",K589=\"\",ISTEXT(K589),J591=0),\"\",IF(OR(ISBLANK(M591),ISBLANK(N591)),\"Enter Dates\",IF(K589=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L589>ScheduleYear),AND(CostType=ARO,N591<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J591,J591-Q591)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J591=\"\",EB589=\"\",ISTEXT(EB589)),0,IF(OR(ISBLANK(M591),ISBLANK(N591)),0,IF(OR(AND(CostType=ARO,L589>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N591<=ScheduleYear)),0,J591)))","v":0},{"$f":"IF(OR(J591=\"\",EC589=\"\",ISTEXT(EC589)),0,IF(OR(ISBLANK(M591),ISBLANK(N591)),0,IF(EC589=\"Date Range\",0,IF(OR(AND(CostType=ARO,L589>ScheduleYear),N591<=ScheduleYear),0,J591))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Haul","Haul",{"$f":"IF(ISNUMBER(K591),IF(INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,4)=0,0,INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,4)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,10)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K591)),K591=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,12))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K591)),K591=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,14))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,5)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K591)),K591=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,7))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K591)),K591=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B589+1,9))","v":0},null,null,null,true]
[null,null,null,"Crush/Screen",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B597+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B597+1,18))","v":0},{"$f":"IF(OR(J598=\"\",K597=\"\",ISTEXT(K597),J598=0),\"\",IF(OR(ISBLANK(M598),ISBLANK(N598)),\"Enter Dates\",IF(K597=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L597>ScheduleYear),AND(CostType=ARO,N598<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J598,J598-Q598)))))","v":""},null,2,2,null,{"$f":"IF(K598=\"\",\"\",SUM(T598:DO598))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N598<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J598*R598,R598*EB598)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T598:DP598,T$27:DP$27,\"<=\"&O598,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T598:DP598))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J598=\"\",EB597=\"\",ISTEXT(EB597)),0,IF(OR(ISBLANK(M598),ISBLANK(N598)),0,IF(OR(AND(CostType=ARO,L597>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N598<=ScheduleYear)),0,J598)))","v":0},{"$f":"IF(OR(J598=\"\",EC597=\"\",ISTEXT(EC597)),0,IF(OR(ISBLANK(M598),ISBLANK(N598)),0,IF(EC597=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L597>ScheduleYear),N598<=ScheduleYear),0,J598))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Crush","Crush",{"$f":"IF(ISNUMBER(K598),IF(INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B597+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$588&\"Table3\"),B597+1,3)),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B597+1,11)","v":0},{"$f":"IF(OR(J601=\"\",K597=\"\",ISTEXT(K597),J601=0),\"\",IF(OR(ISBLANK(M601),ISBLANK(N601)),\"Enter Dates\",IF(K597=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L597>ScheduleYear),AND(CostType=ARO,N601<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J601,J601-Q601)))))","v":""},null,2,2,null,"",0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J601=\"\",EB597=\"\",ISTEXT(EB597)),0,IF(OR(ISBLANK(M601),ISBLANK(N601)),0,IF(OR(AND(CostType=ARO,L597>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N601<=ScheduleYear)),0,J601)))","v":0},{"$f":"IF(OR(J601=\"\",EC597=\"\",ISTEXT(EC597)),0,IF(OR(ISBLANK(M601),ISBLANK(N601)),0,IF(EC597=\"Date Range\",0,IF(OR(AND(CostType=ARO,L597>ScheduleYear),N601<=ScheduleYear),0,J601))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K601),INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B597+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B597+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K601)),K601=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B597+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K601)),K601=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B597+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B605+1,20)","v":0},{"$f":"IF(OR(J610=\"\",K605=\"\",ISTEXT(K605),J610=0),\"\",IF(OR(ISBLANK(M610),ISBLANK(N610)),\"Enter Dates\",IF(K605=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L605>ScheduleYear),AND(CostType=ARO,N610<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J610,J610-Q610)))))","v":""},null,1,1,null,"",0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J610=\"\",EB605=\"\",ISTEXT(EB605)),0,IF(OR(ISBLANK(M610),ISBLANK(N610)),0,IF(OR(AND(CostType=ARO,L605>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N610<=ScheduleYear)),0,J610)))","v":0},{"$f":"IF(OR(J610=\"\",EC605=\"\",ISTEXT(EC605)),0,IF(OR(ISBLANK(M610),ISBLANK(N610)), 0,IF(EC605=\"Date Range\",0,IF(OR(AND(CostType=ARO,L605>ScheduleYear),N610<=ScheduleYear),0,J610))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K610),INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B605+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B605+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K610)),K610=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B605+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K610)),K610=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table4\"),B605+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table5\"),B605+1,8)","v":0},{"$f":"IF(OR(J611=\"\",K605=\"\",ISTEXT(K605),J611=0),\"\",IF(OR(ISBLANK(M611),ISBLANK(N611)),\"Enter Dates\",IF(K605=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L605>ScheduleYear),AND(CostType=ARO,N611<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J611,J611-Q611)))))","v":""},null,1,1,null,"",0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J611=\"\",EB605=\"\",ISTEXT(EB605)),0,IF(OR(ISBLANK(M611),ISBLANK(N611)),0,IF(OR(AND(CostType=ARO,L605>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N611<=ScheduleYear)),0,J611)))","v":0},{"$f":"IF(OR(J611=\"\",EC605=\"\",ISTEXT(EC605)),0,IF(OR(ISBLANK(M611),ISBLANK(N611)), 0,IF(EC605=\"Date Range\",0,IF(OR(AND(CostType=ARO,L605>ScheduleYear),N611<=ScheduleYear),0,J611))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K611),INDEX(INDIRECT(\"_\"&$A$588&\"Table5\"),B605+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table5\"),B605+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K611)),K611=0),0,INDEX(INDIRECT(\"_\"&$A$588&\"Table5\"),B605+1,5))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$588&\"Table5\"),B613+1,12)","v":0},{"$f":"IF(OR(J620=\"\",K613=\"\",ISTEXT(K613),J620=0),\"\",IF(OR(ISBLANK(M620),ISBLANK(N620)),\"Enter Dates\",IF(K613=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L613>ScheduleYear),AND(CostType=ARO,N620<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J620,J620-Q620)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J620=\"\",EB613=\"\",ISTEXT(EB613)),0,IF(OR(ISBLANK(M620),ISBLANK(N620)),0,IF(OR(AND(CostType=ARO,L613>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N620<=ScheduleYear)),0,J620)))","v":0},{"$f":"IF(OR(J620=\"\",EC614=\"\",ISTEXT(EC614)),0,IF(OR(ISBLANK(M620),ISBLANK(N620)), 0,IF(EC614=\"Date Range\",0,IF(OR(AND(CostType=ARO,L613>ScheduleYear),N620<=ScheduleYear),0,J620))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K620),INDEX(INDIRECT(\"_\"&$A$588&\"Table5\"),B613+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B623+1,11)","v":0},{"$f":"IF(OR(J627=\"\",K623=\"\",ISTEXT(K623),J627=0),\"\",IF(OR(ISBLANK(M627),ISBLANK(N627)),\"Enter Dates\",IF(K623=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L623>ScheduleYear),AND(CostType=ARO,N627<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O627>ScheduleYear),AND(CostType=LOM,LOMComplete)),J627,J627-Q627)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J627=\"\",EB623=\"\",ISTEXT(EB623)),0,IF(OR(ISBLANK(M627),ISBLANK(N627)),0,IF(OR(AND(CostType=ARO,L623>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N627<=ScheduleYear)),0,J627)))","v":0},{"$f":"IF(OR(J627=\"\",EC623=\"\",ISTEXT(EC623)),0,IF(OR(ISBLANK(M627),ISBLANK(N627)),0,IF(EC623=\"Date Range\",0,IF(OR(AND(CostType=ARO,L623>ScheduleYear),N627<=ScheduleYear),0,J627))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K627),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B623+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B623+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K627)),K627=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B623+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K627)),K627=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B623+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B623+1,13)","v":0},{"$f":"IF(OR(J630=\"\",K623=\"\",ISTEXT(K623),J630=0),\"\",IF(OR(ISBLANK(M630),ISBLANK(N630)),\"Enter Dates\",IF(K623=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L623>ScheduleYear),AND(CostType=ARO,N630<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O630>ScheduleYear),AND(CostType=LOM,LOMComplete)),J630,J630-Q630)))))","v":""},null,null,null,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J630=\"\",EB623=\"\",ISTEXT(EB623)),0,IF(OR(ISBLANK(M630),ISBLANK(N630)),0,IF(OR(AND(CostType=ARO,L623>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N630<=ScheduleYear)),0,J630)))","v":0},{"$f":"IF(OR(J630=\"\",EC624=\"\",ISTEXT(EC624)),0,IF(OR(ISBLANK(M630),ISBLANK(N630)), 0,IF(EC624=\"Date Range\",0,IF(OR(AND(CostType=ARO,L623>ScheduleYear),N630<=ScheduleYear),0,J630))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K630),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B623+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B631+1,11)","v":1869},{"$f":"IF(OR(J635=\"\",K631=\"\",ISTEXT(K631),J635=0),\"\",IF(OR(ISBLANK(M635),ISBLANK(N635)),\"Enter Dates\",IF(K631=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L631>ScheduleYear),AND(CostType=ARO,N635<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O635>ScheduleYear),AND(CostType=LOM,LOMComplete)),J635,J635-Q635)))))","v":1869},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J635=\"\",EB631=\"\",ISTEXT(EB631)),0,IF(OR(ISBLANK(M635),ISBLANK(N635)),0,IF(OR(AND(CostType=ARO,L631>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N635<=ScheduleYear)),0,J635)))","v":1869},{"$f":"IF(OR(J635=\"\",EC631=\"\",ISTEXT(EC631)),0,IF(OR(ISBLANK(M635),ISBLANK(N635)),0,IF(EC631=\"Date Range\",0,IF(OR(AND(CostType=ARO,L631>ScheduleYear),N635<=ScheduleYear),0,J635))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K635),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B631+1,3),0)","v":33},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B631+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K635)),K635=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B631+1,6))","v":2},{"$f":"IF(OR(NOT(ISNUMBER(K635)),K635=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B631+1,8))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B639+1,9)","v":0},{"$f":"IF(OR(J645=\"\",K639=\"\",ISTEXT(K639),J645=0),\"\",IF(OR(ISBLANK(M645),ISBLANK(N645)),\"Enter Dates\",IF(K639=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L639>ScheduleYear),AND(CostType=ARO,N645<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O645>ScheduleYear),AND(CostType=LOM,LOMComplete)),J645,J645-Q645)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J645=\"\",EB639=\"\",ISTEXT(EB639)),0,IF(OR(ISBLANK(M645),ISBLANK(N645)),0,IF(OR(AND(CostType=ARO,L639>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N645<=ScheduleYear)),0,J645)))","v":0},{"$f":"IF(OR(J645=\"\",EC639=\"\",ISTEXT(EC639)),0,IF(OR(ISBLANK(M645),ISBLANK(N645)), 0,IF(EC639=\"Date Range\",0,IF(OR(AND(CostType=ARO,L639>ScheduleYear),N645<=ScheduleYear),0,J645))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K645),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B639+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B639+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K645)),K645=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B639+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B647+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B647+1,15))","v":298598},{"$f":"IF(OR(J648=\"\",K647=\"\",ISTEXT(K647),J648=0),\"\",IF(OR(ISBLANK(M648),ISBLANK(N648)),\"Enter Dates\",IF(K647=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L647>ScheduleYear),AND(CostType=ARO,N648<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O648>ScheduleYear),AND(CostType=LOM,LOMComplete)),J648,J648-Q648)))))","v":298598},null,14,14,null,{"$f":"IF(K648=\"\",\"\",SUM(T648:DO648))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N648<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J648*R648,R648*EB648)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T648:DP648,T$27:DP$27,\"<=\"&O648,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T648:DP648))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J648=\"\",EB647=\"\",ISTEXT(EB647)),0,IF(OR(ISBLANK(M648),ISBLANK(N648)),0,IF(OR(AND(CostType=ARO,L647>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N648<=ScheduleYear)),0,J648)))","v":298598},{"$f":"IF(OR(J648=\"\",EC647=\"\",ISTEXT(EC647)),0,IF(OR(ISBLANK(M648),ISBLANK(N648)),0,IF(EC647=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L647>ScheduleYear),N648<=ScheduleYear),0,J648))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B647+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K648)),K648=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B647+1,6))","v":617},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B655+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B655+1,18))","v":965},{"$f":"IF(OR(J657=\"\",K655=\"\",ISTEXT(K655),J657=0),\"\",IF(OR(ISBLANK(M657),ISBLANK(N657)),\"Enter Dates\",IF(K655=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L655>ScheduleYear),AND(CostType=ARO,N657<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O657>ScheduleYear),AND(CostType=LOM,LOMComplete)),J657,J657-Q657)))))","v":965},null,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J657=\"\",EB655=\"\",ISTEXT(EB655)),0,IF(OR(ISBLANK(M657),ISBLANK(N657)),0,IF(OR(AND(CostType=ARO,L655>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N657<=ScheduleYear)),0,J657)))","v":965},{"$f":"IF(OR(J657=\"\",EC655=\"\",ISTEXT(EC655)),0,IF(OR(ISBLANK(M657),ISBLANK(N657)),0,IF(EC655=\"Date Range\",0,IF(OR(AND(CostType=ARO,L655>ScheduleYear),N657<=ScheduleYear),0,J657))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K657)),K657=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B655+1,9))","v":36},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B655+1,21)","v":911},{"$f":"IF(OR(J658=\"\",K655=\"\",ISTEXT(K655),J658=0),\"\",IF(OR(ISBLANK(M658),ISBLANK(N658)),\"Enter Dates\",IF(K655=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L655>ScheduleYear),AND(CostType=ARO,N658<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O658>ScheduleYear),AND(CostType=LOM,LOMComplete)),J658,J658-Q658)))))","v":911},null,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J658=\"\",EB655=\"\",ISTEXT(EB655)),0,IF(OR(ISBLANK(M658),ISBLANK(N658)),0,IF(OR(AND(CostType=ARO,L655>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N658<=ScheduleYear)),0,J658)))","v":911},{"$f":"IF(OR(J658=\"\",EC655=\"\",ISTEXT(EC655)),0,IF(OR(ISBLANK(M658),ISBLANK(N658)),0,IF(EC655=\"Date Range\",0,IF(OR(AND(CostType=ARO,L655>ScheduleYear),N658<=ScheduleYear),0,J658))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B655+1,11)","v":"349F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K658)),K658=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B655+1,12))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B663+1,11)","v":1869},{"$f":"IF(OR(J667=\"\",K663=\"\",ISTEXT(K663),J667=0),\"\",IF(OR(ISBLANK(M667),ISBLANK(N667)),\"Enter Dates\",IF(K663=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L663>ScheduleYear),AND(CostType=ARO,N667<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O667>ScheduleYear),AND(CostType=LOM,LOMComplete)),J667,J667-Q667)))))","v":1869},null,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J667=\"\",EB663=\"\",ISTEXT(EB663)),0,IF(OR(ISBLANK(M667),ISBLANK(N667)),0,IF(OR(AND(CostType=ARO,L663>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N667<=ScheduleYear)),0,J667)))","v":1869},{"$f":"IF(OR(J667=\"\",EC663=\"\",ISTEXT(EC663)),0,IF(OR(ISBLANK(M667),ISBLANK(N667)),0,IF(EC663=\"Date Range\",0,IF(OR(AND(CostType=ARO,L663>ScheduleYear),N667<=ScheduleYear),0,J667))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K667),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B663+1,3),0)","v":1152},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B663+1,4)","v":"777G/992K/D9T"},{"$f":"IF(OR(NOT(ISNUMBER(K667)),K667=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B663+1,6))","v":2},{"$f":"IF(OR(NOT(ISNUMBER(K667)),K667=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B663+1,8))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B671+1,21)","v":0},{"$f":"IF(OR(J674=\"\",K671=\"\",ISTEXT(K671),J674=0),\"\",IF(OR(ISBLANK(M674),ISBLANK(N674)),\"Enter Dates\",IF(K671=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L671>ScheduleYear),AND(CostType=ARO,N674<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O674>ScheduleYear),AND(CostType=LOM,LOMComplete)),J674,J674-Q674)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J674=\"\",EB671=\"\",ISTEXT(EB671)),0,IF(OR(ISBLANK(M674),ISBLANK(N674)),0,IF(OR(AND(CostType=ARO,L671>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N674<=ScheduleYear)),0,J674)))","v":0},{"$f":"IF(OR(J674=\"\",EC671=\"\",ISTEXT(EC671)),0,IF(OR(ISBLANK(M674),ISBLANK(N674)),0,IF(EC671=\"Date Range\",0,IF(OR(AND(CostType=ARO,L671>ScheduleYear),N674<=ScheduleYear),0,J674))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B671+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K674)),K674=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B671+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B671+1,9)","v":0},{"$f":"IF(OR(J677=\"\",K671=\"\",ISTEXT(K671),J677=0),\"\",IF(OR(ISBLANK(M677),ISBLANK(N677)),\"Enter Dates\",IF(K671=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L671>ScheduleYear),AND(CostType=ARO,N677<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O677>ScheduleYear),AND(CostType=LOM,LOMComplete)),J677,J677-Q677)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J677=\"\",EB671=\"\",ISTEXT(EB671)),0,IF(OR(ISBLANK(M677),ISBLANK(N677)),0,IF(OR(AND(CostType=ARO,L671>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N677<=ScheduleYear)),0,J677)))","v":0},{"$f":"IF(OR(J677=\"\",EC671=\"\",ISTEXT(EC671)),0,IF(OR(ISBLANK(M677),ISBLANK(N677)), 0,IF(EC671=\"Date Range\",0,IF(OR(AND(CostType=ARO,L671>ScheduleYear),N677<=ScheduleYear),0,J677))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K677),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B671+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B671+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K677)),K677=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B671+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B679+1,13)","v":0},{"$f":"IF(OR(J686=\"\",K679=\"\",ISTEXT(K679),J686=0),\"\",IF(OR(ISBLANK(M686),ISBLANK(N686)),\"Enter Dates\",IF(K679=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L679>ScheduleYear),AND(CostType=ARO,N686<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O686>ScheduleYear),AND(CostType=LOM,LOMComplete)),J686,J686-Q686)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J686=\"\",EB679=\"\",ISTEXT(EB679)),0,IF(OR(ISBLANK(M686),ISBLANK(N686)),0,IF(OR(AND(CostType=ARO,L679>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N686<=ScheduleYear)),0,J686)))","v":0},{"$f":"IF(OR(J686=\"\",EC680=\"\",ISTEXT(EC680)),0,IF(OR(ISBLANK(M686),ISBLANK(N686)), 0,IF(EC680=\"Date Range\",0,IF(OR(AND(CostType=ARO,L679>ScheduleYear),N686<=ScheduleYear),0,J686))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K686),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B679+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B687+1,9)","v":0},{"$f":"IF(OR(J693=\"\",K687=\"\",ISTEXT(K687),J693=0),\"\",IF(OR(ISBLANK(M693),ISBLANK(N693)),\"Enter Dates\",IF(K687=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L687>ScheduleYear),AND(CostType=ARO,N693<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O693>ScheduleYear),AND(CostType=LOM,LOMComplete)),J693,J693-Q693)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J693=\"\",EB687=\"\",ISTEXT(EB687)),0,IF(OR(ISBLANK(M693),ISBLANK(N693)),0,IF(OR(AND(CostType=ARO,L687>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N693<=ScheduleYear)),0,J693)))","v":0},{"$f":"IF(OR(J693=\"\",EC687=\"\",ISTEXT(EC687)),0,IF(OR(ISBLANK(M693),ISBLANK(N693)), 0,IF(EC687=\"Date Range\",0,IF(OR(AND(CostType=ARO,L687>ScheduleYear),N693<=ScheduleYear),0,J693))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K693),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B687+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B687+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K693)),K693=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B687+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B695+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B695+1,15))","v":75240},{"$f":"IF(OR(J696=\"\",K695=\"\",ISTEXT(K695),J696=0),\"\",IF(OR(ISBLANK(M696),ISBLANK(N696)),\"Enter Dates\",IF(K695=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L695>ScheduleYear),AND(CostType=ARO,N696<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O696>ScheduleYear),AND(CostType=LOM,LOMComplete)),J696,J696-Q696)))))","v":75240},null,14,14,null,{"$f":"IF(K696=\"\",\"\",SUM(T696:DO696))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N696<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J696*R696,R696*EB696)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T696:DP696,T$27:DP$27,\"<=\"&O696,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T696:DP696))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J696=\"\",EB695=\"\",ISTEXT(EB695)),0,IF(OR(ISBLANK(M696),ISBLANK(N696)),0,IF(OR(AND(CostType=ARO,L695>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N696<=ScheduleYear)),0,J696)))","v":75240},{"$f":"IF(OR(J696=\"\",EC695=\"\",ISTEXT(EC695)),0,IF(OR(ISBLANK(M696),ISBLANK(N696)),0,IF(EC695=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L695>ScheduleYear),N696<=ScheduleYear),0,J696))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B695+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K696)),K696=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B695+1,6))","v":156},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B695+1,19)","v":0},{"$f":"IF(OR(J700=\"\",K695=\"\",ISTEXT(K695),J700=0),\"\",IF(OR(ISBLANK(M700),ISBLANK(N700)),\"Enter Dates\",IF(K695=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L695>ScheduleYear),AND(CostType=ARO,N700<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O700>ScheduleYear),AND(CostType=LOM,LOMComplete)),J700,J700-Q700)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J700=\"\",EB695=\"\",ISTEXT(EB695)),0,IF(OR(ISBLANK(M700),ISBLANK(N700)),0,IF(OR(AND(CostType=ARO,L695>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N700<=ScheduleYear)),0,J700)))","v":0},{"$f":"IF(OR(J700=\"\",EC695=\"\",ISTEXT(EC695)),0,IF(OR(ISBLANK(M700),ISBLANK(N700)), 0,IF(EC695=\"Date Range\",0,IF(OR(AND(CostType=ARO,L695>ScheduleYear),N700<=ScheduleYear),0,J700))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K700),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B695+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B695+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K700)),K700=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B695+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K700)),K700=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B695+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B703+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B703+1,18))","v":537},{"$f":"IF(OR(J705=\"\",K703=\"\",ISTEXT(K703),J705=0),\"\",IF(OR(ISBLANK(M705),ISBLANK(N705)),\"Enter Dates\",IF(K703=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L703>ScheduleYear),AND(CostType=ARO,N705<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O705>ScheduleYear),AND(CostType=LOM,LOMComplete)),J705,J705-Q705)))))","v":537},null,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J705=\"\",EB703=\"\",ISTEXT(EB703)),0,IF(OR(ISBLANK(M705),ISBLANK(N705)),0,IF(OR(AND(CostType=ARO,L703>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N705<=ScheduleYear)),0,J705)))","v":537},{"$f":"IF(OR(J705=\"\",EC703=\"\",ISTEXT(EC703)),0,IF(OR(ISBLANK(M705),ISBLANK(N705)),0,IF(EC703=\"Date Range\",0,IF(OR(AND(CostType=ARO,L703>ScheduleYear),N705<=ScheduleYear),0,J705))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K705)),K705=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B703+1,9))","v":20},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B711+1,21)","v":0},{"$f":"IF(OR(J714=\"\",K711=\"\",ISTEXT(K711),J714=0),\"\",IF(OR(ISBLANK(M714),ISBLANK(N714)),\"Enter Dates\",IF(K711=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L711>ScheduleYear),AND(CostType=ARO,N714<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O714>ScheduleYear),AND(CostType=LOM,LOMComplete)),J714,J714-Q714)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J714=\"\",EB711=\"\",ISTEXT(EB711)),0,IF(OR(ISBLANK(M714),ISBLANK(N714)),0,IF(OR(AND(CostType=ARO,L711>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N714<=ScheduleYear)),0,J714)))","v":0},{"$f":"IF(OR(J714=\"\",EC711=\"\",ISTEXT(EC711)),0,IF(OR(ISBLANK(M714),ISBLANK(N714)),0,IF(EC711=\"Date Range\",0,IF(OR(AND(CostType=ARO,L711>ScheduleYear),N714<=ScheduleYear),0,J714))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B711+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K714)),K714=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B711+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B719+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B719+1,18))","v":1729},{"$f":"IF(OR(J721=\"\",K719=\"\",ISTEXT(K719),J721=0),\"\",IF(OR(ISBLANK(M721),ISBLANK(N721)),\"Enter Dates\",IF(K719=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L719>ScheduleYear),AND(CostType=ARO,N721<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O721>ScheduleYear),AND(CostType=LOM,LOMComplete)),J721,J721-Q721)))))","v":1729},null,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J721=\"\",EB719=\"\",ISTEXT(EB719)),0,IF(OR(ISBLANK(M721),ISBLANK(N721)),0,IF(OR(AND(CostType=ARO,L719>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N721<=ScheduleYear)),0,J721)))","v":1729},{"$f":"IF(OR(J721=\"\",EC719=\"\",ISTEXT(EC719)),0,IF(OR(ISBLANK(M721),ISBLANK(N721)),0,IF(EC719=\"Date Range\",0,IF(OR(AND(CostType=ARO,L719>ScheduleYear),N721<=ScheduleYear),0,J721))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K721)),K721=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B719+1,9))","v":65},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B719+1,19)","v":0},{"$f":"IF(OR(J724=\"\",K719=\"\",ISTEXT(K719),J724=0),\"\",IF(OR(ISBLANK(M724),ISBLANK(N724)),\"Enter Dates\",IF(K719=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L719>ScheduleYear),AND(CostType=ARO,N724<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O724>ScheduleYear),AND(CostType=LOM,LOMComplete)),J724,J724-Q724)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J724=\"\",EB719=\"\",ISTEXT(EB719)),0,IF(OR(ISBLANK(M724),ISBLANK(N724)),0,IF(OR(AND(CostType=ARO,L719>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N724<=ScheduleYear)),0,J724)))","v":0},{"$f":"IF(OR(J724=\"\",EC719=\"\",ISTEXT(EC719)),0,IF(OR(ISBLANK(M724),ISBLANK(N724)), 0,IF(EC719=\"Date Range\",0,IF(OR(AND(CostType=ARO,L719>ScheduleYear),N724<=ScheduleYear),0,J724))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K724),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B719+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B719+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K724)),K724=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B719+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K724)),K724=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B719+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B727+1,9)","v":0},{"$f":"IF(OR(J733=\"\",K727=\"\",ISTEXT(K727),J733=0),\"\",IF(OR(ISBLANK(M733),ISBLANK(N733)),\"Enter Dates\",IF(K727=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L727>ScheduleYear),AND(CostType=ARO,N733<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O733>ScheduleYear),AND(CostType=LOM,LOMComplete)),J733,J733-Q733)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J733=\"\",EB727=\"\",ISTEXT(EB727)),0,IF(OR(ISBLANK(M733),ISBLANK(N733)),0,IF(OR(AND(CostType=ARO,L727>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N733<=ScheduleYear)),0,J733)))","v":0},{"$f":"IF(OR(J733=\"\",EC727=\"\",ISTEXT(EC727)),0,IF(OR(ISBLANK(M733),ISBLANK(N733)), 0,IF(EC727=\"Date Range\",0,IF(OR(AND(CostType=ARO,L727>ScheduleYear),N733<=ScheduleYear),0,J733))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K733),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B727+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B727+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K733)),K733=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B727+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B735+1,19)","v":0},{"$f":"IF(OR(J740=\"\",K735=\"\",ISTEXT(K735),J740=0),\"\",IF(OR(ISBLANK(M740),ISBLANK(N740)),\"Enter Dates\",IF(K735=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L735>ScheduleYear),AND(CostType=ARO,N740<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O740>ScheduleYear),AND(CostType=LOM,LOMComplete)),J740,J740-Q740)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J740=\"\",EB735=\"\",ISTEXT(EB735)),0,IF(OR(ISBLANK(M740),ISBLANK(N740)),0,IF(OR(AND(CostType=ARO,L735>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N740<=ScheduleYear)),0,J740)))","v":0},{"$f":"IF(OR(J740=\"\",EC735=\"\",ISTEXT(EC735)),0,IF(OR(ISBLANK(M740),ISBLANK(N740)), 0,IF(EC735=\"Date Range\",0,IF(OR(AND(CostType=ARO,L735>ScheduleYear),N740<=ScheduleYear),0,J740))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K740),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B735+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B735+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K740)),K740=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B735+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K740)),K740=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B735+1,17))","v":0},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B743) - ROW($B$622)-1)/INDEX(SheetRangeIndex,MATCH($A$622,TableNamesSorted,0),7)","v":15},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,2)","v":"Changehouse/Gatehouse"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,3))","v":""},{"$f":"IF(ISERROR(EL743),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,5)))","v":"Buildings"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,8))","v":""},{"$f":"SUM(J744:J750)","v":19105},{"$f":"IF(ISERR(ED743),\"Cost Type\",IF(A743=\"X\",\"Override\",IF(AND(CostType=ARO,L743>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI743)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ743)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG743)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF743)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH743)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J743,SUM(T743:DO743))))))))))","v":19105},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q744:Q750)","v":0},null,null,{"$f":"IF(ISTEXT($EB743),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T744:T750,$J744:$J750),IF(CostType=Bond,SUMPRODUCT($EB744:$EB750,T744:T750,$EA744:$EA750),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T744:T750,$EB744:$EB750)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB743),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ744:AZ750,$J744:$J750),IF(CostType=Bond,SUMPRODUCT($EB744:$EB750,AZ744:AZ750,$EA744:$EA750),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ744:AZ750,$EB744:$EB750)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB743),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF744:CF750,$J744:$J750),IF(CostType=Bond,SUMPRODUCT($EB744:$EB750,CF744:CF750,$EA744:$EA750),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF744:CF750,$EB744:$EB750)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB743),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL744:DL750,$J744:$J750),IF(CostType=Bond,SUMPRODUCT($EB744:$EB750,DL744:DL750,$EA744:$EA750),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL744:DL750,$EB744:$EB750)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K743),SUM(T743:DO743)-K743,K743)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED743),\"Cost Type\",IF(A743=\"X\",\"Override\",IF(AND(CostType=ARO,L743>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI743)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ743)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG743)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF743)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH743)),\"Phase\",J743))))))))","v":19105},{"$f":"IF(EE743=\"\",\"Cost Type\",IF(A743=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L743>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI743=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ743=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG743=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF743=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH743=\"\"),\"Phase\",J743))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C743)","v":1},{"$f":"SEARCH(OtherCostType,C743)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E743)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E743))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E743,0)))),1,$EK743)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F743)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F743))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F743,0)))),1,$EK743)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G743)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G743))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G743,0)))),1,$EK743)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H743)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H743))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H743,0)))),1,$EK743)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I743)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I743))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I743,0)))),1,$EK743)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B743+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B743+1,13)","v":0},{"$f":"IF(OR(J750=\"\",K743=\"\",ISTEXT(K743),J750=0),\"\",IF(OR(ISBLANK(M750),ISBLANK(N750)),\"Enter Dates\",IF(K743=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L743>ScheduleYear),AND(CostType=ARO,N750<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O750>ScheduleYear),AND(CostType=LOM,LOMComplete)),J750,J750-Q750)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J750=\"\",EB743=\"\",ISTEXT(EB743)),0,IF(OR(ISBLANK(M750),ISBLANK(N750)),0,IF(OR(AND(CostType=ARO,L743>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N750<=ScheduleYear)),0,J750)))","v":0},{"$f":"IF(OR(J750=\"\",EC744=\"\",ISTEXT(EC744)),0,IF(OR(ISBLANK(M750),ISBLANK(N750)), 0,IF(EC744=\"Date Range\",0,IF(OR(AND(CostType=ARO,L743>ScheduleYear),N750<=ScheduleYear),0,J750))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K750),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B743+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B751+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B751+1,18))","v":0},{"$f":"IF(OR(J753=\"\",K751=\"\",ISTEXT(K751),J753=0),\"\",IF(OR(ISBLANK(M753),ISBLANK(N753)),\"Enter Dates\",IF(K751=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L751>ScheduleYear),AND(CostType=ARO,N753<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O753>ScheduleYear),AND(CostType=LOM,LOMComplete)),J753,J753-Q753)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J753=\"\",EB751=\"\",ISTEXT(EB751)),0,IF(OR(ISBLANK(M753),ISBLANK(N753)),0,IF(OR(AND(CostType=ARO,L751>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N753<=ScheduleYear)),0,J753)))","v":0},{"$f":"IF(OR(J753=\"\",EC751=\"\",ISTEXT(EC751)),0,IF(OR(ISBLANK(M753),ISBLANK(N753)),0,IF(EC751=\"Date Range\",0,IF(OR(AND(CostType=ARO,L751>ScheduleYear),N753<=ScheduleYear),0,J753))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K753)),K753=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B751+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B759+1,21)","v":0},{"$f":"IF(OR(J762=\"\",K759=\"\",ISTEXT(K759),J762=0),\"\",IF(OR(ISBLANK(M762),ISBLANK(N762)),\"Enter Dates\",IF(K759=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L759>ScheduleYear),AND(CostType=ARO,N762<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O762>ScheduleYear),AND(CostType=LOM,LOMComplete)),J762,J762-Q762)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J762=\"\",EB759=\"\",ISTEXT(EB759)),0,IF(OR(ISBLANK(M762),ISBLANK(N762)),0,IF(OR(AND(CostType=ARO,L759>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N762<=ScheduleYear)),0,J762)))","v":0},{"$f":"IF(OR(J762=\"\",EC759=\"\",ISTEXT(EC759)),0,IF(OR(ISBLANK(M762),ISBLANK(N762)),0,IF(EC759=\"Date Range\",0,IF(OR(AND(CostType=ARO,L759>ScheduleYear),N762<=ScheduleYear),0,J762))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B759+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K762)),K762=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B759+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B767+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B767+1,15))","v":14400},{"$f":"IF(OR(J768=\"\",K767=\"\",ISTEXT(K767),J768=0),\"\",IF(OR(ISBLANK(M768),ISBLANK(N768)),\"Enter Dates\",IF(K767=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L767>ScheduleYear),AND(CostType=ARO,N768<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O768>ScheduleYear),AND(CostType=LOM,LOMComplete)),J768,J768-Q768)))))","v":14400},null,14,14,null,{"$f":"IF(K768=\"\",\"\",SUM(T768:DO768))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N768<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J768*R768,R768*EB768)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T768:DP768,T$27:DP$27,\"<=\"&O768,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T768:DP768))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J768=\"\",EB767=\"\",ISTEXT(EB767)),0,IF(OR(ISBLANK(M768),ISBLANK(N768)),0,IF(OR(AND(CostType=ARO,L767>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N768<=ScheduleYear)),0,J768)))","v":14400},{"$f":"IF(OR(J768=\"\",EC767=\"\",ISTEXT(EC767)),0,IF(OR(ISBLANK(M768),ISBLANK(N768)),0,IF(EC767=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L767>ScheduleYear),N768<=ScheduleYear),0,J768))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B767+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K768)),K768=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B767+1,6))","v":30},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B767+1,11)","v":0},{"$f":"IF(OR(J771=\"\",K767=\"\",ISTEXT(K767),J771=0),\"\",IF(OR(ISBLANK(M771),ISBLANK(N771)),\"Enter Dates\",IF(K767=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L767>ScheduleYear),AND(CostType=ARO,N771<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O771>ScheduleYear),AND(CostType=LOM,LOMComplete)),J771,J771-Q771)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J771=\"\",EB767=\"\",ISTEXT(EB767)),0,IF(OR(ISBLANK(M771),ISBLANK(N771)),0,IF(OR(AND(CostType=ARO,L767>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N771<=ScheduleYear)),0,J771)))","v":0},{"$f":"IF(OR(J771=\"\",EC767=\"\",ISTEXT(EC767)),0,IF(OR(ISBLANK(M771),ISBLANK(N771)),0,IF(EC767=\"Date Range\",0,IF(OR(AND(CostType=ARO,L767>ScheduleYear),N771<=ScheduleYear),0,J771))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K771),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B767+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B767+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K771)),K771=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B767+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K771)),K771=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B767+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B775+1,19)","v":0},{"$f":"IF(OR(J780=\"\",K775=\"\",ISTEXT(K775),J780=0),\"\",IF(OR(ISBLANK(M780),ISBLANK(N780)),\"Enter Dates\",IF(K775=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L775>ScheduleYear),AND(CostType=ARO,N780<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O780>ScheduleYear),AND(CostType=LOM,LOMComplete)),J780,J780-Q780)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J780=\"\",EB775=\"\",ISTEXT(EB775)),0,IF(OR(ISBLANK(M780),ISBLANK(N780)),0,IF(OR(AND(CostType=ARO,L775>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N780<=ScheduleYear)),0,J780)))","v":0},{"$f":"IF(OR(J780=\"\",EC775=\"\",ISTEXT(EC775)),0,IF(OR(ISBLANK(M780),ISBLANK(N780)), 0,IF(EC775=\"Date Range\",0,IF(OR(AND(CostType=ARO,L775>ScheduleYear),N780<=ScheduleYear),0,J780))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K780),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B775+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B775+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K780)),K780=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B775+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K780)),K780=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B775+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B783+1,11)","v":0},{"$f":"IF(OR(J787=\"\",K783=\"\",ISTEXT(K783),J787=0),\"\",IF(OR(ISBLANK(M787),ISBLANK(N787)),\"Enter Dates\",IF(K783=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L783>ScheduleYear),AND(CostType=ARO,N787<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O787>ScheduleYear),AND(CostType=LOM,LOMComplete)),J787,J787-Q787)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J787=\"\",EB783=\"\",ISTEXT(EB783)),0,IF(OR(ISBLANK(M787),ISBLANK(N787)),0,IF(OR(AND(CostType=ARO,L783>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N787<=ScheduleYear)),0,J787)))","v":0},{"$f":"IF(OR(J787=\"\",EC783=\"\",ISTEXT(EC783)),0,IF(OR(ISBLANK(M787),ISBLANK(N787)),0,IF(EC783=\"Date Range\",0,IF(OR(AND(CostType=ARO,L783>ScheduleYear),N787<=ScheduleYear),0,J787))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K787),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B783+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B783+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K787)),K787=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B783+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K787)),K787=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B783+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B783+1,13)","v":0},{"$f":"IF(OR(J790=\"\",K783=\"\",ISTEXT(K783),J790=0),\"\",IF(OR(ISBLANK(M790),ISBLANK(N790)),\"Enter Dates\",IF(K783=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L783>ScheduleYear),AND(CostType=ARO,N790<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O790>ScheduleYear),AND(CostType=LOM,LOMComplete)),J790,J790-Q790)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J790=\"\",EB783=\"\",ISTEXT(EB783)),0,IF(OR(ISBLANK(M790),ISBLANK(N790)),0,IF(OR(AND(CostType=ARO,L783>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N790<=ScheduleYear)),0,J790)))","v":0},{"$f":"IF(OR(J790=\"\",EC784=\"\",ISTEXT(EC784)),0,IF(OR(ISBLANK(M790),ISBLANK(N790)), 0,IF(EC784=\"Date Range\",0,IF(OR(AND(CostType=ARO,L783>ScheduleYear),N790<=ScheduleYear),0,J790))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K790),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B783+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B791+1,9)","v":0},{"$f":"IF(OR(J797=\"\",K791=\"\",ISTEXT(K791),J797=0),\"\",IF(OR(ISBLANK(M797),ISBLANK(N797)),\"Enter Dates\",IF(K791=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L791>ScheduleYear),AND(CostType=ARO,N797<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O797>ScheduleYear),AND(CostType=LOM,LOMComplete)),J797,J797-Q797)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J797=\"\",EB791=\"\",ISTEXT(EB791)),0,IF(OR(ISBLANK(M797),ISBLANK(N797)),0,IF(OR(AND(CostType=ARO,L791>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N797<=ScheduleYear)),0,J797)))","v":0},{"$f":"IF(OR(J797=\"\",EC791=\"\",ISTEXT(EC791)),0,IF(OR(ISBLANK(M797),ISBLANK(N797)), 0,IF(EC791=\"Date Range\",0,IF(OR(AND(CostType=ARO,L791>ScheduleYear),N797<=ScheduleYear),0,J797))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K797),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B791+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B791+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K797)),K797=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B791+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B799+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B799+1,15))","v":261},{"$f":"IF(OR(J800=\"\",K799=\"\",ISTEXT(K799),J800=0),\"\",IF(OR(ISBLANK(M800),ISBLANK(N800)),\"Enter Dates\",IF(K799=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L799>ScheduleYear),AND(CostType=ARO,N800<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O800>ScheduleYear),AND(CostType=LOM,LOMComplete)),J800,J800-Q800)))))","v":261},null,14,14,null,{"$f":"IF(K800=\"\",\"\",SUM(T800:DO800))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N800<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J800*R800,R800*EB800)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T800:DP800,T$27:DP$27,\"<=\"&O800,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T800:DP800))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J800=\"\",EB799=\"\",ISTEXT(EB799)),0,IF(OR(ISBLANK(M800),ISBLANK(N800)),0,IF(OR(AND(CostType=ARO,L799>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N800<=ScheduleYear)),0,J800)))","v":261},{"$f":"IF(OR(J800=\"\",EC799=\"\",ISTEXT(EC799)),0,IF(OR(ISBLANK(M800),ISBLANK(N800)),0,IF(EC799=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L799>ScheduleYear),N800<=ScheduleYear),0,J800))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B799+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K800)),K800=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B799+1,6))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B807+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B807+1,18))","v":0},{"$f":"IF(OR(J809=\"\",K807=\"\",ISTEXT(K807),J809=0),\"\",IF(OR(ISBLANK(M809),ISBLANK(N809)),\"Enter Dates\",IF(K807=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L807>ScheduleYear),AND(CostType=ARO,N809<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O809>ScheduleYear),AND(CostType=LOM,LOMComplete)),J809,J809-Q809)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J809=\"\",EB807=\"\",ISTEXT(EB807)),0,IF(OR(ISBLANK(M809),ISBLANK(N809)),0,IF(OR(AND(CostType=ARO,L807>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N809<=ScheduleYear)),0,J809)))","v":0},{"$f":"IF(OR(J809=\"\",EC807=\"\",ISTEXT(EC807)),0,IF(OR(ISBLANK(M809),ISBLANK(N809)),0,IF(EC807=\"Date Range\",0,IF(OR(AND(CostType=ARO,L807>ScheduleYear),N809<=ScheduleYear),0,J809))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K809)),K809=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B807+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B815+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B815+1,15))","v":960},{"$f":"IF(OR(J816=\"\",K815=\"\",ISTEXT(K815),J816=0),\"\",IF(OR(ISBLANK(M816),ISBLANK(N816)),\"Enter Dates\",IF(K815=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L815>ScheduleYear),AND(CostType=ARO,N816<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O816>ScheduleYear),AND(CostType=LOM,LOMComplete)),J816,J816-Q816)))))","v":960},null,14,14,null,{"$f":"IF(K816=\"\",\"\",SUM(T816:DO816))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N816<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J816*R816,R816*EB816)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T816:DP816,T$27:DP$27,\"<=\"&O816,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T816:DP816))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O816),$O816>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J816=\"\",EB815=\"\",ISTEXT(EB815)),0,IF(OR(ISBLANK(M816),ISBLANK(N816)),0,IF(OR(AND(CostType=ARO,L815>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N816<=ScheduleYear)),0,J816)))","v":960},{"$f":"IF(OR(J816=\"\",EC815=\"\",ISTEXT(EC815)),0,IF(OR(ISBLANK(M816),ISBLANK(N816)),0,IF(EC815=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L815>ScheduleYear),N816<=ScheduleYear),0,J816))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B815+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K816)),K816=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B815+1,6))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B815+1,11)","v":0},{"$f":"IF(OR(J819=\"\",K815=\"\",ISTEXT(K815),J819=0),\"\",IF(OR(ISBLANK(M819),ISBLANK(N819)),\"Enter Dates\",IF(K815=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L815>ScheduleYear),AND(CostType=ARO,N819<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O819>ScheduleYear),AND(CostType=LOM,LOMComplete)),J819,J819-Q819)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J819=\"\",EB815=\"\",ISTEXT(EB815)),0,IF(OR(ISBLANK(M819),ISBLANK(N819)),0,IF(OR(AND(CostType=ARO,L815>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N819<=ScheduleYear)),0,J819)))","v":0},{"$f":"IF(OR(J819=\"\",EC815=\"\",ISTEXT(EC815)),0,IF(OR(ISBLANK(M819),ISBLANK(N819)),0,IF(EC815=\"Date Range\",0,IF(OR(AND(CostType=ARO,L815>ScheduleYear),N819<=ScheduleYear),0,J819))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K819),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B815+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B815+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K819)),K819=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B815+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K819)),K819=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B815+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B823+1,11)","v":0},{"$f":"IF(OR(J827=\"\",K823=\"\",ISTEXT(K823),J827=0),\"\",IF(OR(ISBLANK(M827),ISBLANK(N827)),\"Enter Dates\",IF(K823=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L823>ScheduleYear),AND(CostType=ARO,N827<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O827>ScheduleYear),AND(CostType=LOM,LOMComplete)),J827,J827-Q827)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J827=\"\",EB823=\"\",ISTEXT(EB823)),0,IF(OR(ISBLANK(M827),ISBLANK(N827)),0,IF(OR(AND(CostType=ARO,L823>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N827<=ScheduleYear)),0,J827)))","v":0},{"$f":"IF(OR(J827=\"\",EC823=\"\",ISTEXT(EC823)),0,IF(OR(ISBLANK(M827),ISBLANK(N827)),0,IF(EC823=\"Date Range\",0,IF(OR(AND(CostType=ARO,L823>ScheduleYear),N827<=ScheduleYear),0,J827))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K827),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B823+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B823+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K827)),K827=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B823+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K827)),K827=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B823+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B831+1,21)","v":0},{"$f":"IF(OR(J834=\"\",K831=\"\",ISTEXT(K831),J834=0),\"\",IF(OR(ISBLANK(M834),ISBLANK(N834)),\"Enter Dates\",IF(K831=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L831>ScheduleYear),AND(CostType=ARO,N834<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O834>ScheduleYear),AND(CostType=LOM,LOMComplete)),J834,J834-Q834)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J834=\"\",EB831=\"\",ISTEXT(EB831)),0,IF(OR(ISBLANK(M834),ISBLANK(N834)),0,IF(OR(AND(CostType=ARO,L831>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N834<=ScheduleYear)),0,J834)))","v":0},{"$f":"IF(OR(J834=\"\",EC831=\"\",ISTEXT(EC831)),0,IF(OR(ISBLANK(M834),ISBLANK(N834)),0,IF(EC831=\"Date Range\",0,IF(OR(AND(CostType=ARO,L831>ScheduleYear),N834<=ScheduleYear),0,J834))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B831+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K834)),K834=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B831+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B831+1,9)","v":0},{"$f":"IF(OR(J837=\"\",K831=\"\",ISTEXT(K831),J837=0),\"\",IF(OR(ISBLANK(M837),ISBLANK(N837)),\"Enter Dates\",IF(K831=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L831>ScheduleYear),AND(CostType=ARO,N837<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O837>ScheduleYear),AND(CostType=LOM,LOMComplete)),J837,J837-Q837)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J837=\"\",EB831=\"\",ISTEXT(EB831)),0,IF(OR(ISBLANK(M837),ISBLANK(N837)),0,IF(OR(AND(CostType=ARO,L831>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N837<=ScheduleYear)),0,J837)))","v":0},{"$f":"IF(OR(J837=\"\",EC831=\"\",ISTEXT(EC831)),0,IF(OR(ISBLANK(M837),ISBLANK(N837)), 0,IF(EC831=\"Date Range\",0,IF(OR(AND(CostType=ARO,L831>ScheduleYear),N837<=ScheduleYear),0,J837))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K837),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B831+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B831+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K837)),K837=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B831+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B839+1,19)","v":0},{"$f":"IF(OR(J844=\"\",K839=\"\",ISTEXT(K839),J844=0),\"\",IF(OR(ISBLANK(M844),ISBLANK(N844)),\"Enter Dates\",IF(K839=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L839>ScheduleYear),AND(CostType=ARO,N844<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O844>ScheduleYear),AND(CostType=LOM,LOMComplete)),J844,J844-Q844)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J844=\"\",EB839=\"\",ISTEXT(EB839)),0,IF(OR(ISBLANK(M844),ISBLANK(N844)),0,IF(OR(AND(CostType=ARO,L839>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N844<=ScheduleYear)),0,J844)))","v":0},{"$f":"IF(OR(J844=\"\",EC839=\"\",ISTEXT(EC839)),0,IF(OR(ISBLANK(M844),ISBLANK(N844)), 0,IF(EC839=\"Date Range\",0,IF(OR(AND(CostType=ARO,L839>ScheduleYear),N844<=ScheduleYear),0,J844))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K844),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B839+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B839+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K844)),K844=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B839+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K844)),K844=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B839+1,17))","v":0},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B847) - ROW($B$622)-1)/INDEX(SheetRangeIndex,MATCH($A$622,TableNamesSorted,0),7)","v":28},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,2)","v":"Gasoline Storage Tank"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,3))","v":""},{"$f":"IF(ISERROR(EL847),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,5)))","v":"Buildings"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,8))","v":""},{"$f":"SUM(J848:J854)","v":432},{"$f":"IF(ISERR(ED847),\"Cost Type\",IF(A847=\"X\",\"Override\",IF(AND(CostType=ARO,L847>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI847)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ847)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG847)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF847)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH847)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J847,SUM(T847:DO847))))))))))","v":432},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q848:Q854)","v":0},null,null,{"$f":"IF(ISTEXT($EB847),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T848:T854,$J848:$J854),IF(CostType=Bond,SUMPRODUCT($EB848:$EB854,T848:T854,$EA848:$EA854),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T848:T854,$EB848:$EB854)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB847),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ848:AZ854,$J848:$J854),IF(CostType=Bond,SUMPRODUCT($EB848:$EB854,AZ848:AZ854,$EA848:$EA854),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ848:AZ854,$EB848:$EB854)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB847),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF848:CF854,$J848:$J854),IF(CostType=Bond,SUMPRODUCT($EB848:$EB854,CF848:CF854,$EA848:$EA854),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF848:CF854,$EB848:$EB854)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB847),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL848:DL854,$J848:$J854),IF(CostType=Bond,SUMPRODUCT($EB848:$EB854,DL848:DL854,$EA848:$EA854),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL848:DL854,$EB848:$EB854)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K847),SUM(T847:DO847)-K847,K847)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED847),\"Cost Type\",IF(A847=\"X\",\"Override\",IF(AND(CostType=ARO,L847>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI847)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ847)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG847)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF847)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH847)),\"Phase\",J847))))))))","v":432},{"$f":"IF(EE847=\"\",\"Cost Type\",IF(A847=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L847>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI847=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ847=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG847=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF847=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH847=\"\"),\"Phase\",J847))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C847)","v":1},{"$f":"SEARCH(OtherCostType,C847)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E847)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E847))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E847,0)))),1,$EK847)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F847)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F847))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F847,0)))),1,$EK847)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G847)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G847))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G847,0)))),1,$EK847)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H847)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H847))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H847,0)))),1,$EK847)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I847)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I847))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I847,0)))),1,$EK847)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B847+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B855+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B855+1,15))","v":432},{"$f":"IF(OR(J856=\"\",K855=\"\",ISTEXT(K855),J856=0),\"\",IF(OR(ISBLANK(M856),ISBLANK(N856)),\"Enter Dates\",IF(K855=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L855>ScheduleYear),AND(CostType=ARO,N856<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O856>ScheduleYear),AND(CostType=LOM,LOMComplete)),J856,J856-Q856)))))","v":432},null,14,14,null,{"$f":"IF(K856=\"\",\"\",SUM(T856:DO856))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N856<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J856*R856,R856*EB856)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T856:DP856,T$27:DP$27,\"<=\"&O856,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T856:DP856))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J856=\"\",EB855=\"\",ISTEXT(EB855)),0,IF(OR(ISBLANK(M856),ISBLANK(N856)),0,IF(OR(AND(CostType=ARO,L855>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N856<=ScheduleYear)),0,J856)))","v":432},{"$f":"IF(OR(J856=\"\",EC855=\"\",ISTEXT(EC855)),0,IF(OR(ISBLANK(M856),ISBLANK(N856)),0,IF(EC855=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L855>ScheduleYear),N856<=ScheduleYear),0,J856))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B855+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K856)),K856=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B855+1,6))","v":1},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B863) - ROW($B$622)-1)/INDEX(SheetRangeIndex,MATCH($A$622,TableNamesSorted,0),7)","v":30},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,2)","v":"Lime Silo"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,3))","v":""},{"$f":"IF(ISERROR(EL863),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,5)))","v":"Buildings"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,8))","v":""},{"$f":"SUM(J864:J870)","v":6705},{"$f":"IF(ISERR(ED863),\"Cost Type\",IF(A863=\"X\",\"Override\",IF(AND(CostType=ARO,L863>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI863)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ863)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG863)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF863)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH863)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J863,SUM(T863:DO863))))))))))","v":6705},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q864:Q870)","v":0},null,null,{"$f":"IF(ISTEXT($EB863),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T864:T870,$J864:$J870),IF(CostType=Bond,SUMPRODUCT($EB864:$EB870,T864:T870,$EA864:$EA870),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T864:T870,$EB864:$EB870)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB863),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ864:AZ870,$J864:$J870),IF(CostType=Bond,SUMPRODUCT($EB864:$EB870,AZ864:AZ870,$EA864:$EA870),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ864:AZ870,$EB864:$EB870)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB863),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF864:CF870,$J864:$J870),IF(CostType=Bond,SUMPRODUCT($EB864:$EB870,CF864:CF870,$EA864:$EA870),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF864:CF870,$EB864:$EB870)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB863),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL864:DL870,$J864:$J870),IF(CostType=Bond,SUMPRODUCT($EB864:$EB870,DL864:DL870,$EA864:$EA870),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL864:DL870,$EB864:$EB870)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K863),SUM(T863:DO863)-K863,K863)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED863),\"Cost Type\",IF(A863=\"X\",\"Override\",IF(AND(CostType=ARO,L863>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI863)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ863)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG863)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF863)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH863)),\"Phase\",J863))))))))","v":6705},{"$f":"IF(EE863=\"\",\"Cost Type\",IF(A863=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L863>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI863=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ863=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG863=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF863=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH863=\"\"),\"Phase\",J863))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C863)","v":1},{"$f":"SEARCH(OtherCostType,C863)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E863)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E863))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E863,0)))),1,$EK863)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F863)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F863))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F863,0)))),1,$EK863)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G863)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G863))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G863,0)))),1,$EK863)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H863)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H863))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H863,0)))),1,$EK863)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I863)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I863))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I863,0)))),1,$EK863)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B863+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B863+1,21)","v":455},{"$f":"IF(OR(J866=\"\",K863=\"\",ISTEXT(K863),J866=0),\"\",IF(OR(ISBLANK(M866),ISBLANK(N866)),\"Enter Dates\",IF(K863=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L863>ScheduleYear),AND(CostType=ARO,N866<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O866>ScheduleYear),AND(CostType=LOM,LOMComplete)),J866,J866-Q866)))))","v":455},null,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J866=\"\",EB863=\"\",ISTEXT(EB863)),0,IF(OR(ISBLANK(M866),ISBLANK(N866)),0,IF(OR(AND(CostType=ARO,L863>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N866<=ScheduleYear)),0,J866)))","v":455},{"$f":"IF(OR(J866=\"\",EC863=\"\",ISTEXT(EC863)),0,IF(OR(ISBLANK(M866),ISBLANK(N866)),0,IF(EC863=\"Date Range\",0,IF(OR(AND(CostType=ARO,L863>ScheduleYear),N866<=ScheduleYear),0,J866))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B863+1,11)","v":"349F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K866)),K866=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B863+1,12))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B871+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B871+1,18))","v":0},{"$f":"IF(OR(J873=\"\",K871=\"\",ISTEXT(K871),J873=0),\"\",IF(OR(ISBLANK(M873),ISBLANK(N873)),\"Enter Dates\",IF(K871=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L871>ScheduleYear),AND(CostType=ARO,N873<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O873>ScheduleYear),AND(CostType=LOM,LOMComplete)),J873,J873-Q873)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J873=\"\",EB871=\"\",ISTEXT(EB871)),0,IF(OR(ISBLANK(M873),ISBLANK(N873)),0,IF(OR(AND(CostType=ARO,L871>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N873<=ScheduleYear)),0,J873)))","v":0},{"$f":"IF(OR(J873=\"\",EC871=\"\",ISTEXT(EC871)),0,IF(OR(ISBLANK(M873),ISBLANK(N873)),0,IF(EC871=\"Date Range\",0,IF(OR(AND(CostType=ARO,L871>ScheduleYear),N873<=ScheduleYear),0,J873))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K873)),K873=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B871+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B879+1,21)","v":0},{"$f":"IF(OR(J882=\"\",K879=\"\",ISTEXT(K879),J882=0),\"\",IF(OR(ISBLANK(M882),ISBLANK(N882)),\"Enter Dates\",IF(K879=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L879>ScheduleYear),AND(CostType=ARO,N882<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O882>ScheduleYear),AND(CostType=LOM,LOMComplete)),J882,J882-Q882)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J882=\"\",EB879=\"\",ISTEXT(EB879)),0,IF(OR(ISBLANK(M882),ISBLANK(N882)),0,IF(OR(AND(CostType=ARO,L879>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N882<=ScheduleYear)),0,J882)))","v":0},{"$f":"IF(OR(J882=\"\",EC879=\"\",ISTEXT(EC879)),0,IF(OR(ISBLANK(M882),ISBLANK(N882)),0,IF(EC879=\"Date Range\",0,IF(OR(AND(CostType=ARO,L879>ScheduleYear),N882<=ScheduleYear),0,J882))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B879+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K882)),K882=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B879+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B879+1,9)","v":0},{"$f":"IF(OR(J885=\"\",K879=\"\",ISTEXT(K879),J885=0),\"\",IF(OR(ISBLANK(M885),ISBLANK(N885)),\"Enter Dates\",IF(K879=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L879>ScheduleYear),AND(CostType=ARO,N885<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O885>ScheduleYear),AND(CostType=LOM,LOMComplete)),J885,J885-Q885)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J885=\"\",EB879=\"\",ISTEXT(EB879)),0,IF(OR(ISBLANK(M885),ISBLANK(N885)),0,IF(OR(AND(CostType=ARO,L879>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N885<=ScheduleYear)),0,J885)))","v":0},{"$f":"IF(OR(J885=\"\",EC879=\"\",ISTEXT(EC879)),0,IF(OR(ISBLANK(M885),ISBLANK(N885)), 0,IF(EC879=\"Date Range\",0,IF(OR(AND(CostType=ARO,L879>ScheduleYear),N885<=ScheduleYear),0,J885))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K885),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B879+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B879+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K885)),K885=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B879+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B887+1,11)","v":0},{"$f":"IF(OR(J891=\"\",K887=\"\",ISTEXT(K887),J891=0),\"\",IF(OR(ISBLANK(M891),ISBLANK(N891)),\"Enter Dates\",IF(K887=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L887>ScheduleYear),AND(CostType=ARO,N891<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O891>ScheduleYear),AND(CostType=LOM,LOMComplete)),J891,J891-Q891)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J891=\"\",EB887=\"\",ISTEXT(EB887)),0,IF(OR(ISBLANK(M891),ISBLANK(N891)),0,IF(OR(AND(CostType=ARO,L887>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N891<=ScheduleYear)),0,J891)))","v":0},{"$f":"IF(OR(J891=\"\",EC887=\"\",ISTEXT(EC887)),0,IF(OR(ISBLANK(M891),ISBLANK(N891)),0,IF(EC887=\"Date Range\",0,IF(OR(AND(CostType=ARO,L887>ScheduleYear),N891<=ScheduleYear),0,J891))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K891),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B887+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B887+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K891)),K891=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B887+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K891)),K891=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B887+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B887+1,13)","v":0},{"$f":"IF(OR(J894=\"\",K887=\"\",ISTEXT(K887),J894=0),\"\",IF(OR(ISBLANK(M894),ISBLANK(N894)),\"Enter Dates\",IF(K887=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L887>ScheduleYear),AND(CostType=ARO,N894<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O894>ScheduleYear),AND(CostType=LOM,LOMComplete)),J894,J894-Q894)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J894=\"\",EB887=\"\",ISTEXT(EB887)),0,IF(OR(ISBLANK(M894),ISBLANK(N894)),0,IF(OR(AND(CostType=ARO,L887>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N894<=ScheduleYear)),0,J894)))","v":0},{"$f":"IF(OR(J894=\"\",EC888=\"\",ISTEXT(EC888)),0,IF(OR(ISBLANK(M894),ISBLANK(N894)), 0,IF(EC888=\"Date Range\",0,IF(OR(AND(CostType=ARO,L887>ScheduleYear),N894<=ScheduleYear),0,J894))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K894),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B887+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B895+1,9)","v":0},{"$f":"IF(OR(J901=\"\",K895=\"\",ISTEXT(K895),J901=0),\"\",IF(OR(ISBLANK(M901),ISBLANK(N901)),\"Enter Dates\",IF(K895=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L895>ScheduleYear),AND(CostType=ARO,N901<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O901>ScheduleYear),AND(CostType=LOM,LOMComplete)),J901,J901-Q901)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J901=\"\",EB895=\"\",ISTEXT(EB895)),0,IF(OR(ISBLANK(M901),ISBLANK(N901)),0,IF(OR(AND(CostType=ARO,L895>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N901<=ScheduleYear)),0,J901)))","v":0},{"$f":"IF(OR(J901=\"\",EC895=\"\",ISTEXT(EC895)),0,IF(OR(ISBLANK(M901),ISBLANK(N901)), 0,IF(EC895=\"Date Range\",0,IF(OR(AND(CostType=ARO,L895>ScheduleYear),N901<=ScheduleYear),0,J901))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K901),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B895+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B895+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K901)),K901=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B895+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B903+1,13)","v":0},{"$f":"IF(OR(J910=\"\",K903=\"\",ISTEXT(K903),J910=0),\"\",IF(OR(ISBLANK(M910),ISBLANK(N910)),\"Enter Dates\",IF(K903=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L903>ScheduleYear),AND(CostType=ARO,N910<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O910>ScheduleYear),AND(CostType=LOM,LOMComplete)),J910,J910-Q910)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J910=\"\",EB903=\"\",ISTEXT(EB903)),0,IF(OR(ISBLANK(M910),ISBLANK(N910)),0,IF(OR(AND(CostType=ARO,L903>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N910<=ScheduleYear)),0,J910)))","v":0},{"$f":"IF(OR(J910=\"\",EC904=\"\",ISTEXT(EC904)),0,IF(OR(ISBLANK(M910),ISBLANK(N910)), 0,IF(EC904=\"Date Range\",0,IF(OR(AND(CostType=ARO,L903>ScheduleYear),N910<=ScheduleYear),0,J910))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K910),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B903+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B911+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B911+1,18))","v":0},{"$f":"IF(OR(J913=\"\",K911=\"\",ISTEXT(K911),J913=0),\"\",IF(OR(ISBLANK(M913),ISBLANK(N913)),\"Enter Dates\",IF(K911=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L911>ScheduleYear),AND(CostType=ARO,N913<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O913>ScheduleYear),AND(CostType=LOM,LOMComplete)),J913,J913-Q913)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J913=\"\",EB911=\"\",ISTEXT(EB911)),0,IF(OR(ISBLANK(M913),ISBLANK(N913)),0,IF(OR(AND(CostType=ARO,L911>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N913<=ScheduleYear)),0,J913)))","v":0},{"$f":"IF(OR(J913=\"\",EC911=\"\",ISTEXT(EC911)),0,IF(OR(ISBLANK(M913),ISBLANK(N913)),0,IF(EC911=\"Date Range\",0,IF(OR(AND(CostType=ARO,L911>ScheduleYear),N913<=ScheduleYear),0,J913))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K913)),K913=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B911+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B919+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B919+1,15))","v":171},{"$f":"IF(OR(J920=\"\",K919=\"\",ISTEXT(K919),J920=0),\"\",IF(OR(ISBLANK(M920),ISBLANK(N920)),\"Enter Dates\",IF(K919=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L919>ScheduleYear),AND(CostType=ARO,N920<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O920>ScheduleYear),AND(CostType=LOM,LOMComplete)),J920,J920-Q920)))))","v":171},null,14,14,null,{"$f":"IF(K920=\"\",\"\",SUM(T920:DO920))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N920<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J920*R920,R920*EB920)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T920:DP920,T$27:DP$27,\"<=\"&O920,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T920:DP920))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J920=\"\",EB919=\"\",ISTEXT(EB919)),0,IF(OR(ISBLANK(M920),ISBLANK(N920)),0,IF(OR(AND(CostType=ARO,L919>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N920<=ScheduleYear)),0,J920)))","v":171},{"$f":"IF(OR(J920=\"\",EC919=\"\",ISTEXT(EC919)),0,IF(OR(ISBLANK(M920),ISBLANK(N920)),0,IF(EC919=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L919>ScheduleYear),N920<=ScheduleYear),0,J920))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B919+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K920)),K920=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B919+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Wall Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B927+1,18)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B927+1,18))","v":0},{"$f":"IF(OR(J929=\"\",K927=\"\",ISTEXT(K927),J929=0),\"\",IF(OR(ISBLANK(M929),ISBLANK(N929)),\"Enter Dates\",IF(K927=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L927>ScheduleYear),AND(CostType=ARO,N929<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O929>ScheduleYear),AND(CostType=LOM,LOMComplete)),J929,J929-Q929)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J929=\"\",EB927=\"\",ISTEXT(EB927)),0,IF(OR(ISBLANK(M929),ISBLANK(N929)),0,IF(OR(AND(CostType=ARO,L927>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N929<=ScheduleYear)),0,J929)))","v":0},{"$f":"IF(OR(J929=\"\",EC927=\"\",ISTEXT(EC927)),0,IF(OR(ISBLANK(M929),ISBLANK(N929)),0,IF(EC927=\"Date Range\",0,IF(OR(AND(CostType=ARO,L927>ScheduleYear),N929<=ScheduleYear),0,J929))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(NOT(ISNUMBER(K929)),K929=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B927+1,9))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B927+1,19)","v":0},{"$f":"IF(OR(J932=\"\",K927=\"\",ISTEXT(K927),J932=0),\"\",IF(OR(ISBLANK(M932),ISBLANK(N932)),\"Enter Dates\",IF(K927=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L927>ScheduleYear),AND(CostType=ARO,N932<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O932>ScheduleYear),AND(CostType=LOM,LOMComplete)),J932,J932-Q932)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J932=\"\",EB927=\"\",ISTEXT(EB927)),0,IF(OR(ISBLANK(M932),ISBLANK(N932)),0,IF(OR(AND(CostType=ARO,L927>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N932<=ScheduleYear)),0,J932)))","v":0},{"$f":"IF(OR(J932=\"\",EC927=\"\",ISTEXT(EC927)),0,IF(OR(ISBLANK(M932),ISBLANK(N932)), 0,IF(EC927=\"Date Range\",0,IF(OR(AND(CostType=ARO,L927>ScheduleYear),N932<=ScheduleYear),0,J932))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K932),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B927+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B927+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K932)),K932=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B927+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K932)),K932=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B927+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B935+1,11)","v":0},{"$f":"IF(OR(J939=\"\",K935=\"\",ISTEXT(K935),J939=0),\"\",IF(OR(ISBLANK(M939),ISBLANK(N939)),\"Enter Dates\",IF(K935=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L935>ScheduleYear),AND(CostType=ARO,N939<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O939>ScheduleYear),AND(CostType=LOM,LOMComplete)),J939,J939-Q939)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J939=\"\",EB935=\"\",ISTEXT(EB935)),0,IF(OR(ISBLANK(M939),ISBLANK(N939)),0,IF(OR(AND(CostType=ARO,L935>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N939<=ScheduleYear)),0,J939)))","v":0},{"$f":"IF(OR(J939=\"\",EC935=\"\",ISTEXT(EC935)),0,IF(OR(ISBLANK(M939),ISBLANK(N939)),0,IF(EC935=\"Date Range\",0,IF(OR(AND(CostType=ARO,L935>ScheduleYear),N939<=ScheduleYear),0,J939))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K939),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B935+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B935+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K939)),K939=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B935+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K939)),K939=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B935+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B935+1,13)","v":0},{"$f":"IF(OR(J942=\"\",K935=\"\",ISTEXT(K935),J942=0),\"\",IF(OR(ISBLANK(M942),ISBLANK(N942)),\"Enter Dates\",IF(K935=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L935>ScheduleYear),AND(CostType=ARO,N942<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O942>ScheduleYear),AND(CostType=LOM,LOMComplete)),J942,J942-Q942)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J942=\"\",EB935=\"\",ISTEXT(EB935)),0,IF(OR(ISBLANK(M942),ISBLANK(N942)),0,IF(OR(AND(CostType=ARO,L935>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N942<=ScheduleYear)),0,J942)))","v":0},{"$f":"IF(OR(J942=\"\",EC936=\"\",ISTEXT(EC936)),0,IF(OR(ISBLANK(M942),ISBLANK(N942)), 0,IF(EC936=\"Date Range\",0,IF(OR(AND(CostType=ARO,L935>ScheduleYear),N942<=ScheduleYear),0,J942))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K942),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B935+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B943+1,9)","v":0},{"$f":"IF(OR(J949=\"\",K943=\"\",ISTEXT(K943),J949=0),\"\",IF(OR(ISBLANK(M949),ISBLANK(N949)),\"Enter Dates\",IF(K943=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L943>ScheduleYear),AND(CostType=ARO,N949<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O949>ScheduleYear),AND(CostType=LOM,LOMComplete)),J949,J949-Q949)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J949=\"\",EB943=\"\",ISTEXT(EB943)),0,IF(OR(ISBLANK(M949),ISBLANK(N949)),0,IF(OR(AND(CostType=ARO,L943>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N949<=ScheduleYear)),0,J949)))","v":0},{"$f":"IF(OR(J949=\"\",EC943=\"\",ISTEXT(EC943)),0,IF(OR(ISBLANK(M949),ISBLANK(N949)), 0,IF(EC943=\"Date Range\",0,IF(OR(AND(CostType=ARO,L943>ScheduleYear),N949<=ScheduleYear),0,J949))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K949),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B943+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B943+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K949)),K949=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B943+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B951+1,11)","v":0},{"$f":"IF(OR(J955=\"\",K951=\"\",ISTEXT(K951),J955=0),\"\",IF(OR(ISBLANK(M955),ISBLANK(N955)),\"Enter Dates\",IF(K951=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L951>ScheduleYear),AND(CostType=ARO,N955<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O955>ScheduleYear),AND(CostType=LOM,LOMComplete)),J955,J955-Q955)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J955=\"\",EB951=\"\",ISTEXT(EB951)),0,IF(OR(ISBLANK(M955),ISBLANK(N955)),0,IF(OR(AND(CostType=ARO,L951>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N955<=ScheduleYear)),0,J955)))","v":0},{"$f":"IF(OR(J955=\"\",EC951=\"\",ISTEXT(EC951)),0,IF(OR(ISBLANK(M955),ISBLANK(N955)),0,IF(EC951=\"Date Range\",0,IF(OR(AND(CostType=ARO,L951>ScheduleYear),N955<=ScheduleYear),0,J955))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K955),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B951+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B951+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K955)),K955=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B951+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K955)),K955=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B951+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B959+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B959+1,15))","v":171},{"$f":"IF(OR(J960=\"\",K959=\"\",ISTEXT(K959),J960=0),\"\",IF(OR(ISBLANK(M960),ISBLANK(N960)),\"Enter Dates\",IF(K959=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L959>ScheduleYear),AND(CostType=ARO,N960<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O960>ScheduleYear),AND(CostType=LOM,LOMComplete)),J960,J960-Q960)))))","v":171},null,14,14,null,{"$f":"IF(K960=\"\",\"\",SUM(T960:DO960))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N960<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J960*R960,R960*EB960)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T960:DP960,T$27:DP$27,\"<=\"&O960,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T960:DP960))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J960=\"\",EB959=\"\",ISTEXT(EB959)),0,IF(OR(ISBLANK(M960),ISBLANK(N960)),0,IF(OR(AND(CostType=ARO,L959>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N960<=ScheduleYear)),0,J960)))","v":171},{"$f":"IF(OR(J960=\"\",EC959=\"\",ISTEXT(EC959)),0,IF(OR(ISBLANK(M960),ISBLANK(N960)),0,IF(EC959=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L959>ScheduleYear),N960<=ScheduleYear),0,J960))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B959+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K960)),K960=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B959+1,6))","v":0},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B967) - ROW($B$622)-1)/INDEX(SheetRangeIndex,MATCH($A$622,TableNamesSorted,0),7)","v":43},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,2)","v":"Flocculant Tanks (1/2)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,3))","v":""},{"$f":"IF(ISERROR(EL967),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,5)))","v":"Buildings"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,8))","v":""},{"$f":"SUM(J968:J974)","v":261},{"$f":"IF(ISERR(ED967),\"Cost Type\",IF(A967=\"X\",\"Override\",IF(AND(CostType=ARO,L967>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI967)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ967)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG967)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF967)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH967)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J967,SUM(T967:DO967))))))))))","v":261},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q968:Q974)","v":0},null,null,{"$f":"IF(ISTEXT($EB967),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T968:T974,$J968:$J974),IF(CostType=Bond,SUMPRODUCT($EB968:$EB974,T968:T974,$EA968:$EA974),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T968:T974,$EB968:$EB974)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB967),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ968:AZ974,$J968:$J974),IF(CostType=Bond,SUMPRODUCT($EB968:$EB974,AZ968:AZ974,$EA968:$EA974),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ968:AZ974,$EB968:$EB974)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB967),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF968:CF974,$J968:$J974),IF(CostType=Bond,SUMPRODUCT($EB968:$EB974,CF968:CF974,$EA968:$EA974),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF968:CF974,$EB968:$EB974)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB967),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL968:DL974,$J968:$J974),IF(CostType=Bond,SUMPRODUCT($EB968:$EB974,DL968:DL974,$EA968:$EA974),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL968:DL974,$EB968:$EB974)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K967),SUM(T967:DO967)-K967,K967)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED967),\"Cost Type\",IF(A967=\"X\",\"Override\",IF(AND(CostType=ARO,L967>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI967)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ967)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG967)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF967)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH967)),\"Phase\",J967))))))))","v":261},{"$f":"IF(EE967=\"\",\"Cost Type\",IF(A967=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L967>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI967=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ967=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG967=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF967=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH967=\"\"),\"Phase\",J967))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C967)","v":1},{"$f":"SEARCH(OtherCostType,C967)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E967)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E967))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E967,0)))),1,$EK967)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F967)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F967))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F967,0)))),1,$EK967)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G967)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G967))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G967,0)))),1,$EK967)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H967)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H967))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H967,0)))),1,$EK967)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I967)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I967))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I967,0)))),1,$EK967)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B967+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B975+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B975+1,15))","v":261},{"$f":"IF(OR(J976=\"\",K975=\"\",ISTEXT(K975),J976=0),\"\",IF(OR(ISBLANK(M976),ISBLANK(N976)),\"Enter Dates\",IF(K975=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L975>ScheduleYear),AND(CostType=ARO,N976<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O976>ScheduleYear),AND(CostType=LOM,LOMComplete)),J976,J976-Q976)))))","v":261},null,14,14,null,{"$f":"IF(K976=\"\",\"\",SUM(T976:DO976))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N976<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J976*R976,R976*EB976)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T976:DP976,T$27:DP$27,\"<=\"&O976,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T976:DP976))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J976=\"\",EB975=\"\",ISTEXT(EB975)),0,IF(OR(ISBLANK(M976),ISBLANK(N976)),0,IF(OR(AND(CostType=ARO,L975>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N976<=ScheduleYear)),0,J976)))","v":261},{"$f":"IF(OR(J976=\"\",EC975=\"\",ISTEXT(EC975)),0,IF(OR(ISBLANK(M976),ISBLANK(N976)),0,IF(EC975=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L975>ScheduleYear),N976<=ScheduleYear),0,J976))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B975+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K976)),K976=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B975+1,6))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B975+1,11)","v":0},{"$f":"IF(OR(J979=\"\",K975=\"\",ISTEXT(K975),J979=0),\"\",IF(OR(ISBLANK(M979),ISBLANK(N979)),\"Enter Dates\",IF(K975=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L975>ScheduleYear),AND(CostType=ARO,N979<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O979>ScheduleYear),AND(CostType=LOM,LOMComplete)),J979,J979-Q979)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J979=\"\",EB975=\"\",ISTEXT(EB975)),0,IF(OR(ISBLANK(M979),ISBLANK(N979)),0,IF(OR(AND(CostType=ARO,L975>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N979<=ScheduleYear)),0,J979)))","v":0},{"$f":"IF(OR(J979=\"\",EC975=\"\",ISTEXT(EC975)),0,IF(OR(ISBLANK(M979),ISBLANK(N979)),0,IF(EC975=\"Date Range\",0,IF(OR(AND(CostType=ARO,L975>ScheduleYear),N979<=ScheduleYear),0,J979))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K979),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B975+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B975+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K979)),K979=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B975+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K979)),K979=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B975+1,8))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Slab Demolition",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B983+1,21)","v":0},{"$f":"IF(OR(J986=\"\",K983=\"\",ISTEXT(K983),J986=0),\"\",IF(OR(ISBLANK(M986),ISBLANK(N986)),\"Enter Dates\",IF(K983=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L983>ScheduleYear),AND(CostType=ARO,N986<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O986>ScheduleYear),AND(CostType=LOM,LOMComplete)),J986,J986-Q986)))))","v":""},null,14,14,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J986=\"\",EB983=\"\",ISTEXT(EB983)),0,IF(OR(ISBLANK(M986),ISBLANK(N986)),0,IF(OR(AND(CostType=ARO,L983>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N986<=ScheduleYear)),0,J986)))","v":0},{"$f":"IF(OR(J986=\"\",EC983=\"\",ISTEXT(EC983)),0,IF(OR(ISBLANK(M986),ISBLANK(N986)),0,IF(EC983=\"Date Range\",0,IF(OR(AND(CostType=ARO,L983>ScheduleYear),N986<=ScheduleYear),0,J986))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B983+1,11)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K986)),K986=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B983+1,12))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B983+1,9)","v":0},{"$f":"IF(OR(J989=\"\",K983=\"\",ISTEXT(K983),J989=0),\"\",IF(OR(ISBLANK(M989),ISBLANK(N989)),\"Enter Dates\",IF(K983=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L983>ScheduleYear),AND(CostType=ARO,N989<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O989>ScheduleYear),AND(CostType=LOM,LOMComplete)),J989,J989-Q989)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J989=\"\",EB983=\"\",ISTEXT(EB983)),0,IF(OR(ISBLANK(M989),ISBLANK(N989)),0,IF(OR(AND(CostType=ARO,L983>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N989<=ScheduleYear)),0,J989)))","v":0},{"$f":"IF(OR(J989=\"\",EC983=\"\",ISTEXT(EC983)),0,IF(OR(ISBLANK(M989),ISBLANK(N989)), 0,IF(EC983=\"Date Range\",0,IF(OR(AND(CostType=ARO,L983>ScheduleYear),N989<=ScheduleYear),0,J989))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K989),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B983+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B983+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K989)),K989=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B983+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B991+1,19)","v":0},{"$f":"IF(OR(J996=\"\",K991=\"\",ISTEXT(K991),J996=0),\"\",IF(OR(ISBLANK(M996),ISBLANK(N996)),\"Enter Dates\",IF(K991=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L991>ScheduleYear),AND(CostType=ARO,N996<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O996>ScheduleYear),AND(CostType=LOM,LOMComplete)),J996,J996-Q996)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J996=\"\",EB991=\"\",ISTEXT(EB991)),0,IF(OR(ISBLANK(M996),ISBLANK(N996)),0,IF(OR(AND(CostType=ARO,L991>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N996<=ScheduleYear)),0,J996)))","v":0},{"$f":"IF(OR(J996=\"\",EC991=\"\",ISTEXT(EC991)),0,IF(OR(ISBLANK(M996),ISBLANK(N996)), 0,IF(EC991=\"Date Range\",0,IF(OR(AND(CostType=ARO,L991>ScheduleYear),N996<=ScheduleYear),0,J996))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K996),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B991+1,12),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B991+1,13)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K996)),K996=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B991+1,15))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K996)),K996=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B991+1,17))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Ripping/Scarifying",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B999+1,9)","v":0},{"$f":"IF(OR(J1005=\"\",K999=\"\",ISTEXT(K999),J1005=0),\"\",IF(OR(ISBLANK(M1005),ISBLANK(N1005)),\"Enter Dates\",IF(K999=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L999>ScheduleYear),AND(CostType=ARO,N1005<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1005>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1005,J1005-Q1005)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J1005=\"\",EB999=\"\",ISTEXT(EB999)),0,IF(OR(ISBLANK(M1005),ISBLANK(N1005)),0,IF(OR(AND(CostType=ARO,L999>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1005<=ScheduleYear)),0,J1005)))","v":0},{"$f":"IF(OR(J1005=\"\",EC999=\"\",ISTEXT(EC999)),0,IF(OR(ISBLANK(M1005),ISBLANK(N1005)), 0,IF(EC999=\"Date Range\",0,IF(OR(AND(CostType=ARO,L999>ScheduleYear),N1005<=ScheduleYear),0,J1005))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip","Rip",{"$f":"IF(ISNUMBER(K1005),INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B999+1,3),0)","v":0},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B999+1,5)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K1005)),K1005=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table5\"),B999+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Building Demolition",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B1007+1,15)=0,0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B1007+1,15))","v":128},{"$f":"IF(OR(J1008=\"\",K1007=\"\",ISTEXT(K1007),J1008=0),\"\",IF(OR(ISBLANK(M1008),ISBLANK(N1008)),\"Enter Dates\",IF(K1007=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1007>ScheduleYear),AND(CostType=ARO,N1008<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1008>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1008,J1008-Q1008)))))","v":128},null,14,14,null,{"$f":"IF(K1008=\"\",\"\",SUM(T1008:DO1008))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1008<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1008*R1008,R1008*EB1008)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1008:DP1008,T$27:DP$27,\"<=\"&O1008,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1008:DP1008))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1008),$O1008>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1008=\"\",EB1007=\"\",ISTEXT(EB1007)),0,IF(OR(ISBLANK(M1008),ISBLANK(N1008)),0,IF(OR(AND(CostType=ARO,L1007>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1008<=ScheduleYear)),0,J1008)))","v":128},{"$f":"IF(OR(J1008=\"\",EC1007=\"\",ISTEXT(EC1007)),0,IF(OR(ISBLANK(M1008),ISBLANK(N1008)),0,IF(EC1007=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1007>ScheduleYear),N1008<=ScheduleYear),0,J1008))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B1007+1,5)","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1008)),K1008=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table3\"),B1007+1,6))","v":0},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1015) - ROW($B$622)-1)/INDEX(SheetRangeIndex,MATCH($A$622,TableNamesSorted,0),7)","v":49},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,2)","v":"Ammonium Nitrate Silo"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,3))","v":""},{"$f":"IF(ISERROR(EL1015),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,5)))","v":"Buildings"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,8))","v":""},{"$f":"SUM(J1016:J1022)","v":3375},{"$f":"IF(ISERR(ED1015),\"Cost Type\",IF(A1015=\"X\",\"Override\",IF(AND(CostType=ARO,L1015>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1015)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1015)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1015)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1015)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1015)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1015,SUM(T1015:DO1015))))))))))","v":3375},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1016:Q1022)","v":0},null,null,{"$f":"IF(ISTEXT($EB1015),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1016:T1022,$J1016:$J1022),IF(CostType=Bond,SUMPRODUCT($EB1016:$EB1022,T1016:T1022,$EA1016:$EA1022),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1016:T1022,$EB1016:$EB1022)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1015),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1016:AZ1022,$J1016:$J1022),IF(CostType=Bond,SUMPRODUCT($EB1016:$EB1022,AZ1016:AZ1022,$EA1016:$EA1022),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1016:AZ1022,$EB1016:$EB1022)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1015),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1016:CF1022,$J1016:$J1022),IF(CostType=Bond,SUMPRODUCT($EB1016:$EB1022,CF1016:CF1022,$EA1016:$EA1022),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1016:CF1022,$EB1016:$EB1022)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1015),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1016:DL1022,$J1016:$J1022),IF(CostType=Bond,SUMPRODUCT($EB1016:$EB1022,DL1016:DL1022,$EA1016:$EA1022),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1016:DL1022,$EB1016:$EB1022)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1015),SUM(T1015:DO1015)-K1015,K1015)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1015),\"Cost Type\",IF(A1015=\"X\",\"Override\",IF(AND(CostType=ARO,L1015>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1015)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1015)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1015)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1015)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1015)),\"Phase\",J1015))))))))","v":3375},{"$f":"IF(EE1015=\"\",\"Cost Type\",IF(A1015=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1015>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1015=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1015=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1015=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1015=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1015=\"\"),\"Phase\",J1015))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1015)","v":1},{"$f":"SEARCH(OtherCostType,C1015)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1015)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1015))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1015,0)))),1,$EK1015)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1015)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1015))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1015,0)))),1,$EK1015)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1015)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1015))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1015,0)))),1,$EK1015)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1015)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1015))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1015,0)))),1,$EK1015)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1015)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1015))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1015,0)))),1,$EK1015)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$622&\"Table1\"),B1015+1,5),Accounts,0))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Cover Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B1015+1,11)","v":0},{"$f":"IF(OR(J1019=\"\",K1015=\"\",ISTEXT(K1015),J1019=0),\"\",IF(OR(ISBLANK(M1019),ISBLANK(N1019)),\"Enter Dates\",IF(K1015=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1015>ScheduleYear),AND(CostType=ARO,N1019<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1019>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1019,J1019-Q1019)))))","v":""},null,14,15,null,"",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR(J1019=\"\",EB1015=\"\",ISTEXT(EB1015)),0,IF(OR(ISBLANK(M1019),ISBLANK(N1019)),0,IF(OR(AND(CostType=ARO,L1015>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1019<=ScheduleYear)),0,J1019)))","v":0},{"$f":"IF(OR(J1019=\"\",EC1015=\"\",ISTEXT(EC1015)),0,IF(OR(ISBLANK(M1019),ISBLANK(N1019)),0,IF(EC1015=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1015>ScheduleYear),N1019<=ScheduleYear),0,J1019))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Cover","Cover",{"$f":"IF(ISNUMBER(K1019),INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B1015+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B1015+1,4)","v":""},{"$f":"IF(OR(NOT(ISNUMBER(K1019)),K1019=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B1015+1,6))","v":0},{"$f":"IF(OR(NOT(ISNUMBER(K1019)),K1019=0),0,INDEX(INDIRECT(\"_\"&$A$622&\"Table4\"),B1015+1,8))","v":0},null,null,null,null,null,null,true]
["Diversion","DIVERSION DITCHES",null,null,null,null,null,null,null,{"$f":"SumByColor(J1025,J1025:J1485)","v":12975472},{"$f":"SumByColor(K1025,K1025:K1485)","v":12975472},null,null,null,null,null,{"$f":"SumByColor(Q1025,Q1025:Q1485)","v":0},null,null,{"$f":"SumByColor(T1025,T1025:T1485)","v":0},621639,0,0,0,0,0,0,0,0,0,0,0,713205,312643,4428550,5672806,0,1226629,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(AZ1025,AZ1025:AZ1485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(CF1025,CF1025:CF1485)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SumByColor(DL1025,DL1025:DL1485)","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB1025,EB1025:EB1485)","v":12975472},{"$f":"SumByColor(EC1025,EC1025:EC1485)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1030+1,17)","v":66291},{"$f":"IF(OR(J1033=\"\",K1030=\"\",ISTEXT(K1030),J1033=0),\"\",IF(OR(ISBLANK(M1033),ISBLANK(N1033)),\"Enter Dates\",IF(K1030=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1030>ScheduleYear),AND(CostType=ARO,N1033<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1033>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1033,J1033-Q1033)))))","v":66291},null,2,2,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1033<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1033*R1033,R1033*EB1033)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1033:DP1033,T$27:DP$27,\"<=\"&O1033,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1033:DP1033))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1033),$O1033>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1033=\"\",EB1030=\"\",ISTEXT(EB1030)),0,IF(OR(ISBLANK(M1033),ISBLANK(N1033)),0,IF(OR(AND(CostType=ARO,L1030>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1033<=ScheduleYear)),0,J1033)))","v":66291},{"$f":"IF(OR(J1033=\"\",EC1030=\"\",ISTEXT(EC1030)),0,IF(OR(ISBLANK(M1033),ISBLANK(N1033)),0,IF(EC1030=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1030>ScheduleYear),N1033<=ScheduleYear),0,J1033))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1033),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1030+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1030+1,22)),0)","v":2474.4444444444443},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1035+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1035+1,9))","v":320},{"$f":"IF(OR(J1036=\"\",K1035=\"\",ISTEXT(K1035),J1036=0),\"\",IF(OR(ISBLANK(M1036),ISBLANK(N1036)),\"Enter Dates\",IF(K1035=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1035>ScheduleYear),AND(CostType=ARO,N1036<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1036>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1036,J1036-Q1036)))))","v":320},null,2,2,null,{"$f":"IF(K1036=\"\",\"\",SUM(T1036:DO1036))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1036<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1036*R1036,R1036*EB1036)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1036:DP1036,T$27:DP$27,\"<=\"&O1036,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1036:DP1036))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1036),$O1036>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1036=\"\",EB1035=\"\",ISTEXT(EB1035)),0,IF(OR(ISBLANK(M1036),ISBLANK(N1036)),0,IF(OR(AND(CostType=ARO,L1035>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1036<=ScheduleYear)),0,J1036)))","v":320},{"$f":"IF(OR(J1036=\"\",EC1035=\"\",ISTEXT(EC1035)),0,IF(OR(ISBLANK(M1036),ISBLANK(N1036)),0,IF(EC1035=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1035>ScheduleYear),N1036<=ScheduleYear),0,J1036))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1036),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1035+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1035+1,3)),0)","v":1297},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1035+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1036)),K1036=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1035+1,6))","v":3},null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1040+1,17)","v":147165},{"$f":"IF(OR(J1043=\"\",K1040=\"\",ISTEXT(K1040),J1043=0),\"\",IF(OR(ISBLANK(M1043),ISBLANK(N1043)),\"Enter Dates\",IF(K1040=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1040>ScheduleYear),AND(CostType=ARO,N1043<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1043>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1043,J1043-Q1043)))))","v":147165},null,2,2,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1043<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1043*R1043,R1043*EB1043)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1043:DP1043,T$27:DP$27,\"<=\"&O1043,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1043:DP1043))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1043),$O1043>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1043=\"\",EB1040=\"\",ISTEXT(EB1040)),0,IF(OR(ISBLANK(M1043),ISBLANK(N1043)),0,IF(OR(AND(CostType=ARO,L1040>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1043<=ScheduleYear)),0,J1043)))","v":147165},{"$f":"IF(OR(J1043=\"\",EC1040=\"\",ISTEXT(EC1040)),0,IF(OR(ISBLANK(M1043),ISBLANK(N1043)),0,IF(EC1040=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1040>ScheduleYear),N1043<=ScheduleYear),0,J1043))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1043),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1040+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1040+1,22)),0)","v":3640},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1050+1,13)","v":0},{"$f":"IF(OR(J1052=\"\",K1050=\"\",ISTEXT(K1050),J1052=0),\"\",IF(OR(ISBLANK(M1052),ISBLANK(N1052)),\"Enter Dates\",IF(K1050=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1050>ScheduleYear),AND(CostType=ARO,N1052<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1052>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1052,J1052-Q1052)))))","v":""},null,2,2,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1052<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1052*R1052,R1052*EB1052)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1052:DP1052,T$27:DP$27,\"<=\"&O1052,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1052:DP1052))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1052),$O1052>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1052=\"\",EB1050=\"\",ISTEXT(EB1050)),0,IF(OR(ISBLANK(M1052),ISBLANK(N1052)),0,IF(OR(AND(CostType=ARO,L1050>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1052<=ScheduleYear)),0,J1052)))","v":0},{"$f":"IF(OR(J1052=\"\",EC1050=\"\",ISTEXT(EC1050)),0,IF(OR(ISBLANK(M1052),ISBLANK(N1052)),0,IF(EC1050=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1050>ScheduleYear),N1052<=ScheduleYear),0,J1052))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1052),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1050+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1050+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1055) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":6},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,2)","v":"EWRSP-2B - Top Surface Channel, TSC-1"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,3))","v":""},{"$f":"IF(ISERROR(EL1055),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,8))","v":""},{"$f":"SUM(J1056:J1059)","v":20861.28},{"$f":"IF(ISERR(ED1055),\"Cost Type\",IF(A1055=\"X\",\"Override\",IF(AND(CostType=ARO,L1055>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1055)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1055)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1055)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1055)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1055)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1055,SUM(T1055:DO1055))))))))))","v":20861.28},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1055+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1056:Q1059)","v":0},null,null,{"$f":"IF(ISTEXT($EB1055),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1056:T1059,$J1056:$J1059),IF(CostType=Bond,SUMPRODUCT($EB1056:$EB1059,T1056:T1059,$EA1056:$EA1059),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1056:T1059,$EB1056:$EB1059)))))","v":0},20861.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1055),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1056:AZ1059,$J1056:$J1059),IF(CostType=Bond,SUMPRODUCT($EB1056:$EB1059,AZ1056:AZ1059,$EA1056:$EA1059),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1056:AZ1059,$EB1056:$EB1059)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1055),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1056:CF1059,$J1056:$J1059),IF(CostType=Bond,SUMPRODUCT($EB1056:$EB1059,CF1056:CF1059,$EA1056:$EA1059),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1056:CF1059,$EB1056:$EB1059)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1055),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1056:DL1059,$J1056:$J1059),IF(CostType=Bond,SUMPRODUCT($EB1056:$EB1059,DL1056:DL1059,$EA1056:$EA1059),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1056:DL1059,$EB1056:$EB1059)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1055),SUM(T1055:DO1055)-K1055,K1055)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1055),\"Cost Type\",IF(A1055=\"X\",\"Override\",IF(AND(CostType=ARO,L1055>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1055)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1055)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1055)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1055)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1055)),\"Phase\",J1055))))))))","v":20861.28},{"$f":"IF(EE1055=\"\",\"Cost Type\",IF(A1055=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1055>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1055=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1055=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1055=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1055=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1055=\"\"),\"Phase\",J1055))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1055)","v":1},{"$f":"SEARCH(OtherCostType,C1055)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1055)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1055))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1055,0)))),1,$EK1055)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1055)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1055))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1055,0)))),1,$EK1055)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1055)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1055))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1055,0)))),1,$EK1055)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1055)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1055))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1055,0)))),1,$EK1055)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1055)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1055))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1055,0)))),1,$EK1055)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1055+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1060+1,13)","v":0},{"$f":"IF(OR(J1062=\"\",K1060=\"\",ISTEXT(K1060),J1062=0),\"\",IF(OR(ISBLANK(M1062),ISBLANK(N1062)),\"Enter Dates\",IF(K1060=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1060>ScheduleYear),AND(CostType=ARO,N1062<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1062>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1062,J1062-Q1062)))))","v":""},null,2,2,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1062<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1062*R1062,R1062*EB1062)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1062:DP1062,T$27:DP$27,\"<=\"&O1062,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1062:DP1062))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1062),$O1062>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1062=\"\",EB1060=\"\",ISTEXT(EB1060)),0,IF(OR(ISBLANK(M1062),ISBLANK(N1062)),0,IF(OR(AND(CostType=ARO,L1060>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1062<=ScheduleYear)),0,J1062)))","v":0},{"$f":"IF(OR(J1062=\"\",EC1060=\"\",ISTEXT(EC1060)),0,IF(OR(ISBLANK(M1062),ISBLANK(N1062)),0,IF(EC1060=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1060>ScheduleYear),N1062<=ScheduleYear),0,J1062))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1062),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1060+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1060+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1070+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1070+1,9))","v":639},{"$f":"IF(OR(J1071=\"\",K1070=\"\",ISTEXT(K1070),J1071=0),\"\",IF(OR(ISBLANK(M1071),ISBLANK(N1071)),\"Enter Dates\",IF(K1070=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1070>ScheduleYear),AND(CostType=ARO,N1071<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1071>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1071,J1071-Q1071)))))","v":639},null,15,15,null,{"$f":"IF(K1071=\"\",\"\",SUM(T1071:DO1071))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1071<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1071*R1071,R1071*EB1071)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1071:DP1071,T$27:DP$27,\"<=\"&O1071,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1071:DP1071))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1071),$O1071>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1071=\"\",EB1070=\"\",ISTEXT(EB1070)),0,IF(OR(ISBLANK(M1071),ISBLANK(N1071)),0,IF(OR(AND(CostType=ARO,L1070>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1071<=ScheduleYear)),0,J1071)))","v":639},{"$f":"IF(OR(J1071=\"\",EC1070=\"\",ISTEXT(EC1070)),0,IF(OR(ISBLANK(M1071),ISBLANK(N1071)),0,IF(EC1070=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1070>ScheduleYear),N1071<=ScheduleYear),0,J1071))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1071),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1070+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1070+1,3)),0)","v":2255},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1070+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1071)),K1071=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1070+1,6))","v":6},null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1070+1,13)","v":0},{"$f":"IF(OR(J1072=\"\",K1070=\"\",ISTEXT(K1070),J1072=0),\"\",IF(OR(ISBLANK(M1072),ISBLANK(N1072)),\"Enter Dates\",IF(K1070=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1070>ScheduleYear),AND(CostType=ARO,N1072<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1072>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1072,J1072-Q1072)))))","v":""},null,15,15,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1072<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1072*R1072,R1072*EB1072)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1072:DP1072,T$27:DP$27,\"<=\"&O1072,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1072:DP1072))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1072),$O1072>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1072=\"\",EB1070=\"\",ISTEXT(EB1070)),0,IF(OR(ISBLANK(M1072),ISBLANK(N1072)),0,IF(OR(AND(CostType=ARO,L1070>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1072<=ScheduleYear)),0,J1072)))","v":0},{"$f":"IF(OR(J1072=\"\",EC1070=\"\",ISTEXT(EC1070)),0,IF(OR(ISBLANK(M1072),ISBLANK(N1072)),0,IF(EC1070=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1070>ScheduleYear),N1072<=ScheduleYear),0,J1072))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1072),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1070+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1070+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1080+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1080+1,9))","v":426},{"$f":"IF(OR(J1081=\"\",K1080=\"\",ISTEXT(K1080),J1081=0),\"\",IF(OR(ISBLANK(M1081),ISBLANK(N1081)),\"Enter Dates\",IF(K1080=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1080>ScheduleYear),AND(CostType=ARO,N1081<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1081>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1081,J1081-Q1081)))))","v":426},null,15,15,null,{"$f":"IF(K1081=\"\",\"\",SUM(T1081:DO1081))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1081<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1081*R1081,R1081*EB1081)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1081:DP1081,T$27:DP$27,\"<=\"&O1081,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1081:DP1081))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1081),$O1081>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1081=\"\",EB1080=\"\",ISTEXT(EB1080)),0,IF(OR(ISBLANK(M1081),ISBLANK(N1081)),0,IF(OR(AND(CostType=ARO,L1080>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1081<=ScheduleYear)),0,J1081)))","v":426},{"$f":"IF(OR(J1081=\"\",EC1080=\"\",ISTEXT(EC1080)),0,IF(OR(ISBLANK(M1081),ISBLANK(N1081)),0,IF(EC1080=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1080>ScheduleYear),N1081<=ScheduleYear),0,J1081))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1081),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1080+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1080+1,3)),0)","v":1503},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1080+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1081)),K1081=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1080+1,6))","v":4},null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1085+1,17)","v":0},{"$f":"IF(OR(J1088=\"\",K1085=\"\",ISTEXT(K1085),J1088=0),\"\",IF(OR(ISBLANK(M1088),ISBLANK(N1088)),\"Enter Dates\",IF(K1085=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1085>ScheduleYear),AND(CostType=ARO,N1088<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1088>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1088,J1088-Q1088)))))","v":""},null,2,2,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1088<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1088*R1088,R1088*EB1088)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1088:DP1088,T$27:DP$27,\"<=\"&O1088,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1088:DP1088))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1088),$O1088>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1088=\"\",EB1085=\"\",ISTEXT(EB1085)),0,IF(OR(ISBLANK(M1088),ISBLANK(N1088)),0,IF(OR(AND(CostType=ARO,L1085>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1088<=ScheduleYear)),0,J1088)))","v":0},{"$f":"IF(OR(J1088=\"\",EC1085=\"\",ISTEXT(EC1085)),0,IF(OR(ISBLANK(M1088),ISBLANK(N1088)),0,IF(EC1085=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1085>ScheduleYear),N1088<=ScheduleYear),0,J1088))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1088),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1085+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1085+1,22)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1090) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":13},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,2)","v":"WRSP-1 - Diversion Swale, DS-4 - built during operations"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,3))","v":""},{"$f":"IF(ISERROR(EL1090),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,8))","v":""},{"$f":"SUM(J1091:J1094)","v":0},{"$f":"IF(ISERR(ED1090),\"Cost Type\",IF(A1090=\"X\",\"Override\",IF(AND(CostType=ARO,L1090>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1090)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1090)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1090)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1090)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1090)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1090,SUM(T1090:DO1090))))))))))","v":0},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1090+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1091:Q1094)","v":0},null,null,{"$f":"IF(ISTEXT($EB1090),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1091:T1094,$J1091:$J1094),IF(CostType=Bond,SUMPRODUCT($EB1091:$EB1094,T1091:T1094,$EA1091:$EA1094),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1091:T1094,$EB1091:$EB1094)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1090),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1091:AZ1094,$J1091:$J1094),IF(CostType=Bond,SUMPRODUCT($EB1091:$EB1094,AZ1091:AZ1094,$EA1091:$EA1094),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1091:AZ1094,$EB1091:$EB1094)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1090),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1091:CF1094,$J1091:$J1094),IF(CostType=Bond,SUMPRODUCT($EB1091:$EB1094,CF1091:CF1094,$EA1091:$EA1094),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1091:CF1094,$EB1091:$EB1094)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1090),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1091:DL1094,$J1091:$J1094),IF(CostType=Bond,SUMPRODUCT($EB1091:$EB1094,DL1091:DL1094,$EA1091:$EA1094),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1091:DL1094,$EB1091:$EB1094)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1090),SUM(T1090:DO1090)-K1090,K1090)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1090),\"Cost Type\",IF(A1090=\"X\",\"Override\",IF(AND(CostType=ARO,L1090>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1090)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1090)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1090)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1090)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1090)),\"Phase\",J1090))))))))","v":0},{"$f":"IF(EE1090=\"\",\"Cost Type\",IF(A1090=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1090>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1090=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1090=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1090=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1090=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1090=\"\"),\"Phase\",J1090))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1090)","v":1},{"$f":"SEARCH(OtherCostType,C1090)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1090)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1090))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1090,0)))),1,$EK1090)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1090)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1090))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1090,0)))),1,$EK1090)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1090)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1090))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1090,0)))),1,$EK1090)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1090)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1090))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1090,0)))),1,$EK1090)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1090)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1090))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1090,0)))),1,$EK1090)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1090+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1095+1,7)","v":1020.28},{"$f":"IF(OR(J1099=\"\",K1095=\"\",ISTEXT(K1095),J1099=0),\"\",IF(OR(ISBLANK(M1099),ISBLANK(N1099)),\"Enter Dates\",IF(K1095=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1095>ScheduleYear),AND(CostType=ARO,N1099<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1099>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1099,J1099-Q1099)))))","v":1020.28},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1099<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1099*R1099,R1099*EB1099)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1099:DP1099,T$27:DP$27,\"<=\"&O1099,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1099:DP1099))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1099),$O1099>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1099=\"\",EB1095=\"\",ISTEXT(EB1095)),0,IF(OR(ISBLANK(M1099),ISBLANK(N1099)),0,IF(OR(AND(CostType=ARO,L1095>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1099<=ScheduleYear)),0,J1099)))","v":1020.28},{"$f":"IF(OR(J1099=\"\",EC1095=\"\",ISTEXT(EC1095)),0,IF(OR(ISBLANK(M1099),ISBLANK(N1099)),0,IF(EC1095=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1095>ScheduleYear),N1099<=ScheduleYear),0,J1099))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1099),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1095+1,3),0)","v":0.4},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1105+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1105+1,9))","v":320},{"$f":"IF(OR(J1106=\"\",K1105=\"\",ISTEXT(K1105),J1106=0),\"\",IF(OR(ISBLANK(M1106),ISBLANK(N1106)),\"Enter Dates\",IF(K1105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1105>ScheduleYear),AND(CostType=ARO,N1106<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1106>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1106,J1106-Q1106)))))","v":320},null,16,16,null,{"$f":"IF(K1106=\"\",\"\",SUM(T1106:DO1106))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1106<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1106*R1106,R1106*EB1106)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1106:DP1106,T$27:DP$27,\"<=\"&O1106,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1106:DP1106))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1106),$O1106>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1106=\"\",EB1105=\"\",ISTEXT(EB1105)),0,IF(OR(ISBLANK(M1106),ISBLANK(N1106)),0,IF(OR(AND(CostType=ARO,L1105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1106<=ScheduleYear)),0,J1106)))","v":320},{"$f":"IF(OR(J1106=\"\",EC1105=\"\",ISTEXT(EC1105)),0,IF(OR(ISBLANK(M1106),ISBLANK(N1106)),0,IF(EC1105=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1105>ScheduleYear),N1106<=ScheduleYear),0,J1106))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1106),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1105+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1105+1,3)),0)","v":1293},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1105+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1106)),K1106=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1105+1,6))","v":3},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1105+1,7)","v":1064.28},{"$f":"IF(OR(J1109=\"\",K1105=\"\",ISTEXT(K1105),J1109=0),\"\",IF(OR(ISBLANK(M1109),ISBLANK(N1109)),\"Enter Dates\",IF(K1105=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1105>ScheduleYear),AND(CostType=ARO,N1109<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1109>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1109,J1109-Q1109)))))","v":1064.28},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1109<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1109*R1109,R1109*EB1109)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1109:DP1109,T$27:DP$27,\"<=\"&O1109,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1109:DP1109))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1109),$O1109>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1109=\"\",EB1105=\"\",ISTEXT(EB1105)),0,IF(OR(ISBLANK(M1109),ISBLANK(N1109)),0,IF(OR(AND(CostType=ARO,L1105>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1109<=ScheduleYear)),0,J1109)))","v":1064.28},{"$f":"IF(OR(J1109=\"\",EC1105=\"\",ISTEXT(EC1105)),0,IF(OR(ISBLANK(M1109),ISBLANK(N1109)),0,IF(EC1105=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1105>ScheduleYear),N1109<=ScheduleYear),0,J1109))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1109),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1105+1,3),0)","v":0.5},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1115+1,17)","v":157138},{"$f":"IF(OR(J1118=\"\",K1115=\"\",ISTEXT(K1115),J1118=0),\"\",IF(OR(ISBLANK(M1118),ISBLANK(N1118)),\"Enter Dates\",IF(K1115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1115>ScheduleYear),AND(CostType=ARO,N1118<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1118>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1118,J1118-Q1118)))))","v":157138},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1118<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1118*R1118,R1118*EB1118)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1118:DP1118,T$27:DP$27,\"<=\"&O1118,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1118:DP1118))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1118),$O1118>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1118=\"\",EB1115=\"\",ISTEXT(EB1115)),0,IF(OR(ISBLANK(M1118),ISBLANK(N1118)),0,IF(OR(AND(CostType=ARO,L1115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1118<=ScheduleYear)),0,J1118)))","v":157138},{"$f":"IF(OR(J1118=\"\",EC1115=\"\",ISTEXT(EC1115)),0,IF(OR(ISBLANK(M1118),ISBLANK(N1118)),0,IF(EC1115=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1115>ScheduleYear),N1118<=ScheduleYear),0,J1118))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1118),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1115+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1115+1,22)),0)","v":3886.6666666666665},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1115+1,7)","v":1195.28},{"$f":"IF(OR(J1119=\"\",K1115=\"\",ISTEXT(K1115),J1119=0),\"\",IF(OR(ISBLANK(M1119),ISBLANK(N1119)),\"Enter Dates\",IF(K1115=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1115>ScheduleYear),AND(CostType=ARO,N1119<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1119>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1119,J1119-Q1119)))))","v":1195.28},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1119<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1119*R1119,R1119*EB1119)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1119:DP1119,T$27:DP$27,\"<=\"&O1119,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1119:DP1119))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1119),$O1119>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1119=\"\",EB1115=\"\",ISTEXT(EB1115)),0,IF(OR(ISBLANK(M1119),ISBLANK(N1119)),0,IF(OR(AND(CostType=ARO,L1115>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1119<=ScheduleYear)),0,J1119)))","v":1195.28},{"$f":"IF(OR(J1119=\"\",EC1115=\"\",ISTEXT(EC1115)),0,IF(OR(ISBLANK(M1119),ISBLANK(N1119)),0,IF(EC1115=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1115>ScheduleYear),N1119<=ScheduleYear),0,J1119))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1119),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1115+1,3),0)","v":0.8},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1125+1,17)","v":226408},{"$f":"IF(OR(J1128=\"\",K1125=\"\",ISTEXT(K1125),J1128=0),\"\",IF(OR(ISBLANK(M1128),ISBLANK(N1128)),\"Enter Dates\",IF(K1125=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1125>ScheduleYear),AND(CostType=ARO,N1128<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1128>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1128,J1128-Q1128)))))","v":226408},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1128<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1128*R1128,R1128*EB1128)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1128:DP1128,T$27:DP$27,\"<=\"&O1128,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1128:DP1128))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1128),$O1128>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1128=\"\",EB1125=\"\",ISTEXT(EB1125)),0,IF(OR(ISBLANK(M1128),ISBLANK(N1128)),0,IF(OR(AND(CostType=ARO,L1125>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1128<=ScheduleYear)),0,J1128)))","v":226408},{"$f":"IF(OR(J1128=\"\",EC1125=\"\",ISTEXT(EC1125)),0,IF(OR(ISBLANK(M1128),ISBLANK(N1128)),0,IF(EC1125=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1125>ScheduleYear),N1128<=ScheduleYear),0,J1128))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1128),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1125+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1125+1,22)),0)","v":5600},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1130+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1130+1,9))","v":0},{"$f":"IF(OR(J1131=\"\",K1130=\"\",ISTEXT(K1130),J1131=0),\"\",IF(OR(ISBLANK(M1131),ISBLANK(N1131)),\"Enter Dates\",IF(K1130=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1130>ScheduleYear),AND(CostType=ARO,N1131<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1131>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1131,J1131-Q1131)))))","v":""},null,2,2,null,{"$f":"IF(K1131=\"\",\"\",SUM(T1131:DO1131))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1131<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1131*R1131,R1131*EB1131)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1131:DP1131,T$27:DP$27,\"<=\"&O1131,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1131:DP1131))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1131),$O1131>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1131=\"\",EB1130=\"\",ISTEXT(EB1130)),0,IF(OR(ISBLANK(M1131),ISBLANK(N1131)),0,IF(OR(AND(CostType=ARO,L1130>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1131<=ScheduleYear)),0,J1131)))","v":0},{"$f":"IF(OR(J1131=\"\",EC1130=\"\",ISTEXT(EC1130)),0,IF(OR(ISBLANK(M1131),ISBLANK(N1131)),0,IF(EC1130=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1130>ScheduleYear),N1131<=ScheduleYear),0,J1131))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1131),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1130+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1130+1,3)),0)","v":""},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1130+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K1131)),K1131=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1130+1,6))","v":0},null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1135+1,17)","v":0},{"$f":"IF(OR(J1138=\"\",K1135=\"\",ISTEXT(K1135),J1138=0),\"\",IF(OR(ISBLANK(M1138),ISBLANK(N1138)),\"Enter Dates\",IF(K1135=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1135>ScheduleYear),AND(CostType=ARO,N1138<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1138>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1138,J1138-Q1138)))))","v":""},null,2,2,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1138<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1138*R1138,R1138*EB1138)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1138:DP1138,T$27:DP$27,\"<=\"&O1138,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1138:DP1138))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1138),$O1138>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1138=\"\",EB1135=\"\",ISTEXT(EB1135)),0,IF(OR(ISBLANK(M1138),ISBLANK(N1138)),0,IF(OR(AND(CostType=ARO,L1135>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1138<=ScheduleYear)),0,J1138)))","v":0},{"$f":"IF(OR(J1138=\"\",EC1135=\"\",ISTEXT(EC1135)),0,IF(OR(ISBLANK(M1138),ISBLANK(N1138)),0,IF(EC1135=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1135>ScheduleYear),N1138<=ScheduleYear),0,J1138))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1138),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1135+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1135+1,22)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1145+1,13)","v":0},{"$f":"IF(OR(J1147=\"\",K1145=\"\",ISTEXT(K1145),J1147=0),\"\",IF(OR(ISBLANK(M1147),ISBLANK(N1147)),\"Enter Dates\",IF(K1145=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1145>ScheduleYear),AND(CostType=ARO,N1147<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1147>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1147,J1147-Q1147)))))","v":""},null,16,16,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1147<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1147*R1147,R1147*EB1147)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1147:DP1147,T$27:DP$27,\"<=\"&O1147,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1147:DP1147))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1147),$O1147>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1147=\"\",EB1145=\"\",ISTEXT(EB1145)),0,IF(OR(ISBLANK(M1147),ISBLANK(N1147)),0,IF(OR(AND(CostType=ARO,L1145>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1147<=ScheduleYear)),0,J1147)))","v":0},{"$f":"IF(OR(J1147=\"\",EC1145=\"\",ISTEXT(EC1145)),0,IF(OR(ISBLANK(M1147),ISBLANK(N1147)),0,IF(EC1145=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1145>ScheduleYear),N1147<=ScheduleYear),0,J1147))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1147),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1145+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1145+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1150+1,17)","v":93205},{"$f":"IF(OR(J1153=\"\",K1150=\"\",ISTEXT(K1150),J1153=0),\"\",IF(OR(ISBLANK(M1153),ISBLANK(N1153)),\"Enter Dates\",IF(K1150=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1150>ScheduleYear),AND(CostType=ARO,N1153<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1153>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1153,J1153-Q1153)))))","v":93205},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1153<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1153*R1153,R1153*EB1153)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1153:DP1153,T$27:DP$27,\"<=\"&O1153,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1153:DP1153))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1153),$O1153>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1153=\"\",EB1150=\"\",ISTEXT(EB1150)),0,IF(OR(ISBLANK(M1153),ISBLANK(N1153)),0,IF(OR(AND(CostType=ARO,L1150>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1153<=ScheduleYear)),0,J1153)))","v":93205},{"$f":"IF(OR(J1153=\"\",EC1150=\"\",ISTEXT(EC1150)),0,IF(OR(ISBLANK(M1153),ISBLANK(N1153)),0,IF(EC1150=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1150>ScheduleYear),N1153<=ScheduleYear),0,J1153))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1153),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1150+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1150+1,22)),0)","v":2305.3333333333335},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1155+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1155+1,9))","v":959},{"$f":"IF(OR(J1156=\"\",K1155=\"\",ISTEXT(K1155),J1156=0),\"\",IF(OR(ISBLANK(M1156),ISBLANK(N1156)),\"Enter Dates\",IF(K1155=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1155>ScheduleYear),AND(CostType=ARO,N1156<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1156>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1156,J1156-Q1156)))))","v":959},null,16,16,null,{"$f":"IF(K1156=\"\",\"\",SUM(T1156:DO1156))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1156<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1156*R1156,R1156*EB1156)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1156:DP1156,T$27:DP$27,\"<=\"&O1156,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1156:DP1156))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1156),$O1156>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1156=\"\",EB1155=\"\",ISTEXT(EB1155)),0,IF(OR(ISBLANK(M1156),ISBLANK(N1156)),0,IF(OR(AND(CostType=ARO,L1155>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1156<=ScheduleYear)),0,J1156)))","v":959},{"$f":"IF(OR(J1156=\"\",EC1155=\"\",ISTEXT(EC1155)),0,IF(OR(ISBLANK(M1156),ISBLANK(N1156)),0,IF(EC1155=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1155>ScheduleYear),N1156<=ScheduleYear),0,J1156))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1156),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1155+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1155+1,3)),0)","v":3747},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1155+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1156)),K1156=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1155+1,6))","v":9},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1165) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":28},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,2)","v":"WRSP-2 and WRSP-3 - Downslope Channel, DSC-2 - built with ACB"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,3))","v":""},{"$f":"IF(ISERROR(EL1165),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,8))","v":""},{"$f":"SUM(J1166:J1169)","v":1984.28},{"$f":"IF(ISERR(ED1165),\"Cost Type\",IF(A1165=\"X\",\"Override\",IF(AND(CostType=ARO,L1165>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1165)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1165)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1165)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1165)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1165)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1165,SUM(T1165:DO1165))))))))))","v":1984.28},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1165+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1166:Q1169)","v":0},null,null,{"$f":"IF(ISTEXT($EB1165),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1166:T1169,$J1166:$J1169),IF(CostType=Bond,SUMPRODUCT($EB1166:$EB1169,T1166:T1169,$EA1166:$EA1169),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1166:T1169,$EB1166:$EB1169)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1984.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1165),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1166:AZ1169,$J1166:$J1169),IF(CostType=Bond,SUMPRODUCT($EB1166:$EB1169,AZ1166:AZ1169,$EA1166:$EA1169),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1166:AZ1169,$EB1166:$EB1169)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1165),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1166:CF1169,$J1166:$J1169),IF(CostType=Bond,SUMPRODUCT($EB1166:$EB1169,CF1166:CF1169,$EA1166:$EA1169),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1166:CF1169,$EB1166:$EB1169)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1165),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1166:DL1169,$J1166:$J1169),IF(CostType=Bond,SUMPRODUCT($EB1166:$EB1169,DL1166:DL1169,$EA1166:$EA1169),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1166:DL1169,$EB1166:$EB1169)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1165),SUM(T1165:DO1165)-K1165,K1165)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1165),\"Cost Type\",IF(A1165=\"X\",\"Override\",IF(AND(CostType=ARO,L1165>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1165)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1165)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1165)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1165)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1165)),\"Phase\",J1165))))))))","v":1984.28},{"$f":"IF(EE1165=\"\",\"Cost Type\",IF(A1165=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1165>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1165=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1165=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1165=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1165=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1165=\"\"),\"Phase\",J1165))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1165)","v":1},{"$f":"SEARCH(OtherCostType,C1165)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1165)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1165))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1165,0)))),1,$EK1165)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1165)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1165))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1165,0)))),1,$EK1165)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1165)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1165))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1165,0)))),1,$EK1165)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1165)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1165))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1165,0)))),1,$EK1165)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1165)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1165))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1165,0)))),1,$EK1165)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1165+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1165+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1165+1,9))","v":746},{"$f":"IF(OR(J1166=\"\",K1165=\"\",ISTEXT(K1165),J1166=0),\"\",IF(OR(ISBLANK(M1166),ISBLANK(N1166)),\"Enter Dates\",IF(K1165=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1165>ScheduleYear),AND(CostType=ARO,N1166<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1166>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1166,J1166-Q1166)))))","v":746},null,16,16,null,{"$f":"IF(K1166=\"\",\"\",SUM(T1166:DO1166))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1166<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1166*R1166,R1166*EB1166)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1166:DP1166,T$27:DP$27,\"<=\"&O1166,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1166:DP1166))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1166),$O1166>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1166=\"\",EB1165=\"\",ISTEXT(EB1165)),0,IF(OR(ISBLANK(M1166),ISBLANK(N1166)),0,IF(OR(AND(CostType=ARO,L1165>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1166<=ScheduleYear)),0,J1166)))","v":746},{"$f":"IF(OR(J1166=\"\",EC1165=\"\",ISTEXT(EC1165)),0,IF(OR(ISBLANK(M1166),ISBLANK(N1166)),0,IF(EC1165=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1165>ScheduleYear),N1166<=ScheduleYear),0,J1166))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1166),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1165+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1165+1,3)),0)","v":2780},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1165+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1166)),K1166=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1165+1,6))","v":7},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1175) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":30},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,2)","v":"WRSP-2 and WRSP-3 - Toe Channel, TC-6"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,3))","v":""},{"$f":"IF(ISERROR(EL1175),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,8))","v":""},{"$f":"SUM(J1176:J1179)","v":37191.279999999999},{"$f":"IF(ISERR(ED1175),\"Cost Type\",IF(A1175=\"X\",\"Override\",IF(AND(CostType=ARO,L1175>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1175)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1175)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1175)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1175)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1175)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1175,SUM(T1175:DO1175))))))))))","v":37191.279999999999},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1175+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1176:Q1179)","v":0},null,null,{"$f":"IF(ISTEXT($EB1175),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1176:T1179,$J1176:$J1179),IF(CostType=Bond,SUMPRODUCT($EB1176:$EB1179,T1176:T1179,$EA1176:$EA1179),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1176:T1179,$EB1176:$EB1179)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,37191.279999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1175),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1176:AZ1179,$J1176:$J1179),IF(CostType=Bond,SUMPRODUCT($EB1176:$EB1179,AZ1176:AZ1179,$EA1176:$EA1179),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1176:AZ1179,$EB1176:$EB1179)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1175),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1176:CF1179,$J1176:$J1179),IF(CostType=Bond,SUMPRODUCT($EB1176:$EB1179,CF1176:CF1179,$EA1176:$EA1179),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1176:CF1179,$EB1176:$EB1179)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1175),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1176:DL1179,$J1176:$J1179),IF(CostType=Bond,SUMPRODUCT($EB1176:$EB1179,DL1176:DL1179,$EA1176:$EA1179),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1176:DL1179,$EB1176:$EB1179)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1175),SUM(T1175:DO1175)-K1175,K1175)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1175),\"Cost Type\",IF(A1175=\"X\",\"Override\",IF(AND(CostType=ARO,L1175>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1175)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1175)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1175)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1175)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1175)),\"Phase\",J1175))))))))","v":37191.279999999999},{"$f":"IF(EE1175=\"\",\"Cost Type\",IF(A1175=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1175>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1175=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1175=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1175=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1175=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1175=\"\"),\"Phase\",J1175))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1175)","v":1},{"$f":"SEARCH(OtherCostType,C1175)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1175)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1175))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1175,0)))),1,$EK1175)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1175)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1175))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1175,0)))),1,$EK1175)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1175)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1175))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1175,0)))),1,$EK1175)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1175)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1175))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1175,0)))),1,$EK1175)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1175)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1175))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1175,0)))),1,$EK1175)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1175+1,17)","v":36045},{"$f":"IF(OR(J1178=\"\",K1175=\"\",ISTEXT(K1175),J1178=0),\"\",IF(OR(ISBLANK(M1178),ISBLANK(N1178)),\"Enter Dates\",IF(K1175=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1175>ScheduleYear),AND(CostType=ARO,N1178<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1178>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1178,J1178-Q1178)))))","v":36045},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1178<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1178*R1178,R1178*EB1178)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1178:DP1178,T$27:DP$27,\"<=\"&O1178,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1178:DP1178))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1178),$O1178>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1178=\"\",EB1175=\"\",ISTEXT(EB1175)),0,IF(OR(ISBLANK(M1178),ISBLANK(N1178)),0,IF(OR(AND(CostType=ARO,L1175>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1178<=ScheduleYear)),0,J1178)))","v":36045},{"$f":"IF(OR(J1178=\"\",EC1175=\"\",ISTEXT(EC1175)),0,IF(OR(ISBLANK(M1178),ISBLANK(N1178)),0,IF(EC1175=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1175>ScheduleYear),N1178<=ScheduleYear),0,J1178))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1178),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1175+1,22)),0)","v":891.55555555555554},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1185) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":32},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,2)","v":"WRSP-2 and WRSP-3 - Bench Channel, BC-6"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,3))","v":""},{"$f":"IF(ISERROR(EL1185),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,8))","v":""},{"$f":"SUM(J1186:J1189)","v":139754.28},{"$f":"IF(ISERR(ED1185),\"Cost Type\",IF(A1185=\"X\",\"Override\",IF(AND(CostType=ARO,L1185>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1185)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1185)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1185)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1185)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1185)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1185,SUM(T1185:DO1185))))))))))","v":139754.28},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1185+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1186:Q1189)","v":0},null,null,{"$f":"IF(ISTEXT($EB1185),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1186:T1189,$J1186:$J1189),IF(CostType=Bond,SUMPRODUCT($EB1186:$EB1189,T1186:T1189,$EA1186:$EA1189),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1186:T1189,$EB1186:$EB1189)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,139754.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1185),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1186:AZ1189,$J1186:$J1189),IF(CostType=Bond,SUMPRODUCT($EB1186:$EB1189,AZ1186:AZ1189,$EA1186:$EA1189),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1186:AZ1189,$EB1186:$EB1189)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1185),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1186:CF1189,$J1186:$J1189),IF(CostType=Bond,SUMPRODUCT($EB1186:$EB1189,CF1186:CF1189,$EA1186:$EA1189),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1186:CF1189,$EB1186:$EB1189)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1185),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1186:DL1189,$J1186:$J1189),IF(CostType=Bond,SUMPRODUCT($EB1186:$EB1189,DL1186:DL1189,$EA1186:$EA1189),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1186:DL1189,$EB1186:$EB1189)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1185),SUM(T1185:DO1185)-K1185,K1185)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1185),\"Cost Type\",IF(A1185=\"X\",\"Override\",IF(AND(CostType=ARO,L1185>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1185)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1185)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1185)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1185)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1185)),\"Phase\",J1185))))))))","v":139754.28},{"$f":"IF(EE1185=\"\",\"Cost Type\",IF(A1185=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1185>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1185=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1185=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1185=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1185=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1185=\"\"),\"Phase\",J1185))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1185)","v":1},{"$f":"SEARCH(OtherCostType,C1185)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1185)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1185))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1185,0)))),1,$EK1185)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1185)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1185))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1185,0)))),1,$EK1185)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1185)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1185))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1185,0)))),1,$EK1185)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1185)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1185))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1185,0)))),1,$EK1185)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1185)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1185))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1185,0)))),1,$EK1185)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1185+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1190+1,7)","v":1282},{"$f":"IF(OR(J1194=\"\",K1190=\"\",ISTEXT(K1190),J1194=0),\"\",IF(OR(ISBLANK(M1194),ISBLANK(N1194)),\"Enter Dates\",IF(K1190=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1190>ScheduleYear),AND(CostType=ARO,N1194<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1194>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1194,J1194-Q1194)))))","v":1282},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1194<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1194*R1194,R1194*EB1194)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1194:DP1194,T$27:DP$27,\"<=\"&O1194,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1194:DP1194))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1194),$O1194>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1194=\"\",EB1190=\"\",ISTEXT(EB1190)),0,IF(OR(ISBLANK(M1194),ISBLANK(N1194)),0,IF(OR(AND(CostType=ARO,L1190>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1194<=ScheduleYear)),0,J1194)))","v":1282},{"$f":"IF(OR(J1194=\"\",EC1190=\"\",ISTEXT(EC1190)),0,IF(OR(ISBLANK(M1194),ISBLANK(N1194)),0,IF(EC1190=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1190>ScheduleYear),N1194<=ScheduleYear),0,J1194))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1194),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1190+1,3),0)","v":1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1200+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1200+1,9))","v":1172},{"$f":"IF(OR(J1201=\"\",K1200=\"\",ISTEXT(K1200),J1201=0),\"\",IF(OR(ISBLANK(M1201),ISBLANK(N1201)),\"Enter Dates\",IF(K1200=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1200>ScheduleYear),AND(CostType=ARO,N1201<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1201>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1201,J1201-Q1201)))))","v":1172},null,16,16,null,{"$f":"IF(K1201=\"\",\"\",SUM(T1201:DO1201))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1201<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1201*R1201,R1201*EB1201)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1201:DP1201,T$27:DP$27,\"<=\"&O1201,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1201:DP1201))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1201),$O1201>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1201=\"\",EB1200=\"\",ISTEXT(EB1200)),0,IF(OR(ISBLANK(M1201),ISBLANK(N1201)),0,IF(OR(AND(CostType=ARO,L1200>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1201<=ScheduleYear)),0,J1201)))","v":1172},{"$f":"IF(OR(J1201=\"\",EC1200=\"\",ISTEXT(EC1200)),0,IF(OR(ISBLANK(M1201),ISBLANK(N1201)),0,IF(EC1200=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1200>ScheduleYear),N1201<=ScheduleYear),0,J1201))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1201),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1200+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1200+1,3)),0)","v":4266},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1200+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1201)),K1201=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1200+1,6))","v":11},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1200+1,7)","v":1410},{"$f":"IF(OR(J1204=\"\",K1200=\"\",ISTEXT(K1200),J1204=0),\"\",IF(OR(ISBLANK(M1204),ISBLANK(N1204)),\"Enter Dates\",IF(K1200=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1200>ScheduleYear),AND(CostType=ARO,N1204<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1204>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1204,J1204-Q1204)))))","v":1410},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1204<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1204*R1204,R1204*EB1204)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1204:DP1204,T$27:DP$27,\"<=\"&O1204,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1204:DP1204))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1204),$O1204>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1204=\"\",EB1200=\"\",ISTEXT(EB1200)),0,IF(OR(ISBLANK(M1204),ISBLANK(N1204)),0,IF(OR(AND(CostType=ARO,L1200>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1204<=ScheduleYear)),0,J1204)))","v":1410},{"$f":"IF(OR(J1204=\"\",EC1200=\"\",ISTEXT(EC1200)),0,IF(OR(ISBLANK(M1204),ISBLANK(N1204)),0,IF(EC1200=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1200>ScheduleYear),N1204<=ScheduleYear),0,J1204))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1204),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1200+1,3),0)","v":1.1000000000000001},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1210+1,17)","v":138738},{"$f":"IF(OR(J1213=\"\",K1210=\"\",ISTEXT(K1210),J1213=0),\"\",IF(OR(ISBLANK(M1213),ISBLANK(N1213)),\"Enter Dates\",IF(K1210=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1210>ScheduleYear),AND(CostType=ARO,N1213<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1213>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1213,J1213-Q1213)))))","v":138738},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1213<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1213*R1213,R1213*EB1213)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1213:DP1213,T$27:DP$27,\"<=\"&O1213,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1213:DP1213))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1213),$O1213>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1213=\"\",EB1210=\"\",ISTEXT(EB1210)),0,IF(OR(ISBLANK(M1213),ISBLANK(N1213)),0,IF(OR(AND(CostType=ARO,L1210>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1213<=ScheduleYear)),0,J1213)))","v":138738},{"$f":"IF(OR(J1213=\"\",EC1210=\"\",ISTEXT(EC1210)),0,IF(OR(ISBLANK(M1213),ISBLANK(N1213)),0,IF(EC1210=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1210>ScheduleYear),N1213<=ScheduleYear),0,J1213))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1213),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1210+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1210+1,22)),0)","v":3431.5555555555557},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1215+1,13)","v":0},{"$f":"IF(OR(J1217=\"\",K1215=\"\",ISTEXT(K1215),J1217=0),\"\",IF(OR(ISBLANK(M1217),ISBLANK(N1217)),\"Enter Dates\",IF(K1215=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1215>ScheduleYear),AND(CostType=ARO,N1217<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1217>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1217,J1217-Q1217)))))","v":""},null,16,16,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1217<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1217*R1217,R1217*EB1217)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1217:DP1217,T$27:DP$27,\"<=\"&O1217,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1217:DP1217))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1217),$O1217>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1217=\"\",EB1215=\"\",ISTEXT(EB1215)),0,IF(OR(ISBLANK(M1217),ISBLANK(N1217)),0,IF(OR(AND(CostType=ARO,L1215>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1217<=ScheduleYear)),0,J1217)))","v":0},{"$f":"IF(OR(J1217=\"\",EC1215=\"\",ISTEXT(EC1215)),0,IF(OR(ISBLANK(M1217),ISBLANK(N1217)),0,IF(EC1215=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1215>ScheduleYear),N1217<=ScheduleYear),0,J1217))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1217),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1215+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1215+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1220+1,13)","v":0},{"$f":"IF(OR(J1222=\"\",K1220=\"\",ISTEXT(K1220),J1222=0),\"\",IF(OR(ISBLANK(M1222),ISBLANK(N1222)),\"Enter Dates\",IF(K1220=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1220>ScheduleYear),AND(CostType=ARO,N1222<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1222>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1222,J1222-Q1222)))))","v":""},null,16,16,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1222<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1222*R1222,R1222*EB1222)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1222:DP1222,T$27:DP$27,\"<=\"&O1222,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1222:DP1222))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1222),$O1222>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1222=\"\",EB1220=\"\",ISTEXT(EB1220)),0,IF(OR(ISBLANK(M1222),ISBLANK(N1222)),0,IF(OR(AND(CostType=ARO,L1220>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1222<=ScheduleYear)),0,J1222)))","v":0},{"$f":"IF(OR(J1222=\"\",EC1220=\"\",ISTEXT(EC1220)),0,IF(OR(ISBLANK(M1222),ISBLANK(N1222)),0,IF(EC1220=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1220>ScheduleYear),N1222<=ScheduleYear),0,J1222))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1222),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1220+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1220+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1225+1,7)","v":1151.28},{"$f":"IF(OR(J1229=\"\",K1225=\"\",ISTEXT(K1225),J1229=0),\"\",IF(OR(ISBLANK(M1229),ISBLANK(N1229)),\"Enter Dates\",IF(K1225=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1225>ScheduleYear),AND(CostType=ARO,N1229<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1229>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1229,J1229-Q1229)))))","v":1151.28},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1229<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1229*R1229,R1229*EB1229)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1229:DP1229,T$27:DP$27,\"<=\"&O1229,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1229:DP1229))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1229),$O1229>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1229=\"\",EB1225=\"\",ISTEXT(EB1225)),0,IF(OR(ISBLANK(M1229),ISBLANK(N1229)),0,IF(OR(AND(CostType=ARO,L1225>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1229<=ScheduleYear)),0,J1229)))","v":1151.28},{"$f":"IF(OR(J1229=\"\",EC1225=\"\",ISTEXT(EC1225)),0,IF(OR(ISBLANK(M1229),ISBLANK(N1229)),0,IF(EC1225=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1225>ScheduleYear),N1229<=ScheduleYear),0,J1229))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1229),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1225+1,3),0)","v":0.7},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1230+1,13)","v":0},{"$f":"IF(OR(J1232=\"\",K1230=\"\",ISTEXT(K1230),J1232=0),\"\",IF(OR(ISBLANK(M1232),ISBLANK(N1232)),\"Enter Dates\",IF(K1230=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1230>ScheduleYear),AND(CostType=ARO,N1232<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1232>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1232,J1232-Q1232)))))","v":""},null,16,16,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1232<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1232*R1232,R1232*EB1232)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1232:DP1232,T$27:DP$27,\"<=\"&O1232,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1232:DP1232))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1232),$O1232>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1232=\"\",EB1230=\"\",ISTEXT(EB1230)),0,IF(OR(ISBLANK(M1232),ISBLANK(N1232)),0,IF(OR(AND(CostType=ARO,L1230>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1232<=ScheduleYear)),0,J1232)))","v":0},{"$f":"IF(OR(J1232=\"\",EC1230=\"\",ISTEXT(EC1230)),0,IF(OR(ISBLANK(M1232),ISBLANK(N1232)),0,IF(EC1230=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1230>ScheduleYear),N1232<=ScheduleYear),0,J1232))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1232),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1230+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1230+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1240+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1240+1,9))","v":426},{"$f":"IF(OR(J1241=\"\",K1240=\"\",ISTEXT(K1240),J1241=0),\"\",IF(OR(ISBLANK(M1241),ISBLANK(N1241)),\"Enter Dates\",IF(K1240=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1240>ScheduleYear),AND(CostType=ARO,N1241<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1241>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1241,J1241-Q1241)))))","v":426},null,16,16,null,{"$f":"IF(K1241=\"\",\"\",SUM(T1241:DO1241))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1241<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1241*R1241,R1241*EB1241)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1241:DP1241,T$27:DP$27,\"<=\"&O1241,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1241:DP1241))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1241),$O1241>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1241=\"\",EB1240=\"\",ISTEXT(EB1240)),0,IF(OR(ISBLANK(M1241),ISBLANK(N1241)),0,IF(OR(AND(CostType=ARO,L1240>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1241<=ScheduleYear)),0,J1241)))","v":426},{"$f":"IF(OR(J1241=\"\",EC1240=\"\",ISTEXT(EC1240)),0,IF(OR(ISBLANK(M1241),ISBLANK(N1241)),0,IF(EC1240=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1240>ScheduleYear),N1241<=ScheduleYear),0,J1241))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1241),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1240+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1240+1,3)),0)","v":1548},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1240+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1241)),K1241=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1240+1,6))","v":4},null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1245+1,17)","v":133077},{"$f":"IF(OR(J1248=\"\",K1245=\"\",ISTEXT(K1245),J1248=0),\"\",IF(OR(ISBLANK(M1248),ISBLANK(N1248)),\"Enter Dates\",IF(K1245=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1245>ScheduleYear),AND(CostType=ARO,N1248<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1248>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1248,J1248-Q1248)))))","v":133077},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1248<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1248*R1248,R1248*EB1248)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1248:DP1248,T$27:DP$27,\"<=\"&O1248,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1248:DP1248))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1248),$O1248>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1248=\"\",EB1245=\"\",ISTEXT(EB1245)),0,IF(OR(ISBLANK(M1248),ISBLANK(N1248)),0,IF(OR(AND(CostType=ARO,L1245>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1248<=ScheduleYear)),0,J1248)))","v":133077},{"$f":"IF(OR(J1248=\"\",EC1245=\"\",ISTEXT(EC1245)),0,IF(OR(ISBLANK(M1248),ISBLANK(N1248)),0,IF(EC1245=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1245>ScheduleYear),N1248<=ScheduleYear),0,J1248))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1248),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1245+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1245+1,22)),0)","v":3291.5555555555557},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1250+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1250+1,9))","v":320},{"$f":"IF(OR(J1251=\"\",K1250=\"\",ISTEXT(K1250),J1251=0),\"\",IF(OR(ISBLANK(M1251),ISBLANK(N1251)),\"Enter Dates\",IF(K1250=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1250>ScheduleYear),AND(CostType=ARO,N1251<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1251>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1251,J1251-Q1251)))))","v":320},null,16,16,null,{"$f":"IF(K1251=\"\",\"\",SUM(T1251:DO1251))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1251<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1251*R1251,R1251*EB1251)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1251:DP1251,T$27:DP$27,\"<=\"&O1251,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1251:DP1251))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1251),$O1251>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1251=\"\",EB1250=\"\",ISTEXT(EB1250)),0,IF(OR(ISBLANK(M1251),ISBLANK(N1251)),0,IF(OR(AND(CostType=ARO,L1250>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1251<=ScheduleYear)),0,J1251)))","v":320},{"$f":"IF(OR(J1251=\"\",EC1250=\"\",ISTEXT(EC1250)),0,IF(OR(ISBLANK(M1251),ISBLANK(N1251)),0,IF(EC1250=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1250>ScheduleYear),N1251<=ScheduleYear),0,J1251))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1251),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1250+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1250+1,3)),0)","v":1363},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1250+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1251)),K1251=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1250+1,6))","v":3},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1260) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":47},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,2)","v":"TSF - Downslope Channel, DSC-3 - built with ACB"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,3))","v":""},{"$f":"IF(ISERROR(EL1260),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,8))","v":""},{"$f":"SUM(J1261:J1264)","v":1790.28},{"$f":"IF(ISERR(ED1260),\"Cost Type\",IF(A1260=\"X\",\"Override\",IF(AND(CostType=ARO,L1260>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1260)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1260)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1260)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1260)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1260)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1260,SUM(T1260:DO1260))))))))))","v":1790.28},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1260+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1261:Q1264)","v":0},null,null,{"$f":"IF(ISTEXT($EB1260),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1261:T1264,$J1261:$J1264),IF(CostType=Bond,SUMPRODUCT($EB1261:$EB1264,T1261:T1264,$EA1261:$EA1264),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1261:T1264,$EB1261:$EB1264)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1790.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1260),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1261:AZ1264,$J1261:$J1264),IF(CostType=Bond,SUMPRODUCT($EB1261:$EB1264,AZ1261:AZ1264,$EA1261:$EA1264),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1261:AZ1264,$EB1261:$EB1264)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1260),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1261:CF1264,$J1261:$J1264),IF(CostType=Bond,SUMPRODUCT($EB1261:$EB1264,CF1261:CF1264,$EA1261:$EA1264),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1261:CF1264,$EB1261:$EB1264)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1260),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1261:DL1264,$J1261:$J1264),IF(CostType=Bond,SUMPRODUCT($EB1261:$EB1264,DL1261:DL1264,$EA1261:$EA1264),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1261:DL1264,$EB1261:$EB1264)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1260),SUM(T1260:DO1260)-K1260,K1260)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1260),\"Cost Type\",IF(A1260=\"X\",\"Override\",IF(AND(CostType=ARO,L1260>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1260)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1260)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1260)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1260)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1260)),\"Phase\",J1260))))))))","v":1790.28},{"$f":"IF(EE1260=\"\",\"Cost Type\",IF(A1260=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1260>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1260=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1260=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1260=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1260=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1260=\"\"),\"Phase\",J1260))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1260)","v":1},{"$f":"SEARCH(OtherCostType,C1260)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1260)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1260))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1260,0)))),1,$EK1260)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1260)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1260))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1260,0)))),1,$EK1260)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1260)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1260))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1260,0)))),1,$EK1260)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1260)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1260))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1260,0)))),1,$EK1260)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1260)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1260))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1260,0)))),1,$EK1260)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1260+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1260+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1260+1,9))","v":639},{"$f":"IF(OR(J1261=\"\",K1260=\"\",ISTEXT(K1260),J1261=0),\"\",IF(OR(ISBLANK(M1261),ISBLANK(N1261)),\"Enter Dates\",IF(K1260=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1260>ScheduleYear),AND(CostType=ARO,N1261<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1261>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1261,J1261-Q1261)))))","v":639},null,17,17,null,{"$f":"IF(K1261=\"\",\"\",SUM(T1261:DO1261))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1261<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1261*R1261,R1261*EB1261)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1261:DP1261,T$27:DP$27,\"<=\"&O1261,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1261:DP1261))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1261),$O1261>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1261=\"\",EB1260=\"\",ISTEXT(EB1260)),0,IF(OR(ISBLANK(M1261),ISBLANK(N1261)),0,IF(OR(AND(CostType=ARO,L1260>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1261<=ScheduleYear)),0,J1261)))","v":639},{"$f":"IF(OR(J1261=\"\",EC1260=\"\",ISTEXT(EC1260)),0,IF(OR(ISBLANK(M1261),ISBLANK(N1261)),0,IF(EC1260=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1260>ScheduleYear),N1261<=ScheduleYear),0,J1261))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1261),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1260+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1260+1,3)),0)","v":2230},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1260+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1261)),K1261=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1260+1,6))","v":6},null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1270) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":49},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,2)","v":"TSF - Downslope Channel, DSC-5 - built with ACB"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,3))","v":""},{"$f":"IF(ISERROR(EL1270),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,8))","v":""},{"$f":"SUM(J1271:J1274)","v":1597.28},{"$f":"IF(ISERR(ED1270),\"Cost Type\",IF(A1270=\"X\",\"Override\",IF(AND(CostType=ARO,L1270>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1270)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1270)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1270)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1270)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1270)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1270,SUM(T1270:DO1270))))))))))","v":1597.28},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1270+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1271:Q1274)","v":0},null,null,{"$f":"IF(ISTEXT($EB1270),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1271:T1274,$J1271:$J1274),IF(CostType=Bond,SUMPRODUCT($EB1271:$EB1274,T1271:T1274,$EA1271:$EA1274),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1271:T1274,$EB1271:$EB1274)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1597.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1270),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1271:AZ1274,$J1271:$J1274),IF(CostType=Bond,SUMPRODUCT($EB1271:$EB1274,AZ1271:AZ1274,$EA1271:$EA1274),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1271:AZ1274,$EB1271:$EB1274)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1270),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1271:CF1274,$J1271:$J1274),IF(CostType=Bond,SUMPRODUCT($EB1271:$EB1274,CF1271:CF1274,$EA1271:$EA1274),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1271:CF1274,$EB1271:$EB1274)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1270),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1271:DL1274,$J1271:$J1274),IF(CostType=Bond,SUMPRODUCT($EB1271:$EB1274,DL1271:DL1274,$EA1271:$EA1274),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1271:DL1274,$EB1271:$EB1274)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1270),SUM(T1270:DO1270)-K1270,K1270)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1270),\"Cost Type\",IF(A1270=\"X\",\"Override\",IF(AND(CostType=ARO,L1270>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1270)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1270)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1270)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1270)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1270)),\"Phase\",J1270))))))))","v":1597.28},{"$f":"IF(EE1270=\"\",\"Cost Type\",IF(A1270=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1270>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1270=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1270=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1270=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1270=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1270=\"\"),\"Phase\",J1270))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1270)","v":1},{"$f":"SEARCH(OtherCostType,C1270)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1270)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1270))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1270,0)))),1,$EK1270)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1270)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1270))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1270,0)))),1,$EK1270)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1270)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1270))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1270,0)))),1,$EK1270)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1270)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1270))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1270,0)))),1,$EK1270)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1270)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1270))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1270,0)))),1,$EK1270)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1270+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,{"$f":"(ROW(B1275) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":50},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,2)","v":"TSF - Top Surface Channel, TSC-6"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,3))","v":""},{"$f":"IF(ISERROR(EL1275),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,8))","v":""},{"$f":"SUM(J1276:J1279)","v":556710},{"$f":"IF(ISERR(ED1275),\"Cost Type\",IF(A1275=\"X\",\"Override\",IF(AND(CostType=ARO,L1275>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1275)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1275)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1275)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1275)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1275)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1275,SUM(T1275:DO1275))))))))))","v":556710},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1275+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1276:Q1279)","v":0},null,null,{"$f":"IF(ISTEXT($EB1275),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1276:T1279,$J1276:$J1279),IF(CostType=Bond,SUMPRODUCT($EB1276:$EB1279,T1276:T1279,$EA1276:$EA1279),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1276:T1279,$EB1276:$EB1279)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,556710,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1275),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1276:AZ1279,$J1276:$J1279),IF(CostType=Bond,SUMPRODUCT($EB1276:$EB1279,AZ1276:AZ1279,$EA1276:$EA1279),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1276:AZ1279,$EB1276:$EB1279)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1275),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1276:CF1279,$J1276:$J1279),IF(CostType=Bond,SUMPRODUCT($EB1276:$EB1279,CF1276:CF1279,$EA1276:$EA1279),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1276:CF1279,$EB1276:$EB1279)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1275),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1276:DL1279,$J1276:$J1279),IF(CostType=Bond,SUMPRODUCT($EB1276:$EB1279,DL1276:DL1279,$EA1276:$EA1279),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1276:DL1279,$EB1276:$EB1279)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1275),SUM(T1275:DO1275)-K1275,K1275)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1275),\"Cost Type\",IF(A1275=\"X\",\"Override\",IF(AND(CostType=ARO,L1275>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1275)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1275)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1275)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1275)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1275)),\"Phase\",J1275))))))))","v":556710},{"$f":"IF(EE1275=\"\",\"Cost Type\",IF(A1275=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1275>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1275=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1275=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1275=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1275=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1275=\"\"),\"Phase\",J1275))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1275)","v":1},{"$f":"SEARCH(OtherCostType,C1275)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1275)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1275))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1275,0)))),1,$EK1275)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1275)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1275))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1275,0)))),1,$EK1275)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1275)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1275))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1275,0)))),1,$EK1275)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1275)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1275))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1275,0)))),1,$EK1275)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1275)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1275))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1275,0)))),1,$EK1275)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1275+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1275+1,7)","v":3718},{"$f":"IF(OR(J1279=\"\",K1275=\"\",ISTEXT(K1275),J1279=0),\"\",IF(OR(ISBLANK(M1279),ISBLANK(N1279)),\"Enter Dates\",IF(K1275=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1275>ScheduleYear),AND(CostType=ARO,N1279<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1279>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1279,J1279-Q1279)))))","v":3718},null,19,19,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1279<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1279*R1279,R1279*EB1279)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1279:DP1279,T$27:DP$27,\"<=\"&O1279,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1279:DP1279))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1279),$O1279>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1279=\"\",EB1275=\"\",ISTEXT(EB1275)),0,IF(OR(ISBLANK(M1279),ISBLANK(N1279)),0,IF(OR(AND(CostType=ARO,L1275>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1279<=ScheduleYear)),0,J1279)))","v":3718},{"$f":"IF(OR(J1279=\"\",EC1275=\"\",ISTEXT(EC1275)),0,IF(OR(ISBLANK(M1279),ISBLANK(N1279)),0,IF(EC1275=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1275>ScheduleYear),N1279<=ScheduleYear),0,J1279))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1279),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1275+1,3),0)","v":2.9},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1285+1,17)","v":66539},{"$f":"IF(OR(J1288=\"\",K1285=\"\",ISTEXT(K1285),J1288=0),\"\",IF(OR(ISBLANK(M1288),ISBLANK(N1288)),\"Enter Dates\",IF(K1285=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1285>ScheduleYear),AND(CostType=ARO,N1288<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1288>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1288,J1288-Q1288)))))","v":66539},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1288<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1288*R1288,R1288*EB1288)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1288:DP1288,T$27:DP$27,\"<=\"&O1288,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1288:DP1288))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1288),$O1288>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1288=\"\",EB1285=\"\",ISTEXT(EB1285)),0,IF(OR(ISBLANK(M1288),ISBLANK(N1288)),0,IF(OR(AND(CostType=ARO,L1285>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1288<=ScheduleYear)),0,J1288)))","v":66539},{"$f":"IF(OR(J1288=\"\",EC1285=\"\",ISTEXT(EC1285)),0,IF(OR(ISBLANK(M1288),ISBLANK(N1288)),0,IF(EC1285=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1285>ScheduleYear),N1288<=ScheduleYear),0,J1288))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1288),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1285+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1285+1,22)),0)","v":1645.7777777777778},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1295) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":54},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,2)","v":"TSF - Bench Channel, BC-23"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,3))","v":""},{"$f":"IF(ISERROR(EL1295),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,8))","v":""},{"$f":"SUM(J1296:J1299)","v":92538.28},{"$f":"IF(ISERR(ED1295),\"Cost Type\",IF(A1295=\"X\",\"Override\",IF(AND(CostType=ARO,L1295>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1295)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1295)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1295)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1295)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1295)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1295,SUM(T1295:DO1295))))))))))","v":92538.28},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1295+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1296:Q1299)","v":0},null,null,{"$f":"IF(ISTEXT($EB1295),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1296:T1299,$J1296:$J1299),IF(CostType=Bond,SUMPRODUCT($EB1296:$EB1299,T1296:T1299,$EA1296:$EA1299),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1296:T1299,$EB1296:$EB1299)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92538.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1295),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1296:AZ1299,$J1296:$J1299),IF(CostType=Bond,SUMPRODUCT($EB1296:$EB1299,AZ1296:AZ1299,$EA1296:$EA1299),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1296:AZ1299,$EB1296:$EB1299)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1295),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1296:CF1299,$J1296:$J1299),IF(CostType=Bond,SUMPRODUCT($EB1296:$EB1299,CF1296:CF1299,$EA1296:$EA1299),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1296:CF1299,$EB1296:$EB1299)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1295),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1296:DL1299,$J1296:$J1299),IF(CostType=Bond,SUMPRODUCT($EB1296:$EB1299,DL1296:DL1299,$EA1296:$EA1299),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1296:DL1299,$EB1296:$EB1299)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1295),SUM(T1295:DO1295)-K1295,K1295)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1295),\"Cost Type\",IF(A1295=\"X\",\"Override\",IF(AND(CostType=ARO,L1295>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1295)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1295)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1295)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1295)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1295)),\"Phase\",J1295))))))))","v":92538.28},{"$f":"IF(EE1295=\"\",\"Cost Type\",IF(A1295=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1295>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1295=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1295=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1295=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1295=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1295=\"\"),\"Phase\",J1295))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1295)","v":1},{"$f":"SEARCH(OtherCostType,C1295)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1295)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1295))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1295,0)))),1,$EK1295)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1295)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1295))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1295,0)))),1,$EK1295)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1295)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1295))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1295,0)))),1,$EK1295)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1295)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1295))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1295,0)))),1,$EK1295)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1295)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1295))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1295,0)))),1,$EK1295)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1295+1,17)","v":90941},{"$f":"IF(OR(J1298=\"\",K1295=\"\",ISTEXT(K1295),J1298=0),\"\",IF(OR(ISBLANK(M1298),ISBLANK(N1298)),\"Enter Dates\",IF(K1295=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1295>ScheduleYear),AND(CostType=ARO,N1298<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1298>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1298,J1298-Q1298)))))","v":90941},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1298<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1298*R1298,R1298*EB1298)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1298:DP1298,T$27:DP$27,\"<=\"&O1298,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1298:DP1298))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1298),$O1298>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1298=\"\",EB1295=\"\",ISTEXT(EB1295)),0,IF(OR(ISBLANK(M1298),ISBLANK(N1298)),0,IF(OR(AND(CostType=ARO,L1295>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1298<=ScheduleYear)),0,J1298)))","v":90941},{"$f":"IF(OR(J1298=\"\",EC1295=\"\",ISTEXT(EC1295)),0,IF(OR(ISBLANK(M1298),ISBLANK(N1298)),0,IF(EC1295=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1295>ScheduleYear),N1298<=ScheduleYear),0,J1298))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1298),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1295+1,22)),0)","v":2249.3333333333335},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1305+1,13)","v":0},{"$f":"IF(OR(J1307=\"\",K1305=\"\",ISTEXT(K1305),J1307=0),\"\",IF(OR(ISBLANK(M1307),ISBLANK(N1307)),\"Enter Dates\",IF(K1305=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1305>ScheduleYear),AND(CostType=ARO,N1307<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1307>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1307,J1307-Q1307)))))","v":""},null,17,17,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1307<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1307*R1307,R1307*EB1307)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1307:DP1307,T$27:DP$27,\"<=\"&O1307,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1307:DP1307))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1307),$O1307>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1307=\"\",EB1305=\"\",ISTEXT(EB1305)),0,IF(OR(ISBLANK(M1307),ISBLANK(N1307)),0,IF(OR(AND(CostType=ARO,L1305>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1307<=ScheduleYear)),0,J1307)))","v":0},{"$f":"IF(OR(J1307=\"\",EC1305=\"\",ISTEXT(EC1305)),0,IF(OR(ISBLANK(M1307),ISBLANK(N1307)),0,IF(EC1305=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1305>ScheduleYear),N1307<=ScheduleYear),0,J1307))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1307),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1305+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1305+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1305+1,17)","v":334832},{"$f":"IF(OR(J1308=\"\",K1305=\"\",ISTEXT(K1305),J1308=0),\"\",IF(OR(ISBLANK(M1308),ISBLANK(N1308)),\"Enter Dates\",IF(K1305=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1305>ScheduleYear),AND(CostType=ARO,N1308<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1308>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1308,J1308-Q1308)))))","v":334832},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1308<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1308*R1308,R1308*EB1308)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1308:DP1308,T$27:DP$27,\"<=\"&O1308,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1308:DP1308))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1308),$O1308>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1308=\"\",EB1305=\"\",ISTEXT(EB1305)),0,IF(OR(ISBLANK(M1308),ISBLANK(N1308)),0,IF(OR(AND(CostType=ARO,L1305>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1308<=ScheduleYear)),0,J1308)))","v":334832},{"$f":"IF(OR(J1308=\"\",EC1305=\"\",ISTEXT(EC1305)),0,IF(OR(ISBLANK(M1308),ISBLANK(N1308)),0,IF(EC1305=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1305>ScheduleYear),N1308<=ScheduleYear),0,J1308))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1308),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1305+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1305+1,22)),0)","v":8281.7777777777774},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1315+1,13)","v":0},{"$f":"IF(OR(J1317=\"\",K1315=\"\",ISTEXT(K1315),J1317=0),\"\",IF(OR(ISBLANK(M1317),ISBLANK(N1317)),\"Enter Dates\",IF(K1315=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1315>ScheduleYear),AND(CostType=ARO,N1317<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1317>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1317,J1317-Q1317)))))","v":""},null,17,17,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1317<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1317*R1317,R1317*EB1317)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1317:DP1317,T$27:DP$27,\"<=\"&O1317,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1317:DP1317))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1317),$O1317>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1317=\"\",EB1315=\"\",ISTEXT(EB1315)),0,IF(OR(ISBLANK(M1317),ISBLANK(N1317)),0,IF(OR(AND(CostType=ARO,L1315>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1317<=ScheduleYear)),0,J1317)))","v":0},{"$f":"IF(OR(J1317=\"\",EC1315=\"\",ISTEXT(EC1315)),0,IF(OR(ISBLANK(M1317),ISBLANK(N1317)),0,IF(EC1315=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1315>ScheduleYear),N1317<=ScheduleYear),0,J1317))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1317),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1315+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1315+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1320+1,7)","v":1020.28},{"$f":"IF(OR(J1324=\"\",K1320=\"\",ISTEXT(K1320),J1324=0),\"\",IF(OR(ISBLANK(M1324),ISBLANK(N1324)),\"Enter Dates\",IF(K1320=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1320>ScheduleYear),AND(CostType=ARO,N1324<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1324>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1324,J1324-Q1324)))))","v":1020.28},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1324<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1324*R1324,R1324*EB1324)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1324:DP1324,T$27:DP$27,\"<=\"&O1324,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1324:DP1324))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1324),$O1324>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1324=\"\",EB1320=\"\",ISTEXT(EB1320)),0,IF(OR(ISBLANK(M1324),ISBLANK(N1324)),0,IF(OR(AND(CostType=ARO,L1320>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1324<=ScheduleYear)),0,J1324)))","v":1020.28},{"$f":"IF(OR(J1324=\"\",EC1320=\"\",ISTEXT(EC1320)),0,IF(OR(ISBLANK(M1324),ISBLANK(N1324)),0,IF(EC1320=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1320>ScheduleYear),N1324<=ScheduleYear),0,J1324))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1324),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1320+1,3),0)","v":0.4},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1325+1,13)","v":0},{"$f":"IF(OR(J1327=\"\",K1325=\"\",ISTEXT(K1325),J1327=0),\"\",IF(OR(ISBLANK(M1327),ISBLANK(N1327)),\"Enter Dates\",IF(K1325=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1325>ScheduleYear),AND(CostType=ARO,N1327<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1327>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1327,J1327-Q1327)))))","v":""},null,17,17,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1327<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1327*R1327,R1327*EB1327)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1327:DP1327,T$27:DP$27,\"<=\"&O1327,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1327:DP1327))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1327),$O1327>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1327=\"\",EB1325=\"\",ISTEXT(EB1325)),0,IF(OR(ISBLANK(M1327),ISBLANK(N1327)),0,IF(OR(AND(CostType=ARO,L1325>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1327<=ScheduleYear)),0,J1327)))","v":0},{"$f":"IF(OR(J1327=\"\",EC1325=\"\",ISTEXT(EC1325)),0,IF(OR(ISBLANK(M1327),ISBLANK(N1327)),0,IF(EC1325=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1325>ScheduleYear),N1327<=ScheduleYear),0,J1327))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1327),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1325+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1325+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1335+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1335+1,9))","v":1279},{"$f":"IF(OR(J1336=\"\",K1335=\"\",ISTEXT(K1335),J1336=0),\"\",IF(OR(ISBLANK(M1336),ISBLANK(N1336)),\"Enter Dates\",IF(K1335=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1335>ScheduleYear),AND(CostType=ARO,N1336<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1336>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1336,J1336-Q1336)))))","v":1279},null,17,17,null,{"$f":"IF(K1336=\"\",\"\",SUM(T1336:DO1336))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1336<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1336*R1336,R1336*EB1336)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1336:DP1336,T$27:DP$27,\"<=\"&O1336,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1336:DP1336))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1336),$O1336>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1336=\"\",EB1335=\"\",ISTEXT(EB1335)),0,IF(OR(ISBLANK(M1336),ISBLANK(N1336)),0,IF(OR(AND(CostType=ARO,L1335>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1336<=ScheduleYear)),0,J1336)))","v":1279},{"$f":"IF(OR(J1336=\"\",EC1335=\"\",ISTEXT(EC1335)),0,IF(OR(ISBLANK(M1336),ISBLANK(N1336)),0,IF(EC1335=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1335>ScheduleYear),N1336<=ScheduleYear),0,J1336))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1336),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1335+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1335+1,3)),0)","v":4874},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1335+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1336)),K1336=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1335+1,6))","v":12},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1335+1,7)","v":1667},{"$f":"IF(OR(J1339=\"\",K1335=\"\",ISTEXT(K1335),J1339=0),\"\",IF(OR(ISBLANK(M1339),ISBLANK(N1339)),\"Enter Dates\",IF(K1335=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1335>ScheduleYear),AND(CostType=ARO,N1339<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1339>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1339,J1339-Q1339)))))","v":1667},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1339<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1339*R1339,R1339*EB1339)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1339:DP1339,T$27:DP$27,\"<=\"&O1339,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1339:DP1339))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1339),$O1339>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1339=\"\",EB1335=\"\",ISTEXT(EB1335)),0,IF(OR(ISBLANK(M1339),ISBLANK(N1339)),0,IF(OR(AND(CostType=ARO,L1335>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1339<=ScheduleYear)),0,J1339)))","v":1667},{"$f":"IF(OR(J1339=\"\",EC1335=\"\",ISTEXT(EC1335)),0,IF(OR(ISBLANK(M1339),ISBLANK(N1339)),0,IF(EC1335=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1335>ScheduleYear),N1339<=ScheduleYear),0,J1339))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1339),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1335+1,3),0)","v":1.3},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1345) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":64},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,2)","v":"TSF - Bench Channel, BC-33"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,3))","v":""},{"$f":"IF(ISERROR(EL1345),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,8))","v":""},{"$f":"SUM(J1346:J1349)","v":217292},{"$f":"IF(ISERR(ED1345),\"Cost Type\",IF(A1345=\"X\",\"Override\",IF(AND(CostType=ARO,L1345>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1345)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1345)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1345)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1345)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1345)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1345,SUM(T1345:DO1345))))))))))","v":217292},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1345+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1346:Q1349)","v":0},null,null,{"$f":"IF(ISTEXT($EB1345),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1346:T1349,$J1346:$J1349),IF(CostType=Bond,SUMPRODUCT($EB1346:$EB1349,T1346:T1349,$EA1346:$EA1349),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1346:T1349,$EB1346:$EB1349)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1345),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1346:AZ1349,$J1346:$J1349),IF(CostType=Bond,SUMPRODUCT($EB1346:$EB1349,AZ1346:AZ1349,$EA1346:$EA1349),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1346:AZ1349,$EB1346:$EB1349)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1345),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1346:CF1349,$J1346:$J1349),IF(CostType=Bond,SUMPRODUCT($EB1346:$EB1349,CF1346:CF1349,$EA1346:$EA1349),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1346:CF1349,$EB1346:$EB1349)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1345),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1346:DL1349,$J1346:$J1349),IF(CostType=Bond,SUMPRODUCT($EB1346:$EB1349,DL1346:DL1349,$EA1346:$EA1349),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1346:DL1349,$EB1346:$EB1349)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1345),SUM(T1345:DO1345)-K1345,K1345)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1345),\"Cost Type\",IF(A1345=\"X\",\"Override\",IF(AND(CostType=ARO,L1345>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1345)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1345)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1345)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1345)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1345)),\"Phase\",J1345))))))))","v":217292},{"$f":"IF(EE1345=\"\",\"Cost Type\",IF(A1345=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1345>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1345=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1345=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1345=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1345=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1345=\"\"),\"Phase\",J1345))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1345)","v":1},{"$f":"SEARCH(OtherCostType,C1345)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1345)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1345))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1345,0)))),1,$EK1345)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1345)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1345))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1345,0)))),1,$EK1345)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1345)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1345))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1345,0)))),1,$EK1345)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1345)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1345))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1345,0)))),1,$EK1345)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1345)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1345))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1345,0)))),1,$EK1345)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1345+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1350+1,13)","v":0},{"$f":"IF(OR(J1352=\"\",K1350=\"\",ISTEXT(K1350),J1352=0),\"\",IF(OR(ISBLANK(M1352),ISBLANK(N1352)),\"Enter Dates\",IF(K1350=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1350>ScheduleYear),AND(CostType=ARO,N1352<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1352>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1352,J1352-Q1352)))))","v":""},null,17,17,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1352<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1352*R1352,R1352*EB1352)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1352:DP1352,T$27:DP$27,\"<=\"&O1352,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1352:DP1352))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1352),$O1352>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1352=\"\",EB1350=\"\",ISTEXT(EB1350)),0,IF(OR(ISBLANK(M1352),ISBLANK(N1352)),0,IF(OR(AND(CostType=ARO,L1350>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1352<=ScheduleYear)),0,J1352)))","v":0},{"$f":"IF(OR(J1352=\"\",EC1350=\"\",ISTEXT(EC1350)),0,IF(OR(ISBLANK(M1352),ISBLANK(N1352)),0,IF(EC1350=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1350>ScheduleYear),N1352<=ScheduleYear),0,J1352))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1352),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1350+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1350+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1355) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":66},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,2)","v":"TSF - Bench Channel, BC-35"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,3))","v":""},{"$f":"IF(ISERROR(EL1355),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,8))","v":""},{"$f":"SUM(J1356:J1359)","v":260027},{"$f":"IF(ISERR(ED1355),\"Cost Type\",IF(A1355=\"X\",\"Override\",IF(AND(CostType=ARO,L1355>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1355)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1355)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1355)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1355)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1355)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1355,SUM(T1355:DO1355))))))))))","v":260027},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1355+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1356:Q1359)","v":0},null,null,{"$f":"IF(ISTEXT($EB1355),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1356:T1359,$J1356:$J1359),IF(CostType=Bond,SUMPRODUCT($EB1356:$EB1359,T1356:T1359,$EA1356:$EA1359),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1356:T1359,$EB1356:$EB1359)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1355),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1356:AZ1359,$J1356:$J1359),IF(CostType=Bond,SUMPRODUCT($EB1356:$EB1359,AZ1356:AZ1359,$EA1356:$EA1359),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1356:AZ1359,$EB1356:$EB1359)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1355),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1356:CF1359,$J1356:$J1359),IF(CostType=Bond,SUMPRODUCT($EB1356:$EB1359,CF1356:CF1359,$EA1356:$EA1359),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1356:CF1359,$EB1356:$EB1359)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1355),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1356:DL1359,$J1356:$J1359),IF(CostType=Bond,SUMPRODUCT($EB1356:$EB1359,DL1356:DL1359,$EA1356:$EA1359),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1356:DL1359,$EB1356:$EB1359)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1355),SUM(T1355:DO1355)-K1355,K1355)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1355),\"Cost Type\",IF(A1355=\"X\",\"Override\",IF(AND(CostType=ARO,L1355>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1355)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1355)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1355)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1355)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1355)),\"Phase\",J1355))))))))","v":260027},{"$f":"IF(EE1355=\"\",\"Cost Type\",IF(A1355=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1355>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1355=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1355=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1355=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1355=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1355=\"\"),\"Phase\",J1355))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1355)","v":1},{"$f":"SEARCH(OtherCostType,C1355)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1355)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1355))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1355,0)))),1,$EK1355)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1355)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1355))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1355,0)))),1,$EK1355)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1355)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1355))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1355,0)))),1,$EK1355)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1355)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1355))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1355,0)))),1,$EK1355)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1355)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1355))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1355,0)))),1,$EK1355)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1355+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1360+1,7)","v":1794},{"$f":"IF(OR(J1364=\"\",K1360=\"\",ISTEXT(K1360),J1364=0),\"\",IF(OR(ISBLANK(M1364),ISBLANK(N1364)),\"Enter Dates\",IF(K1360=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1360>ScheduleYear),AND(CostType=ARO,N1364<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1364>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1364,J1364-Q1364)))))","v":1794},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1364<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1364*R1364,R1364*EB1364)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1364:DP1364,T$27:DP$27,\"<=\"&O1364,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1364:DP1364))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1364),$O1364>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1364=\"\",EB1360=\"\",ISTEXT(EB1360)),0,IF(OR(ISBLANK(M1364),ISBLANK(N1364)),0,IF(OR(AND(CostType=ARO,L1360>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1364<=ScheduleYear)),0,J1364)))","v":1794},{"$f":"IF(OR(J1364=\"\",EC1360=\"\",ISTEXT(EC1360)),0,IF(OR(ISBLANK(M1364),ISBLANK(N1364)),0,IF(EC1360=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1360>ScheduleYear),N1364<=ScheduleYear),0,J1364))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1364),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1360+1,3),0)","v":1.4},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1370+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1370+1,9))","v":1279},{"$f":"IF(OR(J1371=\"\",K1370=\"\",ISTEXT(K1370),J1371=0),\"\",IF(OR(ISBLANK(M1371),ISBLANK(N1371)),\"Enter Dates\",IF(K1370=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1370>ScheduleYear),AND(CostType=ARO,N1371<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1371>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1371,J1371-Q1371)))))","v":1279},null,17,17,null,{"$f":"IF(K1371=\"\",\"\",SUM(T1371:DO1371))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1371<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1371*R1371,R1371*EB1371)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1371:DP1371,T$27:DP$27,\"<=\"&O1371,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1371:DP1371))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1371),$O1371>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1371=\"\",EB1370=\"\",ISTEXT(EB1370)),0,IF(OR(ISBLANK(M1371),ISBLANK(N1371)),0,IF(OR(AND(CostType=ARO,L1370>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1371<=ScheduleYear)),0,J1371)))","v":1279},{"$f":"IF(OR(J1371=\"\",EC1370=\"\",ISTEXT(EC1370)),0,IF(OR(ISBLANK(M1371),ISBLANK(N1371)),0,IF(EC1370=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1370>ScheduleYear),N1371<=ScheduleYear),0,J1371))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1371),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1370+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1370+1,3)),0)","v":4593},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1370+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1371)),K1371=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1370+1,6))","v":12},null,null,null,null,null,null,true]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1370+1,7)","v":1539},{"$f":"IF(OR(J1374=\"\",K1370=\"\",ISTEXT(K1370),J1374=0),\"\",IF(OR(ISBLANK(M1374),ISBLANK(N1374)),\"Enter Dates\",IF(K1370=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1370>ScheduleYear),AND(CostType=ARO,N1374<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1374>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1374,J1374-Q1374)))))","v":1539},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1374<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1374*R1374,R1374*EB1374)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1374:DP1374,T$27:DP$27,\"<=\"&O1374,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1374:DP1374))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1374),$O1374>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1374=\"\",EB1370=\"\",ISTEXT(EB1370)),0,IF(OR(ISBLANK(M1374),ISBLANK(N1374)),0,IF(OR(AND(CostType=ARO,L1370>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1374<=ScheduleYear)),0,J1374)))","v":1539},{"$f":"IF(OR(J1374=\"\",EC1370=\"\",ISTEXT(EC1370)),0,IF(OR(ISBLANK(M1374),ISBLANK(N1374)),0,IF(EC1370=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1370>ScheduleYear),N1374<=ScheduleYear),0,J1374))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1374),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1370+1,3),0)","v":1.2},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1380+1,17)","v":242005},{"$f":"IF(OR(J1383=\"\",K1380=\"\",ISTEXT(K1380),J1383=0),\"\",IF(OR(ISBLANK(M1383),ISBLANK(N1383)),\"Enter Dates\",IF(K1380=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1380>ScheduleYear),AND(CostType=ARO,N1383<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1383>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1383,J1383-Q1383)))))","v":242005},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1383<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1383*R1383,R1383*EB1383)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1383:DP1383,T$27:DP$27,\"<=\"&O1383,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1383:DP1383))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1383),$O1383>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1383=\"\",EB1380=\"\",ISTEXT(EB1380)),0,IF(OR(ISBLANK(M1383),ISBLANK(N1383)),0,IF(OR(AND(CostType=ARO,L1380>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1383<=ScheduleYear)),0,J1383)))","v":242005},{"$f":"IF(OR(J1383=\"\",EC1380=\"\",ISTEXT(EC1380)),0,IF(OR(ISBLANK(M1383),ISBLANK(N1383)),0,IF(EC1380=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1380>ScheduleYear),N1383<=ScheduleYear),0,J1383))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1383),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1380+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1380+1,22)),0)","v":5985.7777777777774},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1390) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":73},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,2)","v":"TSF - Bench Channel, BC-42"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,3))","v":""},{"$f":"IF(ISERROR(EL1390),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,8))","v":""},{"$f":"SUM(J1391:J1394)","v":67333.279999999999},{"$f":"IF(ISERR(ED1390),\"Cost Type\",IF(A1390=\"X\",\"Override\",IF(AND(CostType=ARO,L1390>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1390)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1390)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1390)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1390)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1390)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1390,SUM(T1390:DO1390))))))))))","v":67333.279999999999},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1390+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1391:Q1394)","v":0},null,null,{"$f":"IF(ISTEXT($EB1390),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1391:T1394,$J1391:$J1394),IF(CostType=Bond,SUMPRODUCT($EB1391:$EB1394,T1391:T1394,$EA1391:$EA1394),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1391:T1394,$EB1391:$EB1394)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67333.279999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1390),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1391:AZ1394,$J1391:$J1394),IF(CostType=Bond,SUMPRODUCT($EB1391:$EB1394,AZ1391:AZ1394,$EA1391:$EA1394),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1391:AZ1394,$EB1391:$EB1394)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1390),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1391:CF1394,$J1391:$J1394),IF(CostType=Bond,SUMPRODUCT($EB1391:$EB1394,CF1391:CF1394,$EA1391:$EA1394),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1391:CF1394,$EB1391:$EB1394)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1390),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1391:DL1394,$J1391:$J1394),IF(CostType=Bond,SUMPRODUCT($EB1391:$EB1394,DL1391:DL1394,$EA1391:$EA1394),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1391:DL1394,$EB1391:$EB1394)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1390),SUM(T1390:DO1390)-K1390,K1390)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1390),\"Cost Type\",IF(A1390=\"X\",\"Override\",IF(AND(CostType=ARO,L1390>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1390)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1390)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1390)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1390)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1390)),\"Phase\",J1390))))))))","v":67333.279999999999},{"$f":"IF(EE1390=\"\",\"Cost Type\",IF(A1390=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1390>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1390=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1390=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1390=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1390=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1390=\"\"),\"Phase\",J1390))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1390)","v":1},{"$f":"SEARCH(OtherCostType,C1390)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1390)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1390))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1390,0)))),1,$EK1390)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1390)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1390))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1390,0)))),1,$EK1390)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1390)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1390))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1390,0)))),1,$EK1390)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1390)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1390))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1390,0)))),1,$EK1390)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1390)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1390))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1390,0)))),1,$EK1390)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1390+1,17)","v":66036},{"$f":"IF(OR(J1393=\"\",K1390=\"\",ISTEXT(K1390),J1393=0),\"\",IF(OR(ISBLANK(M1393),ISBLANK(N1393)),\"Enter Dates\",IF(K1390=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1390>ScheduleYear),AND(CostType=ARO,N1393<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1393>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1393,J1393-Q1393)))))","v":66036},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1393<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1393*R1393,R1393*EB1393)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1393:DP1393,T$27:DP$27,\"<=\"&O1393,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1393:DP1393))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1393),$O1393>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1393=\"\",EB1390=\"\",ISTEXT(EB1390)),0,IF(OR(ISBLANK(M1393),ISBLANK(N1393)),0,IF(OR(AND(CostType=ARO,L1390>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1393<=ScheduleYear)),0,J1393)))","v":66036},{"$f":"IF(OR(J1393=\"\",EC1390=\"\",ISTEXT(EC1390)),0,IF(OR(ISBLANK(M1393),ISBLANK(N1393)),0,IF(EC1390=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1390>ScheduleYear),N1393<=ScheduleYear),0,J1393))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1393),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1390+1,22)),0)","v":1633.3333333333333},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1400) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":75},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,2)","v":"TSF - Toe Channel, TC-8"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,3))","v":""},{"$f":"IF(ISERROR(EL1400),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,8))","v":""},{"$f":"SUM(J1401:J1404)","v":332596},{"$f":"IF(ISERR(ED1400),\"Cost Type\",IF(A1400=\"X\",\"Override\",IF(AND(CostType=ARO,L1400>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1400)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1400)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1400)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1400)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1400)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1400,SUM(T1400:DO1400))))))))))","v":332596},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1400+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1401:Q1404)","v":0},null,null,{"$f":"IF(ISTEXT($EB1400),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1401:T1404,$J1401:$J1404),IF(CostType=Bond,SUMPRODUCT($EB1401:$EB1404,T1401:T1404,$EA1401:$EA1404),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1401:T1404,$EB1401:$EB1404)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1400),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1401:AZ1404,$J1401:$J1404),IF(CostType=Bond,SUMPRODUCT($EB1401:$EB1404,AZ1401:AZ1404,$EA1401:$EA1404),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1401:AZ1404,$EB1401:$EB1404)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1400),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1401:CF1404,$J1401:$J1404),IF(CostType=Bond,SUMPRODUCT($EB1401:$EB1404,CF1401:CF1404,$EA1401:$EA1404),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1401:CF1404,$EB1401:$EB1404)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1400),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1401:DL1404,$J1401:$J1404),IF(CostType=Bond,SUMPRODUCT($EB1401:$EB1404,DL1401:DL1404,$EA1401:$EA1404),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1401:DL1404,$EB1401:$EB1404)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1400),SUM(T1400:DO1400)-K1400,K1400)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1400),\"Cost Type\",IF(A1400=\"X\",\"Override\",IF(AND(CostType=ARO,L1400>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1400)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1400)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1400)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1400)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1400)),\"Phase\",J1400))))))))","v":332596},{"$f":"IF(EE1400=\"\",\"Cost Type\",IF(A1400=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1400>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1400=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1400=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1400=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1400=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1400=\"\"),\"Phase\",J1400))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1400)","v":1},{"$f":"SEARCH(OtherCostType,C1400)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1400)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1400))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1400,0)))),1,$EK1400)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1400)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1400))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1400,0)))),1,$EK1400)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1400)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1400))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1400,0)))),1,$EK1400)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1400)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1400))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1400,0)))),1,$EK1400)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1400)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1400))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1400,0)))),1,$EK1400)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1400+1,17)","v":327753},{"$f":"IF(OR(J1403=\"\",K1400=\"\",ISTEXT(K1400),J1403=0),\"\",IF(OR(ISBLANK(M1403),ISBLANK(N1403)),\"Enter Dates\",IF(K1400=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1400>ScheduleYear),AND(CostType=ARO,N1403<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1403>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1403,J1403-Q1403)))))","v":327753},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1403<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1403*R1403,R1403*EB1403)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1403:DP1403,T$27:DP$27,\"<=\"&O1403,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1403:DP1403))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1403),$O1403>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1403=\"\",EB1400=\"\",ISTEXT(EB1400)),0,IF(OR(ISBLANK(M1403),ISBLANK(N1403)),0,IF(OR(AND(CostType=ARO,L1400>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1403<=ScheduleYear)),0,J1403)))","v":327753},{"$f":"IF(OR(J1403=\"\",EC1400=\"\",ISTEXT(EC1400)),0,IF(OR(ISBLANK(M1403),ISBLANK(N1403)),0,IF(EC1400=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1400>ScheduleYear),N1403<=ScheduleYear),0,J1403))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1403),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1400+1,22)),0)","v":8106.666666666667},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1410+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1410+1,9))","v":2450},{"$f":"IF(OR(J1411=\"\",K1410=\"\",ISTEXT(K1410),J1411=0),\"\",IF(OR(ISBLANK(M1411),ISBLANK(N1411)),\"Enter Dates\",IF(K1410=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1410>ScheduleYear),AND(CostType=ARO,N1411<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1411>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1411,J1411-Q1411)))))","v":2450},null,16,16,null,{"$f":"IF(K1411=\"\",\"\",SUM(T1411:DO1411))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1411<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1411*R1411,R1411*EB1411)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1411:DP1411,T$27:DP$27,\"<=\"&O1411,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1411:DP1411))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1411),$O1411>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1411=\"\",EB1410=\"\",ISTEXT(EB1410)),0,IF(OR(ISBLANK(M1411),ISBLANK(N1411)),0,IF(OR(AND(CostType=ARO,L1410>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1411<=ScheduleYear)),0,J1411)))","v":2450},{"$f":"IF(OR(J1411=\"\",EC1410=\"\",ISTEXT(EC1410)),0,IF(OR(ISBLANK(M1411),ISBLANK(N1411)),0,IF(EC1410=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1410>ScheduleYear),N1411<=ScheduleYear),0,J1411))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1411),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1410+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1410+1,3)),0)","v":9234},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1410+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1411)),K1411=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1410+1,6))","v":23},null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1415+1,17)","v":27420},{"$f":"IF(OR(J1418=\"\",K1415=\"\",ISTEXT(K1415),J1418=0),\"\",IF(OR(ISBLANK(M1418),ISBLANK(N1418)),\"Enter Dates\",IF(K1415=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1415>ScheduleYear),AND(CostType=ARO,N1418<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1418>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1418,J1418-Q1418)))))","v":27420},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1418<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1418*R1418,R1418*EB1418)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1418:DP1418,T$27:DP$27,\"<=\"&O1418,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1418:DP1418))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1418),$O1418>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1418=\"\",EB1415=\"\",ISTEXT(EB1415)),0,IF(OR(ISBLANK(M1418),ISBLANK(N1418)),0,IF(OR(AND(CostType=ARO,L1415>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1418<=ScheduleYear)),0,J1418)))","v":27420},{"$f":"IF(OR(J1418=\"\",EC1415=\"\",ISTEXT(EC1415)),0,IF(OR(ISBLANK(M1418),ISBLANK(N1418)),0,IF(EC1415=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1415>ScheduleYear),N1418<=ScheduleYear),0,J1418))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1418),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1415+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1415+1,22)),0)","v":678.22222222222217},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1420+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1420+1,9))","v":213},{"$f":"IF(OR(J1421=\"\",K1420=\"\",ISTEXT(K1420),J1421=0),\"\",IF(OR(ISBLANK(M1421),ISBLANK(N1421)),\"Enter Dates\",IF(K1420=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1420>ScheduleYear),AND(CostType=ARO,N1421<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1421>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1421,J1421-Q1421)))))","v":213},null,16,16,null,{"$f":"IF(K1421=\"\",\"\",SUM(T1421:DO1421))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1421<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1421*R1421,R1421*EB1421)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1421:DP1421,T$27:DP$27,\"<=\"&O1421,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1421:DP1421))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1421),$O1421>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1421=\"\",EB1420=\"\",ISTEXT(EB1420)),0,IF(OR(ISBLANK(M1421),ISBLANK(N1421)),0,IF(OR(AND(CostType=ARO,L1420>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1421<=ScheduleYear)),0,J1421)))","v":213},{"$f":"IF(OR(J1421=\"\",EC1420=\"\",ISTEXT(EC1420)),0,IF(OR(ISBLANK(M1421),ISBLANK(N1421)),0,IF(EC1420=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1420>ScheduleYear),N1421<=ScheduleYear),0,J1421))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1421),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1420+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1420+1,3)),0)","v":717},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1420+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1421)),K1421=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1420+1,6))","v":2},null,null,null,null,null,null,true]
[null,null,null,"Rip-Rap Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1425+1,17)","v":76224},{"$f":"IF(OR(J1428=\"\",K1425=\"\",ISTEXT(K1425),J1428=0),\"\",IF(OR(ISBLANK(M1428),ISBLANK(N1428)),\"Enter Dates\",IF(K1425=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1425>ScheduleYear),AND(CostType=ARO,N1428<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1428>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1428,J1428-Q1428)))))","v":76224},null,16,16,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1428<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1428*R1428,R1428*EB1428)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1428:DP1428,T$27:DP$27,\"<=\"&O1428,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1428:DP1428))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1428),$O1428>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1428=\"\",EB1425=\"\",ISTEXT(EB1425)),0,IF(OR(ISBLANK(M1428),ISBLANK(N1428)),0,IF(OR(AND(CostType=ARO,L1425>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1428<=ScheduleYear)),0,J1428)))","v":76224},{"$f":"IF(OR(J1428=\"\",EC1425=\"\",ISTEXT(EC1425)),0,IF(OR(ISBLANK(M1428),ISBLANK(N1428)),0,IF(EC1425=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1425>ScheduleYear),N1428<=ScheduleYear),0,J1428))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Rip-Rap","Rip-Rap",{"$f":"IF(ISNUMBER(K1428),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1425+1,22)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1425+1,22)),0)","v":1885.3333333333333},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1435+1,13)","v":0},{"$f":"IF(OR(J1437=\"\",K1435=\"\",ISTEXT(K1435),J1437=0),\"\",IF(OR(ISBLANK(M1437),ISBLANK(N1437)),\"Enter Dates\",IF(K1435=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1435>ScheduleYear),AND(CostType=ARO,N1437<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1437>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1437,J1437-Q1437)))))","v":""},null,14,14,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1437<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1437*R1437,R1437*EB1437)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1437:DP1437,T$27:DP$27,\"<=\"&O1437,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1437:DP1437))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1437),$O1437>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1437=\"\",EB1435=\"\",ISTEXT(EB1435)),0,IF(OR(ISBLANK(M1437),ISBLANK(N1437)),0,IF(OR(AND(CostType=ARO,L1435>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1437<=ScheduleYear)),0,J1437)))","v":0},{"$f":"IF(OR(J1437=\"\",EC1435=\"\",ISTEXT(EC1435)),0,IF(OR(ISBLANK(M1437),ISBLANK(N1437)),0,IF(EC1435=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1435>ScheduleYear),N1437<=ScheduleYear),0,J1437))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1437),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1435+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1435+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1440) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":83},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,2)","v":"Dissipaters - TSF - bottom of DSC-3"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,3))","v":""},{"$f":"IF(ISERROR(EL1440),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,8))","v":""},{"$f":"SUM(J1441:J1444)","v":14796.28},{"$f":"IF(ISERR(ED1440),\"Cost Type\",IF(A1440=\"X\",\"Override\",IF(AND(CostType=ARO,L1440>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1440)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1440)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1440)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1440)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1440)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1440,SUM(T1440:DO1440))))))))))","v":14796.28},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1440+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1441:Q1444)","v":0},null,null,{"$f":"IF(ISTEXT($EB1440),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1441:T1444,$J1441:$J1444),IF(CostType=Bond,SUMPRODUCT($EB1441:$EB1444,T1441:T1444,$EA1441:$EA1444),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1441:T1444,$EB1441:$EB1444)))))","v":0},14796.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1440),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1441:AZ1444,$J1441:$J1444),IF(CostType=Bond,SUMPRODUCT($EB1441:$EB1444,AZ1441:AZ1444,$EA1441:$EA1444),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1441:AZ1444,$EB1441:$EB1444)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1440),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1441:CF1444,$J1441:$J1444),IF(CostType=Bond,SUMPRODUCT($EB1441:$EB1444,CF1441:CF1444,$EA1441:$EA1444),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1441:CF1444,$EB1441:$EB1444)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1440),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1441:DL1444,$J1441:$J1444),IF(CostType=Bond,SUMPRODUCT($EB1441:$EB1444,DL1441:DL1444,$EA1441:$EA1444),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1441:DL1444,$EB1441:$EB1444)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1440),SUM(T1440:DO1440)-K1440,K1440)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1440),\"Cost Type\",IF(A1440=\"X\",\"Override\",IF(AND(CostType=ARO,L1440>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1440)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1440)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1440)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1440)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1440)),\"Phase\",J1440))))))))","v":14796.28},{"$f":"IF(EE1440=\"\",\"Cost Type\",IF(A1440=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1440>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1440=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1440=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1440=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1440=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1440=\"\"),\"Phase\",J1440))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1440)","v":1},{"$f":"SEARCH(OtherCostType,C1440)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1440)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1440))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1440,0)))),1,$EK1440)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1440)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1440))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1440,0)))),1,$EK1440)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1440)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1440))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1440,0)))),1,$EK1440)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1440)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1440))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1440,0)))),1,$EK1440)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1440)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1440))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1440,0)))),1,$EK1440)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1440+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1445+1,13)","v":0},{"$f":"IF(OR(J1447=\"\",K1445=\"\",ISTEXT(K1445),J1447=0),\"\",IF(OR(ISBLANK(M1447),ISBLANK(N1447)),\"Enter Dates\",IF(K1445=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1445>ScheduleYear),AND(CostType=ARO,N1447<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1447>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1447,J1447-Q1447)))))","v":""},null,2,2,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1447<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1447*R1447,R1447*EB1447)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1447:DP1447,T$27:DP$27,\"<=\"&O1447,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1447:DP1447))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1447),$O1447>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1447=\"\",EB1445=\"\",ISTEXT(EB1445)),0,IF(OR(ISBLANK(M1447),ISBLANK(N1447)),0,IF(OR(AND(CostType=ARO,L1445>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1447<=ScheduleYear)),0,J1447)))","v":0},{"$f":"IF(OR(J1447=\"\",EC1445=\"\",ISTEXT(EC1445)),0,IF(OR(ISBLANK(M1447),ISBLANK(N1447)),0,IF(EC1445=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1445>ScheduleYear),N1447<=ScheduleYear),0,J1447))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1447),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1445+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1445+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1450) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":85},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,2)","v":"Dissipaters - TSF - bottom of DSC-5"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,3))","v":""},{"$f":"IF(ISERROR(EL1450),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,5)))","v":"Tailings Storage Facility"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,8))","v":""},{"$f":"SUM(J1451:J1454)","v":20563.28},{"$f":"IF(ISERR(ED1450),\"Cost Type\",IF(A1450=\"X\",\"Override\",IF(AND(CostType=ARO,L1450>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1450)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1450)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1450)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1450)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1450)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1450,SUM(T1450:DO1450))))))))))","v":20563.28},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1450+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1451:Q1454)","v":0},null,null,{"$f":"IF(ISTEXT($EB1450),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1451:T1454,$J1451:$J1454),IF(CostType=Bond,SUMPRODUCT($EB1451:$EB1454,T1451:T1454,$EA1451:$EA1454),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1451:T1454,$EB1451:$EB1454)))))","v":0},20563.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1450),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1451:AZ1454,$J1451:$J1454),IF(CostType=Bond,SUMPRODUCT($EB1451:$EB1454,AZ1451:AZ1454,$EA1451:$EA1454),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1451:AZ1454,$EB1451:$EB1454)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1450),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1451:CF1454,$J1451:$J1454),IF(CostType=Bond,SUMPRODUCT($EB1451:$EB1454,CF1451:CF1454,$EA1451:$EA1454),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1451:CF1454,$EB1451:$EB1454)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1450),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1451:DL1454,$J1451:$J1454),IF(CostType=Bond,SUMPRODUCT($EB1451:$EB1454,DL1451:DL1454,$EA1451:$EA1454),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1451:DL1454,$EB1451:$EB1454)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1450),SUM(T1450:DO1450)-K1450,K1450)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1450),\"Cost Type\",IF(A1450=\"X\",\"Override\",IF(AND(CostType=ARO,L1450>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1450)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1450)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1450)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1450)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1450)),\"Phase\",J1450))))))))","v":20563.28},{"$f":"IF(EE1450=\"\",\"Cost Type\",IF(A1450=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1450>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1450=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1450=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1450=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1450=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1450=\"\"),\"Phase\",J1450))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1450)","v":1},{"$f":"SEARCH(OtherCostType,C1450)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1450)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1450))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1450,0)))),1,$EK1450)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1450)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1450))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1450,0)))),1,$EK1450)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1450)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1450))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1450,0)))),1,$EK1450)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1450)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1450))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1450,0)))),1,$EK1450)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1450)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1450))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1450,0)))),1,$EK1450)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1450+1,5),Accounts,0))","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1455+1,7)","v":890.28},{"$f":"IF(OR(J1459=\"\",K1455=\"\",ISTEXT(K1455),J1459=0),\"\",IF(OR(ISBLANK(M1459),ISBLANK(N1459)),\"Enter Dates\",IF(K1455=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1455>ScheduleYear),AND(CostType=ARO,N1459<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1459>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1459,J1459-Q1459)))))","v":890.28},null,17,17,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1459<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1459*R1459,R1459*EB1459)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1459:DP1459,T$27:DP$27,\"<=\"&O1459,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1459:DP1459))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1459),$O1459>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1459=\"\",EB1455=\"\",ISTEXT(EB1455)),0,IF(OR(ISBLANK(M1459),ISBLANK(N1459)),0,IF(OR(AND(CostType=ARO,L1455>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1459<=ScheduleYear)),0,J1459)))","v":890.28},{"$f":"IF(OR(J1459=\"\",EC1455=\"\",ISTEXT(EC1455)),0,IF(OR(ISBLANK(M1459),ISBLANK(N1459)),0,IF(EC1455=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1455>ScheduleYear),N1459<=ScheduleYear),0,J1459))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1459),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1455+1,3),0)","v":0.1},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,null,null,"Backfilling/Regrading",null,null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1465+1,9)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1465+1,9))","v":106},{"$f":"IF(OR(J1466=\"\",K1465=\"\",ISTEXT(K1465),J1466=0),\"\",IF(OR(ISBLANK(M1466),ISBLANK(N1466)),\"Enter Dates\",IF(K1465=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1465>ScheduleYear),AND(CostType=ARO,N1466<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1466>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1466,J1466-Q1466)))))","v":106},null,14,14,null,{"$f":"IF(K1466=\"\",\"\",SUM(T1466:DO1466))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1466<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1466*R1466,R1466*EB1466)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1466:DP1466,T$27:DP$27,\"<=\"&O1466,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1466:DP1466))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1466),$O1466>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1466=\"\",EB1465=\"\",ISTEXT(EB1465)),0,IF(OR(ISBLANK(M1466),ISBLANK(N1466)),0,IF(OR(AND(CostType=ARO,L1465>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1466<=ScheduleYear)),0,J1466)))","v":106},{"$f":"IF(OR(J1466=\"\",EC1465=\"\",ISTEXT(EC1465)),0,IF(OR(ISBLANK(M1466),ISBLANK(N1466)),0,IF(EC1465=\"Date Range\",0,IF(OR(AND(OtherCostType=ARO,L1465>ScheduleYear),N1466<=ScheduleYear),0,J1466))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Regrade","Regrade",{"$f":"IF(ISNUMBER(J1466),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1465+1,3)=0,0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1465+1,3)),0)","v":333},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1465+1,4)","v":"325F"},null,{"$f":"IF(OR(NOT(ISNUMBER(K1466)),K1466=0),0,INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1465+1,6))","v":1},null,null,null,null,null,null,true]
[null,null,null,"Liner Installation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table2\"),B1470+1,13)","v":0},{"$f":"IF(OR(J1472=\"\",K1470=\"\",ISTEXT(K1470),J1472=0),\"\",IF(OR(ISBLANK(M1472),ISBLANK(N1472)),\"Enter Dates\",IF(K1470=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1470>ScheduleYear),AND(CostType=ARO,N1472<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1472>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1472,J1472-Q1472)))))","v":""},null,{"$f":"ClosureYear1","v":14},14,null,"",{"$f":"IF(OR(AND(CostType=ARO,N1472<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1472*R1472,R1472*EB1472)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1472:DP1472,T$27:DP$27,\"<=\"&O1472,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1472:DP1472))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1472),$O1472>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1472=\"\",EB1470=\"\",ISTEXT(EB1470)),0,IF(OR(ISBLANK(M1472),ISBLANK(N1472)),0,IF(OR(AND(CostType=ARO,L1470>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1472<=ScheduleYear)),0,J1472)))","v":0},{"$f":"IF(OR(J1472=\"\",EC1470=\"\",ISTEXT(EC1470)),0,IF(OR(ISBLANK(M1472),ISBLANK(N1472)),0,IF(EC1470=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1470>ScheduleYear),N1472<=ScheduleYear),0,J1472))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Liner","Liner",{"$f":"IF(ISNUMBER(K1472),IF(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1470+1,20)=0,\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1470+1,20)),0)","v":0},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1475) - ROW($A$1024)-1)/INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),7)","v":90},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,9)","v":"FA"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,2)","v":"CV-02 (reclamation)"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,3))","v":""},{"$f":"IF(ISERROR(EL1475),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,5)))","v":"WRD"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,8))","v":""},{"$f":"SUM(J1476:J1479)","v":2711},{"$f":"IF(ISERR(ED1475),\"Cost Type\",IF(A1475=\"X\",\"Override\",IF(AND(CostType=ARO,L1475>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1475)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1475)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1475)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1475)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1475)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1475,SUM(T1475:DO1475))))))))))","v":2711},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1024,TableNamesSorted,0),3)&\"Table1\"),B1475+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1476:Q1479)","v":0},null,null,{"$f":"IF(ISTEXT($EB1475),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1476:T1479,$J1476:$J1479),IF(CostType=Bond,SUMPRODUCT($EB1476:$EB1479,T1476:T1479,$EA1476:$EA1479),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1476:T1479,$EB1476:$EB1479)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2711,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1475),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1476:CF1479,$J1476:$J1479),IF(CostType=Bond,SUMPRODUCT($EB1476:$EB1479,CF1476:CF1479,$EA1476:$EA1479),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1476:CF1479,$EB1476:$EB1479)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISNUMBER(K1475),SUM(T1475:DO1475)-K1475,K1475)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1475),\"Cost Type\",IF(A1475=\"X\",\"Override\",IF(AND(CostType=ARO,L1475>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1475)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1475)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1475)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1475)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1475)),\"Phase\",J1475))))))))","v":2711},{"$f":"IF(EE1475=\"\",\"Cost Type\",IF(A1475=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1475>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1475=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1475=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1475=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1475=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1475=\"\"),\"Phase\",J1475))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1475)","v":1},{"$f":"SEARCH(OtherCostType,C1475)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1475)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1475))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1475,0)))),1,$EK1475)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1475)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1475))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1475,0)))),1,$EK1475)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1475)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1475))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1475,0)))),1,$EK1475)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1475)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1475))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1475,0)))),1,$EK1475)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1475)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1475))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1475,0)))),1,$EK1475)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1024&\"Table1\"),B1475+1,5),Accounts,0))","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Revegetation",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1480+1,7)","v":1151.28},{"$f":"IF(OR(J1484=\"\",K1480=\"\",ISTEXT(K1480),J1484=0),\"\",IF(OR(ISBLANK(M1484),ISBLANK(N1484)),\"Enter Dates\",IF(K1480=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1480>ScheduleYear),AND(CostType=ARO,N1484<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1484>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1484,J1484-Q1484)))))","v":1151.28},null,{"$f":"ClosureYear1","v":14},14,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1484<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1484*R1484,R1484*EB1484)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1484:DP1484,T$27:DP$27,\"<=\"&O1484,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1484:DP1484))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1484),$O1484>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1484=\"\",EB1480=\"\",ISTEXT(EB1480)),0,IF(OR(ISBLANK(M1484),ISBLANK(N1484)),0,IF(OR(AND(CostType=ARO,L1480>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1484<=ScheduleYear)),0,J1484)))","v":1151.28},{"$f":"IF(OR(J1484=\"\",EC1480=\"\",ISTEXT(EC1480)),0,IF(OR(ISBLANK(M1484),ISBLANK(N1484)),0,IF(EC1480=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1480>ScheduleYear),N1484<=ScheduleYear),0,J1484))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"Reveg","Reveg",{"$f":"IF(ISNUMBER(K1484),INDEX(INDIRECT(\"_\"&$A$1024&\"Table3\"),B1480+1,3),0)","v":0.7},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,null,null,null,null,null,null,null,null,true]
[null,{"$f":"(ROW(B1487) - ROW($A$1486)-1)/INDEX(SheetRangeIndex,MATCH($A$1486,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,3))","v":""},{"$f":"IF(ISERROR(EL1487),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,8))","v":""},{"$f":"SUM(J1488:J1492)","v":0},{"$f":"IF(ISERR(ED1487),\"Cost Type\",IF(A1487=\"X\",\"Override\",IF(AND(CostType=ARO,L1487>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1487)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1487)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1487)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1487)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1487)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1487,SUM(T1487:DO1487))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1486,TableNamesSorted,0),3)&\"Table1\"),B1487+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1488:Q1492)","v":0},null,null,{"$f":"IF(ISTEXT($EB1487),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1488:T1492,$J1488:$J1492),IF(CostType=Bond,SUMPRODUCT($EB1488:$EB1492,T1488:T1492,$EA1488:$EA1492),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1488:T1492,$EB1488:$EB1492)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1487),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1488:AZ1492,$J1488:$J1492),IF(CostType=Bond,SUMPRODUCT($EB1488:$EB1492,AZ1488:AZ1492,$EA1488:$EA1492),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1488:AZ1492,$EB1488:$EB1492)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1487),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1488:CF1492,$J1488:$J1492),IF(CostType=Bond,SUMPRODUCT($EB1488:$EB1492,CF1488:CF1492,$EA1488:$EA1492),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1488:CF1492,$EB1488:$EB1492)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1487),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1488:DL1492,$J1488:$J1492),IF(CostType=Bond,SUMPRODUCT($EB1488:$EB1492,DL1488:DL1492,$EA1488:$EA1492),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1488:DL1492,$EB1488:$EB1492)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1487),SUM(T1487:DO1487)-K1487,K1487)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1487),\"Cost Type\",IF(A1487=\"X\",\"Override\",IF(AND(CostType=ARO,L1487>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1487)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1487)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1487)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1487)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1487)),\"Phase\",J1487))))))))","v":"Cost Type"},{"$f":"IF(EE1487=\"\",\"Cost Type\",IF(A1487=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1487>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1487=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1487=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1487=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1487=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1487=\"\"),\"Phase\",J1487))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1487)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1487)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1487)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1487))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1487,0)))),1,$EK1487)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1487)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1487))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1487,0)))),1,$EK1487)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1487)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1487))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1487,0)))),1,$EK1487)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1487)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1487))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1487,0)))),1,$EK1487)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1487)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1487))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1487,0)))),1,$EK1487)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1486&\"Table1\"),B1487+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
["OtherDemo","OTHER DEMOLITION & EQUIPMENT REMOVAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1506) - ROW($A$1505)-1)/INDEX(SheetRangeIndex,MATCH($A$1505,TableNamesSorted,0),7)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,9)","v":0},{"$f":"INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,2)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,3))","v":""},{"$f":"IF(ISERROR(EL1506),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,8))","v":""},{"$f":"SUM(J1507:J1508)","v":0},{"$f":"IF(ISERR(ED1506),\"Cost Type\",IF(A1506=\"X\",\"Override\",IF(AND(CostType=ARO,L1506>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1506)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1506)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1506)),\"Facility Type\",IF(AND(NOT(ISBLANK(IDCodeFilter)),ISERROR(EF1506)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1506)),\"Phase\",IF(AND(CostType=LOM,LOMComplete),J1506,SUM(T1506:DO1506))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&INDEX(SheetRangeIndex,MATCH($A$1505,TableNamesSorted,0),3)&\"Table1\"),B1506+1,4)","v":0},null,null,null,null,{"$f":"SUM(Q1507:Q1508)","v":0},null,null,{"$f":"IF(ISTEXT($EB1506),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1507:T1508,$J1507:$J1508),IF(CostType=Bond,SUMPRODUCT($EB1507:$EB1508,T1507:T1508,$EA1507:$EA1508),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1507:T1508,$EB1507:$EB1508)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1506),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1507:AZ1508,$J1507:$J1508),IF(CostType=Bond,SUMPRODUCT($EB1507:$EB1508,AZ1507:AZ1508,$EA1507:$EA1508),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1507:AZ1508,$EB1507:$EB1508)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1506),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1507:CF1508,$J1507:$J1508),IF(CostType=Bond,SUMPRODUCT($EB1507:$EB1508,CF1507:CF1508,$EA1507:$EA1508),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1507:CF1508,$EB1507:$EB1508)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1506),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1507:DL1508,$J1507:$J1508),IF(CostType=Bond,SUMPRODUCT($EB1507:$EB1508,DL1507:DL1508,$EA1507:$EA1508),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1507:DL1508,$EB1507:$EB1508)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1506),SUM(T1506:DO1506)-K1506,K1506)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(ED1506),\"Cost Type\",IF(A1506=\"X\",\"Override\",IF(AND(CostType=ARO,L1506>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1506)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1506)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1506)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1506)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1506)),\"Phase\",J1506))))))))","v":"Cost Type"},{"$f":"IF(EE1506=\"\",\"Cost Type\",IF(A1506=\"X\",\"Override\",IF(AND(OtherCostType=ARO,L1506>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),EI1506=\"\"),\"Location\",IF(AND(ISTEXT(PropertyFilter),EJ1506=\"\"),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),EG1506=\"\"),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),EF1506=\"\"),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),EH1506=\"\"),\"Phase\",J1506))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1506)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1506)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1506)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1506))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1506,0)))),1,$EK1506)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1506)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1506))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1506,0)))),1,$EK1506)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1506)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1506))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1506,0)))),1,$EK1506)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1506)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1506))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1506,0)))),1,$EK1506)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1506)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1506))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1506,0)))),1,$EK1506)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1505&\"Table1\"),B1506+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,"Growth Media Placement",null,null,null,null,null,{"$f":"INDEX(INDIRECT(\"_\"&$A$1510&\"Table4\"),B1511+1,10)","v":0},{"$f":"IF(OR(J1513=\"\",K1511=\"\",ISTEXT(K1511),J1513=0),\"\",IF(OR(ISBLANK(M1513),ISBLANK(N1513)),\"Enter Dates\",IF(K1511=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1511>ScheduleYear),AND(CostType=ARO,N1513<=ScheduleYear)),\"Date Range\",IF(OR(AND(CostType=Bond,O1513>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1513,J1513-Q1513)))))","v":""},null,null,null,null,{"$f":"IF(K1513=\"\",\"\",SUM(T1513:DO1513))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1513<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1513*R1513,R1513*EB1513)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1513:DP1513,T$27:DP$27,\"<=\"&O1513,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1513:DP1513))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1513),$O1513>ScheduleYear),1,0)","v":1},{"$f":"IF(OR(J1513=\"\",EB1511=\"\",ISTEXT(EB1511)),0,IF(OR(ISBLANK(M1513),ISBLANK(N1513)),0,IF(OR(AND(CostType=ARO,L1511>ScheduleYear),AND(OR(CostType=ARO,AND(CostType=LOM,LOMComplete=TRUE)),N1513<=ScheduleYear)),0,J1513)))","v":0},{"$f":"IF(OR(J1513=\"\",EC1511=\"\",ISTEXT(EC1511)),0,IF(OR(ISBLANK(M1513),ISBLANK(N1513)),0,IF(EC1511=\"Date Range\",0,IF(OR(AND(CostType=ARO,L1511>ScheduleYear),N1513<=ScheduleYear),0,J1513))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"GM","GM",{"$f":"IF(ISNUMBER(K1513),INDEX(INDIRECT(\"_\"&$A$1510&\"Table4\"),B1511+1,3),0)","v":0},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1510&\"Table4\"),B1511+1,4)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K1513)),K1513=0),0,INDEX(INDIRECT(\"_\"&$A$1510&\"Table4\"),B1511+1,7))","v":0},null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(J1516=\"\",K1511=\"\",ISTEXT(K1511),J1516=0),\"\",IF(OR(ISBLANK(M1516),ISBLANK(N1516)),\"Enter Dates\",IF(K1511=\"Date Range\",\"\",IF(OR(AND(CostType=ARO,L1511>ScheduleYear),AND(CostType=ARO,N1516<=ScheduleYear)),\"Date Range\",IF(OR(CostType=Bond,CostType=ARO,AND(CostType=LOM,LOMComplete)),J1516,J1516-Q1516)))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,6,"FA","Pit rapid fill - Month 6","","Pit Rapid Fill","Active Closure","","",38517.800000000003,38517.800000000003,0,13,13,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,38517.800000000003,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,10,"FA","Pumping water from wellfields for pit refill - Month 4","","Pit Rapid Fill","Active Closure","","",31531,31531,0,13,13,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,31531,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},7,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,15,"FA","Year 3 - TSF underdrain pond (passive evaporation) to Spray Pond Area","","TSF Draindown Management","Active Closure","","",398462.4,398462.4,0,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,398462.4,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,5,"FA","Year 5 - Forced Evaporation","","TSF Draindown Management","Active Closure","","",4716,4716,0,17,17,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4716,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
["SolidWaste","WASTE MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1563) - ROW($A$1561)-1)/INDEX(SheetRangeIndex,MATCH($A$1561,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,2))","v":"Solid waste"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,3))","v":""},{"$f":"IF(ISERROR(EL1563),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,5)))","v":"Waste Disposal"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1561&\"Table2\"),B1563+1,12)=0,0,INDEX(INDIRECT(\"_\"&$A$1561&\"Table2\"),B1563+1,12))","v":1485},{"$f":"IF(ISERR(ED1563),\"Cost Type\",IF(A1563=\"X\",\"Override\",IF(OR(ISBLANK(M1563),ISBLANK(N1563)),\"Enter Dates\",IF(AND(CostType=ARO,L1563>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1563)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1563)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1563)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1563)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1563)),\"Phase\",IF(AND(CostType=ARO,OR(L1563>ScheduleYear,N1563<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1563>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1563,J1563-Q1563)))))))))))","v":1485},{"$f":"INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,4)","v":0},15,15,null,{"$f":"IF(ISTEXT(K1563),\"\",SUM(T1563:DO1563))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1563<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1563*R1563,R1563*EB1563)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1563:DP1563,T$27:DP$27,\"<=\"&O1563,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1563:DP1563))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1563),$O1563>ScheduleYear),1,0)","v":1},{"$f":"IF(J1563=\"\",0,IF(ISERR(ED1563),0,IF(A1563=\"X\",0,IF(AND(CostType=ARO,L1563>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1563)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1563)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1563)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1563)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1563)),0,IF(OR(ISBLANK(M1563),ISBLANK(N1563)),0,IF(AND(CostType=ARO,L1563>ScheduleYear,N1563<=ScheduleYear), 0,J1563)))))))))))","v":1485},{"$f":"IF(J1563=\"\",0,IF(EE1563=\"\",0,IF(B1563=\"X\",0,IF(AND(CostType=ARO,L1563>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1563)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1563)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1563)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1563)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1563)),0,IF(OR(ISBLANK(M1563),ISBLANK(N1563)),0,IF(OR(AND(CostType=ARO,L1563>ScheduleYear),N1563<=ScheduleYear), 0,J1563)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1563)","v":1},{"$f":"SEARCH(OtherCostType,C1563)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1563)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1563))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1563,0)))),1,$EK1563)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1563)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1563))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1563,0)))),1,$EK1563)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1563)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1563))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1563,0)))),1,$EK1563)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1563)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1563))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1563,0)))),1,$EK1563)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1563)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1563))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1563,0)))),1,$EK1563)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1561&\"Table1\"),B1563+1,5),Accounts,0))","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,1,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,2))","v":"Pit perimeter signs (500-ft intervals) - Signs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,3))","v":""},{"$f":"IF(ISERROR(EL1579),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,5)))","v":"Pits"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,17))","v":1621.8000000000002},1621.8000000000002,{"$f":"INDEX(INDIRECT(\"_\"&$A$1577&\"Table1\"),B1579+1,4)","v":0},14,14,null,{"$f":"IF(ISTEXT(K1579),\"\",SUM(T1579:DO1579))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1579<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1579*R1579,R1579*EB1579)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1579:DP1579,T$27:DP$27,\"<=\"&O1579,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1579:DP1579))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(J1579=\"\",0,IF(ISERR(ED1579),0,IF(A1579=\"X\",0,IF(AND(CostType=ARO,L1579>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1579)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1579)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1579)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1579)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1579)),0,IF(OR(ISBLANK(M1579),ISBLANK(N1579)),0,IF(AND(CostType=ARO,L1579>ScheduleYear,N1579<=ScheduleYear), 0,J1579)))))))))))","v":1621.8000000000002},{"$f":"IF(J1579=\"\",0,IF(EE1579=\"\",0,IF(B1579=\"X\",0,IF(AND(CostType=ARO,L1579>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1579)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1579)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1579)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1579)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1579)),0,IF(OR(ISBLANK(M1579),ISBLANK(N1579)),0,IF(OR(AND(CostType=ARO,L1579>ScheduleYear),N1579<=ScheduleYear), 0,J1579)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1579)","v":1},{"$f":"SEARCH(OtherCostType,C1579)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1579)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1579))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1579,0)))),1,$EK1579)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1579)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1579))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1579,0)))),1,$EK1579)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1579)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1579))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1579,0)))),1,$EK1579)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1579)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1579))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1579,0)))),1,$EK1579)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1579)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1579))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1579,0)))),1,$EK1579)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},6,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,4,"FA","Landbridge South excavation (Access road)","","Yards","Active Closure","","",66342.239999999991,66342.239999999991,0,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,66342.239999999991,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},10,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,11,"FA","Articulated concrete block installation - TSF","","Tailings Storage Facility","Active Closure","","",758984.48674698803,758984.48674698803,0,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,758984.48674698803,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,14,"FA","Bench Channels TSF Emb.","","Tailings Storage Facility","Active Closure","","",59436.567893333333,59436.567893333333,0,14,14,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,59436.567893333333,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},3,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,23,"FA","Used hydraulic fluids","","Waste Disposal","Active Closure","","",55455,55455,0,{"$f":"ClosureYear1","v":14},{"$f":"ClosureYear1+ClosurePeriod-1","v":20},null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,55455,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},12,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,29,"FA","Well abandonment - Year 30","","Wells","Active Closure","","",15000,15000,0,30,30,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,15000,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},11,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,32,"FA","Well repair costs - Closure Year 50","","Wells","Active Closure","","",8000,8000,0,{"$f":"ClosureYear1-1+50","v":63},{"$f":"M1610","v":63},null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,8000,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},11,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B1617) - ROW($A$1616)-1)/INDEX(SheetRangeIndex,MATCH($A$1616,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,3))","v":""},{"$f":"IF(ISERROR(EL1617),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,14))","v":0},{"$f":"IF(ISERR(ED1617),\"Cost Type\",IF(A1617=\"X\",\"Override\",IF(OR(ISBLANK(M1617),ISBLANK(N1617)),\"Enter Dates\",IF(AND(CostType=ARO,L1617>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1617)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1617)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1617)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1617)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1617)),\"Phase\",IF(AND(CostType=ARO,OR(L1617>ScheduleYear,N1617<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1617>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1617,J1617-Q1617)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K1617),\"\",SUM(T1617:DO1617))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1617<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1617*R1617,R1617*EB1617)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1617:DP1617,T$27:DP$27,\"<=\"&O1617,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1617:DP1617))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1617),$O1617>ScheduleYear),1,0)","v":1},{"$f":"IF(J1617=\"\",0,IF(ISERR(ED1617),0,IF(A1617=\"X\",0,IF(AND(CostType=ARO,L1617>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1617)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1617)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1617)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1617)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1617)),0,IF(OR(ISBLANK(M1617),ISBLANK(N1617)),0,IF(AND(CostType=ARO,L1617>ScheduleYear,N1617<=ScheduleYear), 0,J1617)))))))))))","v":0},{"$f":"IF(J1617=\"\",0,IF(EE1617=\"\",0,IF(B1617=\"X\",0,IF(AND(CostType=ARO,L1617>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1617)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1617)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1617)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1617)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1617)),0,IF(OR(ISBLANK(M1617),ISBLANK(N1617)),0,IF(OR(AND(CostType=ARO,L1617>ScheduleYear),N1617<=ScheduleYear), 0,J1617)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1617)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1617)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1617)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1617))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1617,0)))),1,$EK1617)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1617)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1617))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1617,0)))),1,$EK1617)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1617)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1617))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1617,0)))),1,$EK1617)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1617)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1617))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1617,0)))),1,$EK1617)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1617)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1617))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1617,0)))),1,$EK1617)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1616&\"Table1\"),B1617+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
["Culvert","Culvert & Buried Pipe Removal",null,null,null,null,null,null,null,{"$f":"SUM(J1627:J1630)","v":2384},{"$f":"SUM(K1627:K1630)","v":2384},null,null,null,null,null,{"$f":"SUM(Q1627:Q1630)","v":0},null,null,{"$f":"IF(ISTEXT($EB1626),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1627:T1630,$J1627:$J1630),IF(CostType=Bond,SUMPRODUCT($EB1627:$EB1630,T1627:T1630,$EA1627:$EA1630),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1627:T1630,$EB1627:$EB1630)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1626),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1627:AZ1630,$J1627:$J1630),IF(CostType=Bond,SUMPRODUCT($EB1627:$EB1630,AZ1627:AZ1630,$EA1627:$EA1630),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1627:AZ1630,$EB1627:$EB1630)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1626),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1627:CF1630,$J1627:$J1630),IF(CostType=Bond,SUMPRODUCT($EB1627:$EB1630,CF1627:CF1630,$EA1627:$EA1630),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1627:CF1630,$EB1627:$EB1630)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1626),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1627:DL1630,$J1627:$J1630),IF(CostType=Bond,SUMPRODUCT($EB1627:$EB1630,DL1627:DL1630,$EA1627:$EA1630),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1627:DL1630,$EB1627:$EB1630)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1626),SUM(T1626:DO1626)-K1626,K1626)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1627:EB1630)","v":2384},{"$f":"SUM(EC1627:EC1630)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1629) - ROW($A$1626)-1)/INDEX(SheetRangeIndex,MATCH($A$1626,TableNamesSorted,0),7)","v":2},"FA","Landbridge 2 culvert","","Yards","Active Closure","","",1192,{"$f":"IF(ISERR(ED1629),\"Cost Type\",IF(A1629=\"X\",\"Override\",IF(OR(ISBLANK(M1629),ISBLANK(N1629)),\"Enter Dates\",IF(AND(CostType=ARO,L1629>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1629)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1629)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1629)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1629)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1629)),\"Phase\",IF(AND(CostType=ARO,OR(L1629>ScheduleYear,N1629<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1629>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1629,J1629-Q1629)))))))))))","v":1192},0,15,15,null,1,{"$f":"IF(OR(AND(CostType=ARO,N1629<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1629*R1629,R1629*EB1629)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1629:DP1629,T$27:DP$27,\"<=\"&O1629,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1629:DP1629))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1629),$O1629>ScheduleYear),1,0)","v":1},{"$f":"IF(J1629=\"\",0,IF(ISERR(ED1629),0,IF(A1629=\"X\",0,IF(AND(CostType=ARO,L1629>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1629)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1629)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1629)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1629)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1629)),0,IF(OR(ISBLANK(M1629),ISBLANK(N1629)),0,IF(AND(CostType=ARO,L1629>ScheduleYear,N1629<=ScheduleYear), 0,J1629)))))))))))","v":1192},{"$f":"IF(J1629=\"\",0,IF(EE1629=\"\",0,IF(B1629=\"X\",0,IF(AND(CostType=ARO,L1629>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1629)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1629)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1629)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1629)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1629)),0,IF(OR(ISBLANK(M1629),ISBLANK(N1629)),0,IF(OR(AND(CostType=ARO,L1629>ScheduleYear),N1629<=ScheduleYear), 0,J1629)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1629)","v":1},{"$f":"SEARCH(OtherCostType,C1629)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1629)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1629))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1629,0)))),1,$EK1629)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1629)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1629))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1629,0)))),1,$EK1629)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1629)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1629))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1629,0)))),1,$EK1629)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1629)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1629))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1629,0)))),1,$EK1629)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1629)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1629))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1629,0)))),1,$EK1629)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1626&\"Table1\"),B1629+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1626&\"Table1\"),B1629+1,5),Accounts,0))","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1639) - ROW($A$1637)-1)/INDEX(SheetRangeIndex,MATCH($A$1637,TableNamesSorted,0),7)","v":1},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,2))","v":"On-site powerline removal"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,3))","v":""},{"$f":"IF(ISERROR(EL1639),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,5)))","v":"Miscellaneous Linear Facilities"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,6))","v":"Active Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,16))","v":67994},{"$f":"IF(ISERR(ED1639),\"Cost Type\",IF(A1639=\"X\",\"Override\",IF(OR(ISBLANK(M1639),ISBLANK(N1639)),\"Enter Dates\",IF(AND(CostType=ARO,L1639>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1639)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1639)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1639)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1639)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1639)),\"Phase\",IF(AND(CostType=ARO,OR(L1639>ScheduleYear,N1639<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1639>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1639,J1639-Q1639)))))))))))","v":67994},{"$f":"INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,4)","v":0},20,20,null,{"$f":"IF(ISTEXT(K1639),\"\",SUM(T1639:DO1639))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1639<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1639*R1639,R1639*EB1639)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1639:DP1639,T$27:DP$27,\"<=\"&O1639,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1639:DP1639))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1639),$O1639>ScheduleYear),1,0)","v":1},{"$f":"IF(J1639=\"\",0,IF(ISERR(ED1639),0,IF(A1639=\"X\",0,IF(AND(CostType=ARO,L1639>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1639)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1639)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1639)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1639)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1639)),0,IF(OR(ISBLANK(M1639),ISBLANK(N1639)),0,IF(AND(CostType=ARO,L1639>ScheduleYear,N1639<=ScheduleYear), 0,J1639)))))))))))","v":67994},{"$f":"IF(J1639=\"\",0,IF(EE1639=\"\",0,IF(B1639=\"X\",0,IF(AND(CostType=ARO,L1639>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1639)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1639)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1639)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1639)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1639)),0,IF(OR(ISBLANK(M1639),ISBLANK(N1639)),0,IF(OR(AND(CostType=ARO,L1639>ScheduleYear),N1639<=ScheduleYear), 0,J1639)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1639)","v":1},{"$f":"SEARCH(OtherCostType,C1639)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1639)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1639))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1639,0)))),1,$EK1639)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1639)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1639))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1639,0)))),1,$EK1639)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1639)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1639))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1639,0)))),1,$EK1639)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1639)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1639))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1639,0)))),1,$EK1639)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1639)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1639))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1639,0)))),1,$EK1639)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1637&\"Table1\"),B1639+1,5),Accounts,0))","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,4,"FA","EWRSP-4 slope armor 1","","WRD","Active Closure","","",18733,18733,0,15,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,18733,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,1,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,10))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,2))","v":"Field work"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,4))","v":""},{"$f":"IF(ISERROR(EL1655),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,6)))","v":"Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,7))","v":"Long-term Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1653&\"Table2\"),B1655+1,7)=0,0,INDEX(INDIRECT(\"_\"&$A$1653&\"Table2\"),B1655+1,7))","v":40682.880000000005},40682.880000000005,{"$f":"INDEX(INDIRECT(\"_\"&$A$1653&\"Table1\"),B1655+1,5)","v":0},14,33,null,{"$f":"IF(ISTEXT(K1655),\"\",SUM(T1655:DO1655))","v":1.0000000000000002},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,40682.880000000005,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},14,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,4,"FA","Field work - diversion monitoring","","Monitoring","Long-term Monitoring","","",12377.28,12377.28,0,14,33,null,1.0000000000000002,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,12377.28,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},14,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,{"$f":"(ROW(B1665) - ROW($A$1664)-1)/INDEX(SheetRangeIndex,MATCH($A$1664,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,10))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,4))","v":""},{"$f":"IF(ISERROR(EL1665),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1664&\"Table2\"),B1665+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$1664&\"Table2\"),B1665+1,10))","v":0},{"$f":"IF(ISERR(ED1665),\"Cost Type\",IF(A1665=\"X\",\"Override\",IF(OR(ISBLANK(M1665),ISBLANK(N1665)),\"Enter Dates\",IF(AND(CostType=ARO,L1665>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1665)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1665)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1665)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1665)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1665)),\"Phase\",IF(AND(CostType=ARO,OR(L1665>ScheduleYear,N1665<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1665>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1665,J1665-Q1665)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,5)","v":0},{"$f":"Monitoring!BH108","v":""},{"$f":"Monitoring!BI108","v":""},null,{"$f":"IF(EB1665=0,\"\",ROUND(SUM(T1665:DO1665)/EB1665,0))","v":""},{"$f":"IF(OR(J1665=0,SUM(T1665:DO1665)=0),0,J1665-SUM(T1665:DO1665))","v":0},{"$f":"IF(OR(J1665=0,SUM(T1665:DO1665)=0),0,1-(SUM(T1665:DO1665)/J1665))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(T$27>=Monitoring!$BH108,T$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(U$27>=Monitoring!$BH108,U$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(V$27>=Monitoring!$BH108,V$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(W$27>=Monitoring!$BH108,W$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(X$27>=Monitoring!$BH108,X$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(Y$27>=Monitoring!$BH108,Y$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(Z$27>=Monitoring!$BH108,Z$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AA$27>=Monitoring!$BH108,AA$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AB$27>=Monitoring!$BH108,AB$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AC$27>=Monitoring!$BH108,AC$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AD$27>=Monitoring!$BH108,AD$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AE$27>=Monitoring!$BH108,AE$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AF$27>=Monitoring!$BH108,AF$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AG$27>=Monitoring!$BH108,AG$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AH$27>=Monitoring!$BH108,AH$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AI$27>=Monitoring!$BH108,AI$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AJ$27>=Monitoring!$BH108,AJ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AK$27>=Monitoring!$BH108,AK$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AL$27>=Monitoring!$BH108,AL$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AM$27>=Monitoring!$BH108,AM$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AN$27>=Monitoring!$BH108,AN$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AO$27>=Monitoring!$BH108,AO$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AP$27>=Monitoring!$BH108,AP$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AQ$27>=Monitoring!$BH108,AQ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AR$27>=Monitoring!$BH108,AR$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AS$27>=Monitoring!$BH108,AS$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AT$27>=Monitoring!$BH108,AT$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AU$27>=Monitoring!$BH108,AU$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AV$27>=Monitoring!$BH108,AV$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AW$27>=Monitoring!$BH108,AW$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AX$27>=Monitoring!$BH108,AX$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AY$27>=Monitoring!$BH108,AY$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(AZ$27>=Monitoring!$BH108,AZ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BA$27>=Monitoring!$BH108,BA$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BB$27>=Monitoring!$BH108,BB$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BC$27>=Monitoring!$BH108,BC$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BD$27>=Monitoring!$BH108,BD$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BE$27>=Monitoring!$BH108,BE$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BF$27>=Monitoring!$BH108,BF$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BG$27>=Monitoring!$BH108,BG$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BH$27>=Monitoring!$BH108,BH$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BI$27>=Monitoring!$BH108,BI$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BJ$27>=Monitoring!$BH108,BJ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BK$27>=Monitoring!$BH108,BK$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BL$27>=Monitoring!$BH108,BL$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BM$27>=Monitoring!$BH108,BM$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BN$27>=Monitoring!$BH108,BN$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BO$27>=Monitoring!$BH108,BO$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BP$27>=Monitoring!$BH108,BP$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BQ$27>=Monitoring!$BH108,BQ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BR$27>=Monitoring!$BH108,BR$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BS$27>=Monitoring!$BH108,BS$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BT$27>=Monitoring!$BH108,BT$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BU$27>=Monitoring!$BH108,BU$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BV$27>=Monitoring!$BH108,BV$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BW$27>=Monitoring!$BH108,BW$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BX$27>=Monitoring!$BH108,BX$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BY$27>=Monitoring!$BH108,BY$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(BZ$27>=Monitoring!$BH108,BZ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CA$27>=Monitoring!$BH108,CA$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CB$27>=Monitoring!$BH108,CB$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CC$27>=Monitoring!$BH108,CC$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CD$27>=Monitoring!$BH108,CD$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CE$27>=Monitoring!$BH108,CE$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CF$27>=Monitoring!$BH108,CF$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CG$27>=Monitoring!$BH108,CG$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CH$27>=Monitoring!$BH108,CH$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CI$27>=Monitoring!$BH108,CI$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CJ$27>=Monitoring!$BH108,CJ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CK$27>=Monitoring!$BH108,CK$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CL$27>=Monitoring!$BH108,CL$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CM$27>=Monitoring!$BH108,CM$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CN$27>=Monitoring!$BH108,CN$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CO$27>=Monitoring!$BH108,CO$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CP$27>=Monitoring!$BH108,CP$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CQ$27>=Monitoring!$BH108,CQ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CR$27>=Monitoring!$BH108,CR$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CS$27>=Monitoring!$BH108,CS$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CT$27>=Monitoring!$BH108,CT$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CU$27>=Monitoring!$BH108,CU$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CV$27>=Monitoring!$BH108,CV$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CW$27>=Monitoring!$BH108,CW$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CX$27>=Monitoring!$BH108,CX$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CY$27>=Monitoring!$BH108,CY$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(CZ$27>=Monitoring!$BH108,CZ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DA$27>=Monitoring!$BH108,DA$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DB$27>=Monitoring!$BH108,DB$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DC$27>=Monitoring!$BH108,DC$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DD$27>=Monitoring!$BH108,DD$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DE$27>=Monitoring!$BH108,DE$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DF$27>=Monitoring!$BH108,DF$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DG$27>=Monitoring!$BH108,DG$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DH$27>=Monitoring!$BH108,DH$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DI$27>=Monitoring!$BH108,DI$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DJ$27>=Monitoring!$BH108,DJ$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DK$27>=Monitoring!$BH108,DK$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DL$27>=Monitoring!$BH108,DL$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DM$27>=Monitoring!$BH108,DM$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DN$27>=Monitoring!$BH108,DN$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1665),$EB1665<>0),IF(AND(DO$27>=Monitoring!$BH108,DO$27<=Monitoring!$BI108),Monitoring!$BF108,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1665),$O1665>ScheduleYear),1,0)","v":1},{"$f":"IF(J1665=\"\",0,IF(ISERR(ED1665),0,IF(A1665=\"X\",0,IF(AND(CostType=ARO,L1665>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1665)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1665)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1665)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1665)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1665)),0,IF(OR(ISBLANK(M1665),ISBLANK(N1665)),0,IF(AND(CostType=ARO,L1665>ScheduleYear,N1665<=ScheduleYear), 0,J1665)))))))))))","v":0},{"$f":"IF(J1665=\"\",0,IF(EE1665=\"\",0,IF(A1665=\"X\",0,IF(AND(CostType=ARO,L1665>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1665)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1665)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1665)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1665)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1665)),0,IF(OR(ISBLANK(M1665),ISBLANK(N1665)),0,IF(OR(AND(CostType=ARO,L1665>ScheduleYear),N1665<ScheduleYear), 0,J1665)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1665)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1665)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1665)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1665))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1665,0)))),1,$EK1665)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1665)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1665))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1665,0)))),1,$EK1665)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1665)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1665))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1665,0)))),1,$EK1665)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1665)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1665))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1665,0)))),1,$EK1665)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1665)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1665))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1665,0)))),1,$EK1665)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1665+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,8,"FA","Well Monitoring - Years 16 thru 86","","Monitoring","Long-term Monitoring","","",1586594.4,1586594.3999999985,0,{"$f":"Monitoring!BH116","v":29},{"$f":"Monitoring!BI116","v":99},null,1,1.3969838619232178E-9,8.8817841970012523E-16,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(T$27>=Monitoring!$BH116,T$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(U$27>=Monitoring!$BH116,U$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(V$27>=Monitoring!$BH116,V$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(W$27>=Monitoring!$BH116,W$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(X$27>=Monitoring!$BH116,X$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(Y$27>=Monitoring!$BH116,Y$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(Z$27>=Monitoring!$BH116,Z$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AA$27>=Monitoring!$BH116,AA$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AB$27>=Monitoring!$BH116,AB$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AC$27>=Monitoring!$BH116,AC$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AD$27>=Monitoring!$BH116,AD$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AE$27>=Monitoring!$BH116,AE$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AF$27>=Monitoring!$BH116,AF$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AG$27>=Monitoring!$BH116,AG$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AH$27>=Monitoring!$BH116,AH$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AI$27>=Monitoring!$BH116,AI$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AJ$27>=Monitoring!$BH116,AJ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AK$27>=Monitoring!$BH116,AK$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AL$27>=Monitoring!$BH116,AL$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AM$27>=Monitoring!$BH116,AM$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AN$27>=Monitoring!$BH116,AN$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AO$27>=Monitoring!$BH116,AO$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AP$27>=Monitoring!$BH116,AP$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AQ$27>=Monitoring!$BH116,AQ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AR$27>=Monitoring!$BH116,AR$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AS$27>=Monitoring!$BH116,AS$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AT$27>=Monitoring!$BH116,AT$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AU$27>=Monitoring!$BH116,AU$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AV$27>=Monitoring!$BH116,AV$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AW$27>=Monitoring!$BH116,AW$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AX$27>=Monitoring!$BH116,AX$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AY$27>=Monitoring!$BH116,AY$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(AZ$27>=Monitoring!$BH116,AZ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BA$27>=Monitoring!$BH116,BA$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BB$27>=Monitoring!$BH116,BB$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BC$27>=Monitoring!$BH116,BC$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BD$27>=Monitoring!$BH116,BD$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BE$27>=Monitoring!$BH116,BE$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BF$27>=Monitoring!$BH116,BF$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BG$27>=Monitoring!$BH116,BG$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BH$27>=Monitoring!$BH116,BH$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BI$27>=Monitoring!$BH116,BI$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BJ$27>=Monitoring!$BH116,BJ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BK$27>=Monitoring!$BH116,BK$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BL$27>=Monitoring!$BH116,BL$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BM$27>=Monitoring!$BH116,BM$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BN$27>=Monitoring!$BH116,BN$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BO$27>=Monitoring!$BH116,BO$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BP$27>=Monitoring!$BH116,BP$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BQ$27>=Monitoring!$BH116,BQ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BR$27>=Monitoring!$BH116,BR$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BS$27>=Monitoring!$BH116,BS$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BT$27>=Monitoring!$BH116,BT$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BU$27>=Monitoring!$BH116,BU$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BV$27>=Monitoring!$BH116,BV$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BW$27>=Monitoring!$BH116,BW$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BX$27>=Monitoring!$BH116,BX$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BY$27>=Monitoring!$BH116,BY$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(BZ$27>=Monitoring!$BH116,BZ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CA$27>=Monitoring!$BH116,CA$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CB$27>=Monitoring!$BH116,CB$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CC$27>=Monitoring!$BH116,CC$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CD$27>=Monitoring!$BH116,CD$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CE$27>=Monitoring!$BH116,CE$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CF$27>=Monitoring!$BH116,CF$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CG$27>=Monitoring!$BH116,CG$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CH$27>=Monitoring!$BH116,CH$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CI$27>=Monitoring!$BH116,CI$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CJ$27>=Monitoring!$BH116,CJ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CK$27>=Monitoring!$BH116,CK$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CL$27>=Monitoring!$BH116,CL$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CM$27>=Monitoring!$BH116,CM$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CN$27>=Monitoring!$BH116,CN$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CO$27>=Monitoring!$BH116,CO$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CP$27>=Monitoring!$BH116,CP$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CQ$27>=Monitoring!$BH116,CQ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CR$27>=Monitoring!$BH116,CR$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CS$27>=Monitoring!$BH116,CS$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CT$27>=Monitoring!$BH116,CT$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CU$27>=Monitoring!$BH116,CU$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CV$27>=Monitoring!$BH116,CV$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CW$27>=Monitoring!$BH116,CW$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CX$27>=Monitoring!$BH116,CX$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CY$27>=Monitoring!$BH116,CY$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(CZ$27>=Monitoring!$BH116,CZ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DA$27>=Monitoring!$BH116,DA$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DB$27>=Monitoring!$BH116,DB$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DC$27>=Monitoring!$BH116,DC$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DD$27>=Monitoring!$BH116,DD$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DE$27>=Monitoring!$BH116,DE$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DF$27>=Monitoring!$BH116,DF$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DG$27>=Monitoring!$BH116,DG$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DH$27>=Monitoring!$BH116,DH$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DI$27>=Monitoring!$BH116,DI$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DJ$27>=Monitoring!$BH116,DJ$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DK$27>=Monitoring!$BH116,DK$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DL$27>=Monitoring!$BH116,DL$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DM$27>=Monitoring!$BH116,DM$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DN$27>=Monitoring!$BH116,DN$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":22346.400000000001},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1673),$EB1673<>0),IF(AND(DO$27>=Monitoring!$BH116,DO$27<=Monitoring!$BI116),Monitoring!$BF116,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,1586594.4,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},14,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,9,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,10))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,2))","v":"Well Monitoring - Years 87 thru 100*"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,4))","v":""},{"$f":"IF(ISERROR(EL1674),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,6)))","v":"Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,7))","v":"Long-term Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1664&\"Table2\"),B1674+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$1664&\"Table2\"),B1674+1,10))","v":312849.59999999998},{"$f":"IF(ISERR(ED1674),\"Cost Type\",IF(A1674=\"X\",\"Override\",IF(OR(ISBLANK(M1674),ISBLANK(N1674)),\"Enter Dates\",IF(AND(CostType=ARO,L1674>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1674)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1674)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1674)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1674)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1674)),\"Phase\",IF(AND(CostType=ARO,OR(L1674>ScheduleYear,N1674<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1674>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1674,J1674-Q1674)))))))))))","v":312849.60000000003},{"$f":"INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,5)","v":0},{"$f":"Monitoring!BH117","v":100},{"$f":"Monitoring!BI117","v":100},null,{"$f":"IF(EB1674=0,\"\",ROUND(SUM(T1674:DO1674)/EB1674,0))","v":1},{"$f":"IF(OR(J1674=0,SUM(T1674:DO1674)=0),0,J1674-SUM(T1674:DO1674))","v":-5.8207660913467407E-11},{"$f":"IF(OR(J1674=0,SUM(T1674:DO1674)=0),0,1-(SUM(T1674:DO1674)/J1674))","v":-2.2204460492503131E-16},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(T$27>=Monitoring!$BH117,T$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(U$27>=Monitoring!$BH117,U$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(V$27>=Monitoring!$BH117,V$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(W$27>=Monitoring!$BH117,W$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(X$27>=Monitoring!$BH117,X$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(Y$27>=Monitoring!$BH117,Y$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(Z$27>=Monitoring!$BH117,Z$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AA$27>=Monitoring!$BH117,AA$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AB$27>=Monitoring!$BH117,AB$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AC$27>=Monitoring!$BH117,AC$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AD$27>=Monitoring!$BH117,AD$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AE$27>=Monitoring!$BH117,AE$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AF$27>=Monitoring!$BH117,AF$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AG$27>=Monitoring!$BH117,AG$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AH$27>=Monitoring!$BH117,AH$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AI$27>=Monitoring!$BH117,AI$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AJ$27>=Monitoring!$BH117,AJ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AK$27>=Monitoring!$BH117,AK$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AL$27>=Monitoring!$BH117,AL$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AM$27>=Monitoring!$BH117,AM$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AN$27>=Monitoring!$BH117,AN$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AO$27>=Monitoring!$BH117,AO$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AP$27>=Monitoring!$BH117,AP$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AQ$27>=Monitoring!$BH117,AQ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AR$27>=Monitoring!$BH117,AR$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AS$27>=Monitoring!$BH117,AS$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AT$27>=Monitoring!$BH117,AT$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AU$27>=Monitoring!$BH117,AU$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AV$27>=Monitoring!$BH117,AV$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AW$27>=Monitoring!$BH117,AW$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AX$27>=Monitoring!$BH117,AX$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AY$27>=Monitoring!$BH117,AY$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(AZ$27>=Monitoring!$BH117,AZ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BA$27>=Monitoring!$BH117,BA$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BB$27>=Monitoring!$BH117,BB$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BC$27>=Monitoring!$BH117,BC$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BD$27>=Monitoring!$BH117,BD$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BE$27>=Monitoring!$BH117,BE$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BF$27>=Monitoring!$BH117,BF$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BG$27>=Monitoring!$BH117,BG$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BH$27>=Monitoring!$BH117,BH$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BI$27>=Monitoring!$BH117,BI$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BJ$27>=Monitoring!$BH117,BJ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BK$27>=Monitoring!$BH117,BK$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BL$27>=Monitoring!$BH117,BL$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BM$27>=Monitoring!$BH117,BM$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BN$27>=Monitoring!$BH117,BN$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BO$27>=Monitoring!$BH117,BO$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BP$27>=Monitoring!$BH117,BP$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BQ$27>=Monitoring!$BH117,BQ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BR$27>=Monitoring!$BH117,BR$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BS$27>=Monitoring!$BH117,BS$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BT$27>=Monitoring!$BH117,BT$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BU$27>=Monitoring!$BH117,BU$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BV$27>=Monitoring!$BH117,BV$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BW$27>=Monitoring!$BH117,BW$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BX$27>=Monitoring!$BH117,BX$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BY$27>=Monitoring!$BH117,BY$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(BZ$27>=Monitoring!$BH117,BZ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CA$27>=Monitoring!$BH117,CA$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CB$27>=Monitoring!$BH117,CB$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CC$27>=Monitoring!$BH117,CC$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CD$27>=Monitoring!$BH117,CD$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CE$27>=Monitoring!$BH117,CE$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CF$27>=Monitoring!$BH117,CF$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CG$27>=Monitoring!$BH117,CG$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CH$27>=Monitoring!$BH117,CH$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CI$27>=Monitoring!$BH117,CI$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CJ$27>=Monitoring!$BH117,CJ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CK$27>=Monitoring!$BH117,CK$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CL$27>=Monitoring!$BH117,CL$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CM$27>=Monitoring!$BH117,CM$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CN$27>=Monitoring!$BH117,CN$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CO$27>=Monitoring!$BH117,CO$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CP$27>=Monitoring!$BH117,CP$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CQ$27>=Monitoring!$BH117,CQ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CR$27>=Monitoring!$BH117,CR$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CS$27>=Monitoring!$BH117,CS$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CT$27>=Monitoring!$BH117,CT$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CU$27>=Monitoring!$BH117,CU$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CV$27>=Monitoring!$BH117,CV$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CW$27>=Monitoring!$BH117,CW$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CX$27>=Monitoring!$BH117,CX$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CY$27>=Monitoring!$BH117,CY$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(CZ$27>=Monitoring!$BH117,CZ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DA$27>=Monitoring!$BH117,DA$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DB$27>=Monitoring!$BH117,DB$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DC$27>=Monitoring!$BH117,DC$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DD$27>=Monitoring!$BH117,DD$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DE$27>=Monitoring!$BH117,DE$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DF$27>=Monitoring!$BH117,DF$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DG$27>=Monitoring!$BH117,DG$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DH$27>=Monitoring!$BH117,DH$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DI$27>=Monitoring!$BH117,DI$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DJ$27>=Monitoring!$BH117,DJ$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DK$27>=Monitoring!$BH117,DK$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DL$27>=Monitoring!$BH117,DL$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DM$27>=Monitoring!$BH117,DM$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DN$27>=Monitoring!$BH117,DN$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1674),$EB1674<>0),IF(AND(DO$27>=Monitoring!$BH117,DO$27<=Monitoring!$BI117),Monitoring!$BF117,0),0))","v":312849.60000000003},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(J1674=\"\",0,IF(ISERR(ED1674),0,IF(A1674=\"X\",0,IF(AND(CostType=ARO,L1674>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1674)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1674)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1674)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1674)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1674)),0,IF(OR(ISBLANK(M1674),ISBLANK(N1674)),0,IF(AND(CostType=ARO,L1674>ScheduleYear,N1674<=ScheduleYear), 0,J1674)))))))))))","v":312849.59999999998},{"$f":"IF(J1674=\"\",0,IF(EE1674=\"\",0,IF(A1674=\"X\",0,IF(AND(CostType=ARO,L1674>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1674)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1674)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1674)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1674)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1674)),0,IF(OR(ISBLANK(M1674),ISBLANK(N1674)),0,IF(OR(AND(CostType=ARO,L1674>ScheduleYear),N1674<ScheduleYear), 0,J1674)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1674)","v":1},{"$f":"SEARCH(OtherCostType,C1674)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1674)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1674))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1674,0)))),1,$EK1674)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1674)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1674))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1674,0)))),1,$EK1674)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1674)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1674))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1674,0)))),1,$EK1674)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1674)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1674))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1674,0)))),1,$EK1674)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1674)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1674))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1674,0)))),1,$EK1674)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1674+1,6),Accounts,0))","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,18,"FA","SW Monitoring - Years 5 thru 5","","Monitoring","Active Closure","","",5852.8200000000006,5852.82,0,{"$f":"Monitoring!BH126","v":18},{"$f":"Monitoring!BI126","v":18},null,1,9.0949470177292824E-13,1.1102230246251565E-16,null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(T$27>=Monitoring!$BH126,T$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(U$27>=Monitoring!$BH126,U$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(V$27>=Monitoring!$BH126,V$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(W$27>=Monitoring!$BH126,W$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(X$27>=Monitoring!$BH126,X$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(Y$27>=Monitoring!$BH126,Y$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(Z$27>=Monitoring!$BH126,Z$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AA$27>=Monitoring!$BH126,AA$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AB$27>=Monitoring!$BH126,AB$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AC$27>=Monitoring!$BH126,AC$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AD$27>=Monitoring!$BH126,AD$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AE$27>=Monitoring!$BH126,AE$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AF$27>=Monitoring!$BH126,AF$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AG$27>=Monitoring!$BH126,AG$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AH$27>=Monitoring!$BH126,AH$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AI$27>=Monitoring!$BH126,AI$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AJ$27>=Monitoring!$BH126,AJ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AK$27>=Monitoring!$BH126,AK$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":5852.82},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AL$27>=Monitoring!$BH126,AL$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AM$27>=Monitoring!$BH126,AM$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AN$27>=Monitoring!$BH126,AN$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AO$27>=Monitoring!$BH126,AO$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AP$27>=Monitoring!$BH126,AP$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AQ$27>=Monitoring!$BH126,AQ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AR$27>=Monitoring!$BH126,AR$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AS$27>=Monitoring!$BH126,AS$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AT$27>=Monitoring!$BH126,AT$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AU$27>=Monitoring!$BH126,AU$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AV$27>=Monitoring!$BH126,AV$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AW$27>=Monitoring!$BH126,AW$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AX$27>=Monitoring!$BH126,AX$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AY$27>=Monitoring!$BH126,AY$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(AZ$27>=Monitoring!$BH126,AZ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BA$27>=Monitoring!$BH126,BA$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BB$27>=Monitoring!$BH126,BB$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BC$27>=Monitoring!$BH126,BC$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BD$27>=Monitoring!$BH126,BD$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BE$27>=Monitoring!$BH126,BE$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BF$27>=Monitoring!$BH126,BF$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BG$27>=Monitoring!$BH126,BG$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BH$27>=Monitoring!$BH126,BH$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BI$27>=Monitoring!$BH126,BI$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BJ$27>=Monitoring!$BH126,BJ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BK$27>=Monitoring!$BH126,BK$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BL$27>=Monitoring!$BH126,BL$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BM$27>=Monitoring!$BH126,BM$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BN$27>=Monitoring!$BH126,BN$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BO$27>=Monitoring!$BH126,BO$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BP$27>=Monitoring!$BH126,BP$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BQ$27>=Monitoring!$BH126,BQ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BR$27>=Monitoring!$BH126,BR$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BS$27>=Monitoring!$BH126,BS$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BT$27>=Monitoring!$BH126,BT$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BU$27>=Monitoring!$BH126,BU$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BV$27>=Monitoring!$BH126,BV$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BW$27>=Monitoring!$BH126,BW$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BX$27>=Monitoring!$BH126,BX$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BY$27>=Monitoring!$BH126,BY$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(BZ$27>=Monitoring!$BH126,BZ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CA$27>=Monitoring!$BH126,CA$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CB$27>=Monitoring!$BH126,CB$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CC$27>=Monitoring!$BH126,CC$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CD$27>=Monitoring!$BH126,CD$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CE$27>=Monitoring!$BH126,CE$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CF$27>=Monitoring!$BH126,CF$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CG$27>=Monitoring!$BH126,CG$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CH$27>=Monitoring!$BH126,CH$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CI$27>=Monitoring!$BH126,CI$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CJ$27>=Monitoring!$BH126,CJ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CK$27>=Monitoring!$BH126,CK$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CL$27>=Monitoring!$BH126,CL$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CM$27>=Monitoring!$BH126,CM$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CN$27>=Monitoring!$BH126,CN$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CO$27>=Monitoring!$BH126,CO$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CP$27>=Monitoring!$BH126,CP$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CQ$27>=Monitoring!$BH126,CQ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CR$27>=Monitoring!$BH126,CR$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CS$27>=Monitoring!$BH126,CS$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CT$27>=Monitoring!$BH126,CT$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CU$27>=Monitoring!$BH126,CU$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CV$27>=Monitoring!$BH126,CV$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CW$27>=Monitoring!$BH126,CW$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CX$27>=Monitoring!$BH126,CX$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CY$27>=Monitoring!$BH126,CY$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(CZ$27>=Monitoring!$BH126,CZ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DA$27>=Monitoring!$BH126,DA$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DB$27>=Monitoring!$BH126,DB$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DC$27>=Monitoring!$BH126,DC$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DD$27>=Monitoring!$BH126,DD$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DE$27>=Monitoring!$BH126,DE$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DF$27>=Monitoring!$BH126,DF$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DG$27>=Monitoring!$BH126,DG$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DH$27>=Monitoring!$BH126,DH$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DI$27>=Monitoring!$BH126,DI$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DJ$27>=Monitoring!$BH126,DJ$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DK$27>=Monitoring!$BH126,DK$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DL$27>=Monitoring!$BH126,DL$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DM$27>=Monitoring!$BH126,DM$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DN$27>=Monitoring!$BH126,DN$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1683),$EB1683<>0),IF(AND(DO$27>=Monitoring!$BH126,DO$27<=Monitoring!$BI126),Monitoring!$BF126,0),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,1,5852.8200000000006,{"$error":"#VALUE!"},1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},14,null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,21,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,10))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,2))","v":"SW Monitoring - Years 87 thru 100*"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,4))","v":""},{"$f":"IF(ISERROR(EL1686),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,6)))","v":"Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,7))","v":"Long-term Monitoring"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1664&\"Table2\"),B1686+1,10)=0,0,INDEX(INDIRECT(\"_\"&$A$1664&\"Table2\"),B1686+1,10))","v":58305.8},{"$f":"IF(ISERR(ED1686),\"Cost Type\",IF(A1686=\"X\",\"Override\",IF(OR(ISBLANK(M1686),ISBLANK(N1686)),\"Enter Dates\",IF(AND(CostType=ARO,L1686>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1686)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1686)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1686)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1686)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1686)),\"Phase\",IF(AND(CostType=ARO,OR(L1686>ScheduleYear,N1686<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1686>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1686,J1686-Q1686)))))))))))","v":58305.799999999996},{"$f":"INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,5)","v":0},{"$f":"Monitoring!BH129","v":100},{"$f":"Monitoring!BI129","v":100},null,{"$f":"IF(EB1686=0,\"\",ROUND(SUM(T1686:DO1686)/EB1686,0))","v":1},{"$f":"IF(OR(J1686=0,SUM(T1686:DO1686)=0),0,J1686-SUM(T1686:DO1686))","v":7.2759576141834259E-12},{"$f":"IF(OR(J1686=0,SUM(T1686:DO1686)=0),0,1-(SUM(T1686:DO1686)/J1686))","v":1.1102230246251565E-16},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(T$27>=Monitoring!$BH129,T$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),U$27<=ScheduleYear),AND(CostType=ARO,U$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(U$27>=Monitoring!$BH129,U$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),V$27<=ScheduleYear),AND(CostType=ARO,V$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(V$27>=Monitoring!$BH129,V$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),W$27<=ScheduleYear),AND(CostType=ARO,W$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(W$27>=Monitoring!$BH129,W$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),X$27<=ScheduleYear),AND(CostType=ARO,X$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(X$27>=Monitoring!$BH129,X$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Y$27<=ScheduleYear),AND(CostType=ARO,Y$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(Y$27>=Monitoring!$BH129,Y$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),Z$27<=ScheduleYear),AND(CostType=ARO,Z$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(Z$27>=Monitoring!$BH129,Z$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AA$27<=ScheduleYear),AND(CostType=ARO,AA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AA$27>=Monitoring!$BH129,AA$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AB$27<=ScheduleYear),AND(CostType=ARO,AB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AB$27>=Monitoring!$BH129,AB$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AC$27<=ScheduleYear),AND(CostType=ARO,AC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AC$27>=Monitoring!$BH129,AC$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AD$27<=ScheduleYear),AND(CostType=ARO,AD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AD$27>=Monitoring!$BH129,AD$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AE$27<=ScheduleYear),AND(CostType=ARO,AE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AE$27>=Monitoring!$BH129,AE$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AF$27<=ScheduleYear),AND(CostType=ARO,AF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AF$27>=Monitoring!$BH129,AF$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AG$27<=ScheduleYear),AND(CostType=ARO,AG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AG$27>=Monitoring!$BH129,AG$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AH$27<=ScheduleYear),AND(CostType=ARO,AH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AH$27>=Monitoring!$BH129,AH$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AI$27<=ScheduleYear),AND(CostType=ARO,AI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AI$27>=Monitoring!$BH129,AI$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AJ$27<=ScheduleYear),AND(CostType=ARO,AJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AJ$27>=Monitoring!$BH129,AJ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AK$27<=ScheduleYear),AND(CostType=ARO,AK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AK$27>=Monitoring!$BH129,AK$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AL$27<=ScheduleYear),AND(CostType=ARO,AL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AL$27>=Monitoring!$BH129,AL$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AM$27<=ScheduleYear),AND(CostType=ARO,AM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AM$27>=Monitoring!$BH129,AM$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AN$27<=ScheduleYear),AND(CostType=ARO,AN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AN$27>=Monitoring!$BH129,AN$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AO$27<=ScheduleYear),AND(CostType=ARO,AO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AO$27>=Monitoring!$BH129,AO$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AP$27<=ScheduleYear),AND(CostType=ARO,AP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AP$27>=Monitoring!$BH129,AP$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AQ$27<=ScheduleYear),AND(CostType=ARO,AQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AQ$27>=Monitoring!$BH129,AQ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AR$27<=ScheduleYear),AND(CostType=ARO,AR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AR$27>=Monitoring!$BH129,AR$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AS$27<=ScheduleYear),AND(CostType=ARO,AS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AS$27>=Monitoring!$BH129,AS$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AT$27<=ScheduleYear),AND(CostType=ARO,AT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AT$27>=Monitoring!$BH129,AT$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AU$27<=ScheduleYear),AND(CostType=ARO,AU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AU$27>=Monitoring!$BH129,AU$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AV$27<=ScheduleYear),AND(CostType=ARO,AV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AV$27>=Monitoring!$BH129,AV$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AW$27<=ScheduleYear),AND(CostType=ARO,AW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AW$27>=Monitoring!$BH129,AW$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AX$27<=ScheduleYear),AND(CostType=ARO,AX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AX$27>=Monitoring!$BH129,AX$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AY$27<=ScheduleYear),AND(CostType=ARO,AY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AY$27>=Monitoring!$BH129,AY$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(AZ$27>=Monitoring!$BH129,AZ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BA$27<=ScheduleYear),AND(CostType=ARO,BA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BA$27>=Monitoring!$BH129,BA$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BB$27<=ScheduleYear),AND(CostType=ARO,BB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BB$27>=Monitoring!$BH129,BB$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BC$27<=ScheduleYear),AND(CostType=ARO,BC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BC$27>=Monitoring!$BH129,BC$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BD$27<=ScheduleYear),AND(CostType=ARO,BD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BD$27>=Monitoring!$BH129,BD$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BE$27<=ScheduleYear),AND(CostType=ARO,BE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BE$27>=Monitoring!$BH129,BE$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BF$27<=ScheduleYear),AND(CostType=ARO,BF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BF$27>=Monitoring!$BH129,BF$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BG$27<=ScheduleYear),AND(CostType=ARO,BG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BG$27>=Monitoring!$BH129,BG$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BH$27<=ScheduleYear),AND(CostType=ARO,BH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BH$27>=Monitoring!$BH129,BH$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BI$27<=ScheduleYear),AND(CostType=ARO,BI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BI$27>=Monitoring!$BH129,BI$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BJ$27<=ScheduleYear),AND(CostType=ARO,BJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BJ$27>=Monitoring!$BH129,BJ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BK$27<=ScheduleYear),AND(CostType=ARO,BK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BK$27>=Monitoring!$BH129,BK$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BL$27<=ScheduleYear),AND(CostType=ARO,BL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BL$27>=Monitoring!$BH129,BL$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BM$27<=ScheduleYear),AND(CostType=ARO,BM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BM$27>=Monitoring!$BH129,BM$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BN$27<=ScheduleYear),AND(CostType=ARO,BN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BN$27>=Monitoring!$BH129,BN$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BO$27<=ScheduleYear),AND(CostType=ARO,BO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BO$27>=Monitoring!$BH129,BO$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BP$27<=ScheduleYear),AND(CostType=ARO,BP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BP$27>=Monitoring!$BH129,BP$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BQ$27<=ScheduleYear),AND(CostType=ARO,BQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BQ$27>=Monitoring!$BH129,BQ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BR$27<=ScheduleYear),AND(CostType=ARO,BR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BR$27>=Monitoring!$BH129,BR$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BS$27<=ScheduleYear),AND(CostType=ARO,BS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BS$27>=Monitoring!$BH129,BS$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BT$27<=ScheduleYear),AND(CostType=ARO,BT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BT$27>=Monitoring!$BH129,BT$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BU$27<=ScheduleYear),AND(CostType=ARO,BU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BU$27>=Monitoring!$BH129,BU$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BV$27<=ScheduleYear),AND(CostType=ARO,BV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BV$27>=Monitoring!$BH129,BV$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BW$27<=ScheduleYear),AND(CostType=ARO,BW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BW$27>=Monitoring!$BH129,BW$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BX$27<=ScheduleYear),AND(CostType=ARO,BX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BX$27>=Monitoring!$BH129,BX$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BY$27<=ScheduleYear),AND(CostType=ARO,BY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BY$27>=Monitoring!$BH129,BY$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),BZ$27<=ScheduleYear),AND(CostType=ARO,BZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(BZ$27>=Monitoring!$BH129,BZ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CA$27<=ScheduleYear),AND(CostType=ARO,CA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CA$27>=Monitoring!$BH129,CA$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CB$27<=ScheduleYear),AND(CostType=ARO,CB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CB$27>=Monitoring!$BH129,CB$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CC$27<=ScheduleYear),AND(CostType=ARO,CC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CC$27>=Monitoring!$BH129,CC$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CD$27<=ScheduleYear),AND(CostType=ARO,CD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CD$27>=Monitoring!$BH129,CD$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CE$27<=ScheduleYear),AND(CostType=ARO,CE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CE$27>=Monitoring!$BH129,CE$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CF$27>=Monitoring!$BH129,CF$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CG$27<=ScheduleYear),AND(CostType=ARO,CG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CG$27>=Monitoring!$BH129,CG$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CH$27<=ScheduleYear),AND(CostType=ARO,CH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CH$27>=Monitoring!$BH129,CH$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CI$27<=ScheduleYear),AND(CostType=ARO,CI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CI$27>=Monitoring!$BH129,CI$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CJ$27<=ScheduleYear),AND(CostType=ARO,CJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CJ$27>=Monitoring!$BH129,CJ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CK$27<=ScheduleYear),AND(CostType=ARO,CK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CK$27>=Monitoring!$BH129,CK$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CL$27<=ScheduleYear),AND(CostType=ARO,CL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CL$27>=Monitoring!$BH129,CL$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CM$27<=ScheduleYear),AND(CostType=ARO,CM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CM$27>=Monitoring!$BH129,CM$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CN$27<=ScheduleYear),AND(CostType=ARO,CN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CN$27>=Monitoring!$BH129,CN$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CO$27<=ScheduleYear),AND(CostType=ARO,CO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CO$27>=Monitoring!$BH129,CO$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CP$27<=ScheduleYear),AND(CostType=ARO,CP$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CP$27>=Monitoring!$BH129,CP$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CQ$27<=ScheduleYear),AND(CostType=ARO,CQ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CQ$27>=Monitoring!$BH129,CQ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CR$27<=ScheduleYear),AND(CostType=ARO,CR$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CR$27>=Monitoring!$BH129,CR$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CS$27<=ScheduleYear),AND(CostType=ARO,CS$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CS$27>=Monitoring!$BH129,CS$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CT$27<=ScheduleYear),AND(CostType=ARO,CT$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CT$27>=Monitoring!$BH129,CT$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CU$27<=ScheduleYear),AND(CostType=ARO,CU$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CU$27>=Monitoring!$BH129,CU$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CV$27<=ScheduleYear),AND(CostType=ARO,CV$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CV$27>=Monitoring!$BH129,CV$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CW$27<=ScheduleYear),AND(CostType=ARO,CW$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CW$27>=Monitoring!$BH129,CW$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CX$27<=ScheduleYear),AND(CostType=ARO,CX$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CX$27>=Monitoring!$BH129,CX$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CY$27<=ScheduleYear),AND(CostType=ARO,CY$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CY$27>=Monitoring!$BH129,CY$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CZ$27<=ScheduleYear),AND(CostType=ARO,CZ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(CZ$27>=Monitoring!$BH129,CZ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DA$27<=ScheduleYear),AND(CostType=ARO,DA$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DA$27>=Monitoring!$BH129,DA$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DB$27<=ScheduleYear),AND(CostType=ARO,DB$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DB$27>=Monitoring!$BH129,DB$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DC$27<=ScheduleYear),AND(CostType=ARO,DC$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DC$27>=Monitoring!$BH129,DC$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DD$27<=ScheduleYear),AND(CostType=ARO,DD$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DD$27>=Monitoring!$BH129,DD$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DE$27<=ScheduleYear),AND(CostType=ARO,DE$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DE$27>=Monitoring!$BH129,DE$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DF$27<=ScheduleYear),AND(CostType=ARO,DF$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DF$27>=Monitoring!$BH129,DF$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DG$27<=ScheduleYear),AND(CostType=ARO,DG$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DG$27>=Monitoring!$BH129,DG$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DH$27<=ScheduleYear),AND(CostType=ARO,DH$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DH$27>=Monitoring!$BH129,DH$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DI$27<=ScheduleYear),AND(CostType=ARO,DI$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DI$27>=Monitoring!$BH129,DI$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DJ$27<=ScheduleYear),AND(CostType=ARO,DJ$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DJ$27>=Monitoring!$BH129,DJ$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DK$27<=ScheduleYear),AND(CostType=ARO,DK$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DK$27>=Monitoring!$BH129,DK$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DL$27<=ScheduleYear),AND(CostType=ARO,DL$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DL$27>=Monitoring!$BH129,DL$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DM$27<=ScheduleYear),AND(CostType=ARO,DM$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DM$27>=Monitoring!$BH129,DM$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DN$27<=ScheduleYear),AND(CostType=ARO,DN$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DN$27>=Monitoring!$BH129,DN$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":0},{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),DO$27<=ScheduleYear),AND(CostType=ARO,DO$27<=ScheduleYear)),0,IF(AND(ISNUMBER($EB1686),$EB1686<>0),IF(AND(DO$27>=Monitoring!$BH129,DO$27<=Monitoring!$BI129),Monitoring!$BF129,0),0))","v":58305.799999999996},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(J1686=\"\",0,IF(ISERR(ED1686),0,IF(A1686=\"X\",0,IF(AND(CostType=ARO,L1686>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1686)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1686)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1686)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1686)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1686)),0,IF(OR(ISBLANK(M1686),ISBLANK(N1686)),0,IF(AND(CostType=ARO,L1686>ScheduleYear,N1686<=ScheduleYear), 0,J1686)))))))))))","v":58305.8},{"$f":"IF(J1686=\"\",0,IF(EE1686=\"\",0,IF(A1686=\"X\",0,IF(AND(CostType=ARO,L1686>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1686)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1686)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1686)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1686)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1686)),0,IF(OR(ISBLANK(M1686),ISBLANK(N1686)),0,IF(OR(AND(CostType=ARO,L1686>ScheduleYear),N1686<ScheduleYear), 0,J1686)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1686)","v":1},{"$f":"SEARCH(OtherCostType,C1686)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1686)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1686))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1686,0)))),1,$EK1686)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1686)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1686))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1686,0)))),1,$EK1686)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1686)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1686))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1686,0)))),1,$EK1686)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1686)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1686))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1686,0)))),1,$EK1686)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1686)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1686))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1686,0)))),1,$EK1686)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1664&\"Table1\"),B1686+1,6),Accounts,0))","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
["RevegMaint","Revegetation Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J1694:J1697)","v":132776},{"$f":"SUM(K1694:K1697)","v":132776},null,null,null,null,null,{"$f":"SumByColor(Q1694,Q1694:Q1698)","v":0},null,null,{"$f":"IF(ISTEXT($EB1693),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1694:T1697,$J1694:$J1697),IF(CostType=Bond,SUMPRODUCT($EB1694:$EB1697,T1694:T1697,$EA1694:$EA1697),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1694:T1697,$EB1694:$EB1697)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45143.840000000004,0,0,43816.08,0,43816.08,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1693),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1694:AZ1697,$J1694:$J1697),IF(CostType=Bond,SUMPRODUCT($EB1694:$EB1697,AZ1694:AZ1697,$EA1694:$EA1697),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1694:AZ1697,$EB1694:$EB1697)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1693),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1694:CF1697,$J1694:$J1697),IF(CostType=Bond,SUMPRODUCT($EB1694:$EB1697,CF1694:CF1697,$EA1694:$EA1697),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1694:CF1697,$EB1694:$EB1697)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1693),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1694:DL1697,$J1694:$J1697),IF(CostType=Bond,SUMPRODUCT($EB1694:$EB1697,DL1694:DL1697,$EA1694:$EA1697),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1694:DL1697,$EB1694:$EB1697)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1693),SUM(T1693:DO1693)-K1693,K1693)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1694:EB1697)","v":132776},{"$f":"SUM(EC1694:EC1697)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["GMMaint","Growth Media Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J1703:J1705)","v":789507},{"$f":"SUM(K1703:K1705)","v":789507},null,null,null,null,null,{"$f":"SumByColor(Q1703,Q1703:Q1705)","v":0},null,null,{"$f":"IF(ISTEXT($EB1702),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1703:T1705,$J1703:$J1705),IF(CostType=Bond,SUMPRODUCT($EB1703:$EB1705,T1703:T1705,$EA1703:$EA1705),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1703:T1705,$EB1703:$EB1705)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268432.38,0,0,260537.31000000003,0,260537.31000000003,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1702),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1703:AZ1705,$J1703:$J1705),IF(CostType=Bond,SUMPRODUCT($EB1703:$EB1705,AZ1703:AZ1705,$EA1703:$EA1705),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1703:AZ1705,$EB1703:$EB1705)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1702),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1703:CF1705,$J1703:$J1705),IF(CostType=Bond,SUMPRODUCT($EB1703:$EB1705,CF1703:CF1705,$EA1703:$EA1705),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1703:CF1705,$EB1703:$EB1705)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1702),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1703:DL1705,$J1703:$J1705),IF(CostType=Bond,SUMPRODUCT($EB1703:$EB1705,DL1703:DL1705,$EA1703:$EA1705),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1703:DL1705,$EB1703:$EB1705)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1702),SUM(T1702:DO1702)-K1702,K1702)","v":1.1641532182693481E-10},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1703:EB1705)","v":789507},{"$f":"SUM(EC1703:EC1705)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1712) - ROW($A$1711)-1)/INDEX(SheetRangeIndex,MATCH($A$1711,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,3))","v":""},{"$f":"IF(ISERROR(EL1712),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,20)=0,0,INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,20))","v":0},{"$f":"IF(ISERR(ED1712),\"Cost Type\",IF(A1712=\"X\",\"Override\",IF(OR(ISBLANK(M1712),ISBLANK(N1712)),\"Enter Dates\",IF(AND(CostType=ARO,L1712>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1712)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1712)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1712)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1712)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1712)),\"Phase\",IF(AND(CostType=ARO,OR(L1712>ScheduleYear,N1712<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1712>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1712,J1712-Q1712)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K1712),\"\",SUM(T1712:DO1712))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1712<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1712*R1712,R1712*EB1712)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1712:DP1712,T$27:DP$27,\"<=\"&O1712,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1712:DP1712))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1712),$O1712>ScheduleYear),1,0)","v":1},{"$f":"IF(J1712=\"\",0,IF(ISERR(ED1712),0,IF(A1712=\"X\",0,IF(AND(CostType=ARO,L1712>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1712)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1712)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1712)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1712)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1712)),0,IF(OR(ISBLANK(M1712),ISBLANK(N1712)),0,IF(AND(CostType=ARO,L1712>ScheduleYear,N1712<=ScheduleYear), 0,J1712)))))))))))","v":0},{"$f":"IF(J1712=\"\",0,IF(EE1712=\"\",0,IF(A1712=\"X\",0,IF(AND(CostType=ARO,L1712>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1712)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1712)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1712)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1712)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1712)),0,IF(OR(ISBLANK(M1712),ISBLANK(N1712)),0,IF(OR(AND(CostType=ARO,L1712>ScheduleYear),N1712<ScheduleYear), 0,J1712)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1712)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1712)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1712)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1712))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1712,0)))),1,$EK1712)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1712)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1712))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1712,0)))),1,$EK1712)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1712)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1712))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1712,0)))),1,$EK1712)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1712)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1712))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1712,0)))),1,$EK1712)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1712)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1712))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1712,0)))),1,$EK1712)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,5),Accounts,0))","v":""},null,null,null,null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,16)=0,0,INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,16))","v":""},null,{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,17)=0,0,INDEX(INDIRECT(\"_\"&$A$1711&\"Table1\"),B1712+1,17))","v":0},null,null,null,null,null,null,true,2]
[null,2,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,2))","v":"D8T"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,3))","v":""},{"$f":"IF(ISERROR(EL1721),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,5)))","v":"Mob/demob"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,6))","v":"Concurrent EWRSPs"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1718&\"Table2\"),B1721+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$1718&\"Table2\"),B1721+1,26))","v":5946},{"$f":"IF(ISERR(ED1721),\"Cost Type\",IF(A1721=\"X\",\"Override\",IF(OR(ISBLANK(M1721),ISBLANK(N1721)),\"Enter Dates\",IF(AND(CostType=ARO,L1721>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1721)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1721)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1721)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1721)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1721)),\"Phase\",IF(AND(CostType=ARO,OR(L1721>ScheduleYear,N1721<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1721>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1721,J1721-Q1721)))))))))))","v":5946},{"$f":"INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,4)","v":0},2,2,null,{"$f":"IF(ISTEXT(K1721),\"\",SUM(T1721:DO1721))","v":1},{"$f":"IF(OR(AND(CostType=ARO,N1721<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1721*R1721,R1721*EB1721)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1721:DP1721,T$27:DP$27,\"<=\"&O1721,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1721:DP1721))","v":0},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(J1721=\"\",0,IF(ISERR(ED1721),0,IF(A1721=\"X\",0,IF(AND(CostType=ARO,L1721>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1721)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1721)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1721)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1721)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1721)),0,IF(OR(ISBLANK(M1721),ISBLANK(N1721)),0,IF(AND(CostType=ARO,L1721>ScheduleYear,N1721<=ScheduleYear), 0,J1721)))))))))))","v":5946},{"$f":"IF(K1721=\"\",0,IF(OR(ISBLANK(N1721),ISBLANK(O1721)),0,IF(OR(AND(CostType=ARO,M1721>ScheduleYear),O1721<=ScheduleYear),0,K1721)))","v":0},{"$f":"SEARCH(CostType,C1721)","v":1},{"$f":"SEARCH(OtherCostType,C1721)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1721)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1721))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1721,0)))),1,$EK1721)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1721)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1721))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1721,0)))),1,$EK1721)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1721)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1721))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1721,0)))),1,$EK1721)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1721)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1721))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1721,0)))),1,$EK1721)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1721)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1721))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1721,0)))),1,$EK1721)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1721+1,5),Accounts,0))","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,3,"FA","988K","","Mob/demob","Concurrent EWRSPs","","",8809,8809,0,2,2,null,1,0,0,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,8809,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,9,"FA","777G","","Mob/demob","EOM Reclamation","","",414362,414362,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,414362,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,10,"FA","14M","","Mob/demob","EOM Reclamation","","",5776,5776,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5776,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,11,"FA","D8T","","Mob/demob","EOM Reclamation","","",5946,5946,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5946,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,12,"FA","988K","","Mob/demob","EOM Reclamation","","",8809,8809,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,8809,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,13,"FA","740C","","Mob/demob","EOM Reclamation","","",10157,10157,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10157,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,14,"FA","930M","","Mob/demob","EOM Reclamation","","",4770,4770,0,{"$f":"$M$632","v":14},{"$f":"$N$638","v":15},null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4770,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,15,"FA","Dump Truck (10-12 yd3)","","Mob/demob","EOM Reclamation","","",5120,5120,0,{"$f":"$M$632","v":14},{"$f":"$N$638","v":15},null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5120,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,16,"FA","20 Ton Crane","","Mob/demob","EOM Reclamation","","",1449,1449,0,14,15,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1449,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,17,"FA","325F","","Mob/demob","EOM Reclamation","","",5673,5673,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5673,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,18,"FA","966M","","Mob/demob","EOM Reclamation","","",4798,4798,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4798,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,19,"FA","420F2","","Mob/demob","EOM Reclamation","","",1043,1043,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1043,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,20,"FA","Light Truck - 1.5 Ton","","Mob/demob","EOM Reclamation","","",30,30,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,30,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,21,"FA","Supervisor's Truck","","Mob/demob","EOM Reclamation","","",12,12,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,12,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,22,"FA","349F","","Mob/demob","EOM Reclamation","","",16445,16445,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,16445,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,23,"FA","D7E","","Mob/demob","EOM Reclamation","","",5023,5023,0,14,20,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5023,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,24,"FA","Light Truck - 1.5 Ton","","Mob/demob","Fence Replacement","","",30,30,0,{"$f":"M1623","v":63},{"$f":"N1623","v":63},null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,30,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,25,"FA","Light Truck - 1.5 Ton","","Mob/demob","Fence Replacement","","",30,30,0,{"$f":"M1624","v":87},{"$f":"N1624","v":87},null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,30,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,26,"FA","D8T","","Mob/demob","Final Closure","","",5946,5946,0,{"$f":"$N$427","v":39},{"$f":"$N$427","v":39},null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,5946,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,27,"FA","988K","","Mob/demob","Final Closure","","",8809,8809,0,39,39,null,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,8809,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,28,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,2))","v":"740C"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,3))","v":""},{"$f":"IF(ISERROR(EL1747),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,5)))","v":"Mob/demob"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,6))","v":"Final Closure"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1718&\"Table2\"),B1747+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$1718&\"Table2\"),B1747+1,26))","v":10157},10157,{"$f":"INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1747+1,4)","v":0},39,39,null,{"$f":"IF(ISTEXT(K1747),\"\",SUM(T1747:DO1747))","v":1},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,10157,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,29,{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,9))","v":"FA"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,2))","v":"Heavy Duty Drill Rig"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,3))","v":""},{"$f":"IF(ISERROR(EL1748),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,5)))","v":"Mob/demob"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,6))","v":"Final Well Abandonment"},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1718&\"Table2\"),B1748+1,26)=0,0,INDEX(INDIRECT(\"_\"&$A$1718&\"Table2\"),B1748+1,26))","v":0},0,{"$f":"INDEX(INDIRECT(\"_\"&$A$1718&\"Table1\"),B1748+1,4)","v":0},{"$f":"ClosureYear1+3-1","v":16},{"$f":"M1748","v":16},null,{"$f":"IF(ISTEXT(K1748),\"\",SUM(T1748:DO1748))","v":1},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,1,{"$error":"#VALUE!"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},16,null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","CLOSURE PLANNING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Studies","Closure Plan Studies",null,null,null,null,null,null,null,{"$f":"SUM(J1752:J1753)","v":0},{"$f":"SUM(K1752:K1753)","v":0},null,null,null,null,null,{"$f":"SUM(Q1752:Q1753)","v":0},null,null,{"$f":"IF(ISTEXT($EB1751),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1752:T1753,$J1752:$J1753),IF(CostType=Bond,SUMPRODUCT($EB1752:$EB1753,T1752:T1753,$EA1752:$EA1753),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1752:T1753,$EB1752:$EB1753)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1751),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1752:AZ1753,$J1752:$J1753),IF(CostType=Bond,SUMPRODUCT($EB1752:$EB1753,AZ1752:AZ1753,$EA1752:$EA1753),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1752:AZ1753,$EB1752:$EB1753)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1751),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1752:CF1753,$J1752:$J1753),IF(CostType=Bond,SUMPRODUCT($EB1752:$EB1753,CF1752:CF1753,$EA1752:$EA1753),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1752:CF1753,$EB1752:$EB1753)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1751),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1752:DL1753,$J1752:$J1753),IF(CostType=Bond,SUMPRODUCT($EB1752:$EB1753,DL1752:DL1753,$EA1752:$EA1753),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1752:DL1753,$EB1752:$EB1753)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1751),SUM(T1751:DO1751)-K1751,K1751)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1752:EB1753)","v":0},{"$f":"SUM(EC1752:EC1753)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1752) - ROW($A$1751)-1)/INDEX(SheetRangeIndex,MATCH($A$1751,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,3))","v":""},{"$f":"IF(ISERROR(EL1752),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,11))","v":0},{"$f":"IF(ISERR(ED1752),\"Cost Type\",IF(A1752=\"X\",\"Override\",IF(OR(ISBLANK(M1752),ISBLANK(N1752)),\"Enter Dates\",IF(AND(CostType=ARO,L1752>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1752)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1752)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1752)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1752)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1752)),\"Phase\",IF(AND(CostType=ARO,OR(L1752>ScheduleYear,N1752<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1752>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1752,J1752-Q1752)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K1752),\"\",SUM(T1752:DO1752))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1752<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1752*R1752,R1752*EB1752)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1752:DP1752,T$27:DP$27,\"<=\"&O1752,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1752:DP1752))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1752),$O1752>ScheduleYear),1,0)","v":1},{"$f":"IF(J1752=\"\",0,IF(ISERR(ED1752),0,IF(A1752=\"X\",0,IF(AND(CostType=ARO,L1752>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1752)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1752)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1752)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1752)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1752)),0,IF(OR(ISBLANK(M1752),ISBLANK(N1752)),0,IF(AND(CostType=ARO,L1752>ScheduleYear,N1752<=ScheduleYear), 0,J1752)))))))))))","v":0},{"$f":"IF(J1752=\"\",0,IF(ISERR(ED1752),0,IF(A1752=\"X\",0,IF(AND(CostType=ARO,L1752>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1752)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1752)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1752)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1752)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1752)),0,IF(OR(ISBLANK(M1752),ISBLANK(N1752)),0,IF(OR(AND(CostType=ARO,L1752>ScheduleYear),N1752<=ScheduleYear), 0,J1752)))))))))))","v":0},{"$f":"SEARCH(CostType,C1752)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1752)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1752)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1752))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1752,0)))),1,$EK1752)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1752)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1752))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1752,0)))),1,$EK1752)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1752)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1752))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1752,0)))),1,$EK1752)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1752)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1752))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1752,0)))),1,$EK1752)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1752)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1752))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1752,0)))),1,$EK1752)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1751&\"Table1\"),B1752+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Engineering","Closure Plan Engineering",null,null,null,null,null,null,null,{"$f":"SUM(J1755:J1756)","v":0},{"$f":"SUM(K1755:K1756)","v":0},null,null,null,null,null,{"$f":"SUM(Q1755:Q1756)","v":0},null,null,{"$f":"IF(ISTEXT($EB1754),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1755:T1756,$J1755:$J1756),IF(CostType=Bond,SUMPRODUCT($EB1755:$EB1756,T1755:T1756,$EA1755:$EA1756),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1755:T1756,$EB1755:$EB1756)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1754),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1755:AZ1756,$J1755:$J1756),IF(CostType=Bond,SUMPRODUCT($EB1755:$EB1756,AZ1755:AZ1756,$EA1755:$EA1756),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1755:AZ1756,$EB1755:$EB1756)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1754),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1755:CF1756,$J1755:$J1756),IF(CostType=Bond,SUMPRODUCT($EB1755:$EB1756,CF1755:CF1756,$EA1755:$EA1756),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1755:CF1756,$EB1755:$EB1756)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1754),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1755:DL1756,$J1755:$J1756),IF(CostType=Bond,SUMPRODUCT($EB1755:$EB1756,DL1755:DL1756,$EA1755:$EA1756),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1755:DL1756,$EB1755:$EB1756)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1754),SUM(T1754:DO1754)-K1754,K1754)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1755:EB1756)","v":0},{"$f":"SUM(EC1755:EC1756)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1755) - ROW($A$1754)-1)/INDEX(SheetRangeIndex,MATCH($A$1754,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,3))","v":""},{"$f":"IF(ISERROR(EL1755),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,11))","v":0},{"$f":"IF(ISERR(ED1755),\"Cost Type\",IF(A1755=\"X\",\"Override\",IF(OR(ISBLANK(M1755),ISBLANK(N1755)),\"Enter Dates\",IF(AND(CostType=ARO,L1755>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1755)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1755)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1755)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1755)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1755)),\"Phase\",IF(AND(CostType=ARO,OR(L1755>ScheduleYear,N1755<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1755>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1755,J1755-Q1755)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K1755),\"\",SUM(T1755:DO1755))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1755<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1755*R1755,R1755*EB1755)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1755:DP1755,T$27:DP$27,\"<=\"&O1755,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1755:DP1755))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1755),$O1755>ScheduleYear),1,0)","v":1},{"$f":"IF(J1755=\"\",0,IF(ISERR(ED1755),0,IF(A1755=\"X\",0,IF(AND(CostType=ARO,L1755>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1755)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1755)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1755)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1755)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1755)),0,IF(OR(ISBLANK(M1755),ISBLANK(N1755)),0,IF(AND(CostType=ARO,L1755>ScheduleYear,N1755<=ScheduleYear), 0,J1755)))))))))))","v":0},{"$f":"IF(J1755=\"\",0,IF(ISERR(EE1755),0,IF(A1755=\"X\",0,IF(AND(CostType=ARO,L1755>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1755)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1755)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1755)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1755)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1755)),0,IF(OR(ISBLANK(M1755),ISBLANK(N1755)),0,IF(OR(AND(CostType=ARO,L1755>ScheduleYear),N1755<=ScheduleYear), 0,J1755)))))))))))","v":0},{"$f":"SEARCH(CostType,C1755)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1755)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1755)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1755))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1755,0)))),1,$EK1755)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1755)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1755))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1755,0)))),1,$EK1755)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1755)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1755))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1755,0)))),1,$EK1755)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1755)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1755))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1755,0)))),1,$EK1755)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1755)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1755))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1755,0)))),1,$EK1755)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1754&\"Table1\"),B1755+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Permitting","Closure Plan Permitting",null,null,null,null,null,null,null,{"$f":"SUM(J1758:J1759)","v":0},{"$f":"SUM(K1758:K1759)","v":0},null,null,null,null,null,{"$f":"SUM(Q1758:Q1759)","v":0},null,null,{"$f":"IF(ISTEXT($EB1757),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1758:T1759,$J1758:$J1759),IF(CostType=Bond,SUMPRODUCT($EB1758:$EB1759,T1758:T1759,$EA1758:$EA1759),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1758:T1759,$EB1758:$EB1759)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1757),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1758:AZ1759,$J1758:$J1759),IF(CostType=Bond,SUMPRODUCT($EB1758:$EB1759,AZ1758:AZ1759,$EA1758:$EA1759),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1758:AZ1759,$EB1758:$EB1759)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1757),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1758:CF1759,$J1758:$J1759),IF(CostType=Bond,SUMPRODUCT($EB1758:$EB1759,CF1758:CF1759,$EA1758:$EA1759),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1758:CF1759,$EB1758:$EB1759)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1757),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1758:DL1759,$J1758:$J1759),IF(CostType=Bond,SUMPRODUCT($EB1758:$EB1759,DL1758:DL1759,$EA1758:$EA1759),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1758:DL1759,$EB1758:$EB1759)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1757),SUM(T1757:DO1757)-K1757,K1757)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1758:EB1759)","v":0},{"$f":"SUM(EC1758:EC1759)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1758) - ROW($A$1757)-1)/INDEX(SheetRangeIndex,MATCH($A$1757,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,3))","v":""},{"$f":"IF(ISERROR(EL1758),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,11))","v":0},{"$f":"IF(ISERR(ED1758),\"Cost Type\",IF(A1758=\"X\",\"Override\",IF(OR(ISBLANK(M1758),ISBLANK(N1758)),\"Enter Dates\",IF(AND(CostType=ARO,L1758>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1758)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1758)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1758)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1758)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1758)),\"Phase\",IF(AND(CostType=ARO,OR(L1758>ScheduleYear,N1758<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1758>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1758,J1758-Q1758)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K1758),\"\",SUM(T1758:DO1758))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1758<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1758*R1758,R1758*EB1758)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1758:DP1758,T$27:DP$27,\"<=\"&O1758,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1758:DP1758))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1758),$O1758>ScheduleYear),1,0)","v":1},{"$f":"IF(J1758=\"\",0,IF(ISERR(ED1758),0,IF(A1758=\"X\",0,IF(AND(CostType=ARO,L1758>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1758)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1758)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1758)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1758)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1758)),0,IF(OR(ISBLANK(M1758),ISBLANK(N1758)),0,IF(AND(CostType=ARO,L1758>ScheduleYear,N1758<=ScheduleYear), 0,J1758)))))))))))","v":0},{"$f":"IF(J1758=\"\",0,IF(EE1758=\"\",0,IF(A1758=\"X\",0,IF(AND(CostType=ARO,L1758>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1758)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1758)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1758)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1758)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1758)),0,IF(OR(ISBLANK(M1758),ISBLANK(N1758)),0,IF(OR(AND(CostType=ARO,L1758>ScheduleYear),N1758<=ScheduleYear), 0,J1758)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1758)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1758)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1758)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1758))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1758,0)))),1,$EK1758)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1758)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1758))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1758,0)))),1,$EK1758)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1758)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1758))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1758,0)))),1,$EK1758)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1758)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1758))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1758,0)))),1,$EK1758)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1758)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1758))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1758,0)))),1,$EK1758)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1757&\"Table1\"),B1758+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["SolidWaste","GENERAL AND ADMINISTRATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Property","Property Holding Costs",null,null,null,null,null,null,null,{"$f":"SUM(J1762:J1763)","v":0},{"$f":"SUM(K1762:K1763)","v":0},null,null,null,null,null,{"$f":"SUM(Q1762:Q1763)","v":0},null,null,{"$f":"IF(ISTEXT($EB1761),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1762:T1763,$J1762:$J1763),IF(CostType=Bond,SUMPRODUCT($EB1762:$EB1763,T1762:T1763,$EA1762:$EA1763),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1762:T1763,$EB1762:$EB1763)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1761),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1762:AZ1763,$J1762:$J1763),IF(CostType=Bond,SUMPRODUCT($EB1762:$EB1763,AZ1762:AZ1763,$EA1762:$EA1763),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1762:AZ1763,$EB1762:$EB1763)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1761),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1762:CF1763,$J1762:$J1763),IF(CostType=Bond,SUMPRODUCT($EB1762:$EB1763,CF1762:CF1763,$EA1762:$EA1763),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1762:CF1763,$EB1762:$EB1763)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1761),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1762:DL1763,$J1762:$J1763),IF(CostType=Bond,SUMPRODUCT($EB1762:$EB1763,DL1762:DL1763,$EA1762:$EA1763),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1762:DL1763,$EB1762:$EB1763)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1761),SUM(T1761:DO1761)-K1761,K1761)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1762:EB1763)","v":0},{"$f":"SUM(EC1762:EC1763)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1762) - ROW($A$1761)-1)/INDEX(SheetRangeIndex,MATCH($A$1761,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,3))","v":""},{"$f":"IF(ISERROR(EL1762),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,11)=0,0,INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,14))","v":0},{"$f":"IF(ISERR(ED1762),\"Cost Type\",IF(A1762=\"X\",\"Override\",IF(OR(ISBLANK(M1762),ISBLANK(N1762)),\"Enter Dates\",IF(AND(CostType=ARO,L1762>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1762)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1762)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1762)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1762)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1762)),\"Phase\",IF(AND(CostType=ARO,OR(L1762>ScheduleYear,N1762<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1762>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1762,J1762-Q1762)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K1762),\"\",SUM(T1762:DO1762))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1762<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1762*R1762,R1762*EB1762)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1762:DP1762,T$27:DP$27,\"<=\"&O1762,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1762:DP1762))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1762),$O1762>ScheduleYear),1,0)","v":1},{"$f":"IF(J1762=\"\",0,IF(ISERR(ED1762),0,IF(A1762=\"X\",0,IF(AND(CostType=ARO,L1762>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1762)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1762)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1762)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1762)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1762)),0,IF(OR(ISBLANK(M1762),ISBLANK(N1762)),0,IF(AND(CostType=ARO,L1762>ScheduleYear,N1762<=ScheduleYear), 0,J1762)))))))))))","v":0},{"$f":"IF(J1762=\"\",0,IF(EE1762=\"\",0,IF(A1762=\"X\",0,IF(AND(CostType=ARO,L1762>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1762)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1762)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1762)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1762)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1762)),0,IF(OR(ISBLANK(M1762),ISBLANK(N1762)),0,IF(OR(AND(CostType=ARO,L1762>ScheduleYear),N1762<=ScheduleYear), 0,J1762)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1762)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1762)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1762)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1762))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1762,0)))),1,$EK1762)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1762)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1762))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1762,0)))),1,$EK1762)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1762)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1762))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1762,0)))),1,$EK1762)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1762)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1762))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1762,0)))),1,$EK1762)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1762)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1762))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1762,0)))),1,$EK1762)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1761&\"Table1\"),B1762+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Security","Security and Maintenance",null,null,null,null,null,null,null,{"$f":"SUM(J1765:J1766)","v":0},{"$f":"SUM(K1765:K1766)","v":0},null,null,null,null,null,{"$f":"SUM(Q1765:Q1766)","v":0},null,null,{"$f":"IF(ISTEXT($EB1764),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1765:T1766,$J1765:$J1766),IF(CostType=Bond,SUMPRODUCT($EB1765:$EB1766,T1765:T1766,$EA1765:$EA1766),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1765:T1766,$EB1765:$EB1766)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1764),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1765:AZ1766,$J1765:$J1766),IF(CostType=Bond,SUMPRODUCT($EB1765:$EB1766,AZ1765:AZ1766,$EA1765:$EA1766),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1765:AZ1766,$EB1765:$EB1766)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1764),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1765:CF1766,$J1765:$J1766),IF(CostType=Bond,SUMPRODUCT($EB1765:$EB1766,CF1765:CF1766,$EA1765:$EA1766),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1765:CF1766,$EB1765:$EB1766)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1764),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1765:DL1766,$J1765:$J1766),IF(CostType=Bond,SUMPRODUCT($EB1765:$EB1766,DL1765:DL1766,$EA1765:$EA1766),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1765:DL1766,$EB1765:$EB1766)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1764),SUM(T1764:DO1764)-K1764,K1764)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1765:EB1766)","v":0},{"$f":"SUM(EC1765:EC1766)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1765) - ROW($A$1764)-1)/INDEX(SheetRangeIndex,MATCH($A$1764,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,3))","v":""},{"$f":"IF(ISERROR(EL1765),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,14))","v":0},{"$f":"IF(ISERR(ED1765),\"Cost Type\",IF(A1765=\"X\",\"Override\",IF(OR(ISBLANK(M1765),ISBLANK(N1765)),\"Enter Dates\",IF(AND(CostType=ARO,L1765>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1765)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1765)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1765)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1765)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1765)),\"Phase\",IF(AND(CostType=ARO,OR(L1765>ScheduleYear,N1765<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1765>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1765,J1765-Q1765)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K1765),\"\",SUM(T1765:DO1765))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1765<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1765*R1765,R1765*EB1765)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1765:DP1765,T$27:DP$27,\"<=\"&O1765,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1765:DP1765))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1765),$O1765>ScheduleYear),1,0)","v":1},{"$f":"IF(J1765=\"\",0,IF(ISERR(ED1765),0,IF(A1765=\"X\",0,IF(AND(CostType=ARO,L1765>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1765)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1765)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1765)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1765)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1765)),0,IF(OR(ISBLANK(M1765),ISBLANK(N1765)),0,IF(AND(CostType=ARO,L1765>ScheduleYear,N1765<=ScheduleYear), 0,J1765)))))))))))","v":0},{"$f":"IF(J1765=\"\",0,IF(EE1765=\"\",0,IF(A1765=\"X\",0,IF(AND(CostType=ARO,L1765>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1765)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1765)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1765)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1765)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1765)),0,IF(OR(ISBLANK(M1765),ISBLANK(N1765)),0,IF(OR(AND(CostType=ARO,L1765>ScheduleYear),N1765<=ScheduleYear), 0,J1765)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1765)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1765)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1765)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1765))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1765,0)))),1,$EK1765)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1765)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1765))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1765,0)))),1,$EK1765)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1765)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1765))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1765,0)))),1,$EK1765)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1765)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1765))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1765,0)))),1,$EK1765)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1765)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1765))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1765,0)))),1,$EK1765)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1764&\"Table1\"),B1765+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Admin","Administration",null,null,null,null,null,null,null,{"$f":"SUM(J1768:J1769)","v":0},{"$f":"SUM(K1768:K1769)","v":0},null,null,null,null,null,{"$f":"SUM(Q1768:Q1769)","v":0},null,null,{"$f":"IF(ISTEXT($EB1767),0,IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUMPRODUCT(T1768:T1769,$J1768:$J1769),IF(CostType=Bond,SUMPRODUCT($EB1768:$EB1769,T1768:T1769,$EA1768:$EA1769),IF(T$27<=ScheduleYear,0,SUMPRODUCT(T1768:T1769,$EB1768:$EB1769)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1767),0,IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUMPRODUCT(AZ1768:AZ1769,$J1768:$J1769),IF(CostType=Bond,SUMPRODUCT($EB1768:$EB1769,AZ1768:AZ1769,$EA1768:$EA1769),IF(AZ$27<=ScheduleYear,0,SUMPRODUCT(AZ1768:AZ1769,$EB1768:$EB1769)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1767),0,IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUMPRODUCT(CF1768:CF1769,$J1768:$J1769),IF(CostType=Bond,SUMPRODUCT($EB1768:$EB1769,CF1768:CF1769,$EA1768:$EA1769),IF(CF$27<=ScheduleYear,0,SUMPRODUCT(CF1768:CF1769,$EB1768:$EB1769)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISTEXT($EB1767),0,IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUMPRODUCT(DL1768:DL1769,$J1768:$J1769),IF(CostType=Bond,SUMPRODUCT($EB1768:$EB1769,DL1768:DL1769,$EA1768:$EA1769),IF(DL$27<=ScheduleYear,0,SUMPRODUCT(DL1768:DL1769,$EB1768:$EB1769)))))","v":0},0,0,0,{"$f":"IF(ISNUMBER(K1767),SUM(T1767:DO1767)-K1767,K1767)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1768:EB1769)","v":0},{"$f":"SUM(EC1768:EC1769)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1768) - ROW($A$1767)-1)/INDEX(SheetRangeIndex,MATCH($A$1767,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,9))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,3)),\"\",INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,3))","v":""},{"$f":"IF(ISERROR(EL1768),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,5)),\"\",INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,5)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,6))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,8))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,14)=0,0,INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,14))","v":0},{"$f":"IF(ISERR(ED1768),\"Cost Type\",IF(A1768=\"X\",\"Override\",IF(OR(ISBLANK(M1768),ISBLANK(N1768)),\"Enter Dates\",IF(AND(CostType=ARO,L1768>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1768)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1768)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1768)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1768)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1768)),\"Phase\",IF(AND(CostType=ARO,OR(L1768>ScheduleYear,N1768<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1768>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1768,J1768-Q1768)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,4)","v":0},null,null,null,{"$f":"IF(ISTEXT(K1768),\"\",SUM(T1768:DO1768))","v":""},{"$f":"IF(OR(AND(CostType=ARO,N1768<=ScheduleYear),AND(CostType=LOM,LOMComplete)),J1768*R1768,R1768*EB1768)","v":0},{"$f":"IF(CostType=Bond,SUMIFS(T1768:DP1768,T$27:DP$27,\"<=\"&O1768,T$27:DP$27,\"<=\"&ScheduleYear),SUMIF(T$27:DP$27,\"<=\"&ScheduleYear,T1768:DP1768))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1768),$O1768>ScheduleYear),1,0)","v":1},{"$f":"IF(J1768=\"\",0,IF(ISERR(ED1768),0,IF(A1768=\"X\",0,IF(AND(CostType=ARO,L1768>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1768)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1768)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1768)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1768)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1768)),0,IF(OR(ISBLANK(M1768),ISBLANK(N1768)),0,IF(AND(CostType=ARO,L1768>ScheduleYear,N1768<=ScheduleYear), 0,J1768)))))))))))","v":0},{"$f":"IF(J1768=\"\",0,IF(EE1768=\"\",0,IF(A1768=\"X\",0,IF(AND(CostType=ARO,L1768>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1768)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1768)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1768)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1768)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1768)),0,IF(OR(ISBLANK(M1768),ISBLANK(N1768)),0,IF(OR(AND(CostType=ARO,L1768>ScheduleYear),N1768<=ScheduleYear), 0,J1768)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1768)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1768)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1768)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1768))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1768,0)))),1,$EK1768)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1768)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1768))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1768,0)))),1,$EK1768)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1768)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1768))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1768,0)))),1,$EK1768)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1768)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1768))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1768,0)))),1,$EK1768)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1768)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1768))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1768,0)))),1,$EK1768)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1767&\"Table1\"),B1768+1,5),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,true,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","HUMAN RESOURCES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","Salary & Benefits",null,null,null,null,null,null,null,{"$f":"SUM(J1772:J1773)","v":0},{"$f":"SUM(K1772:K1773)","v":0},null,null,null,null,null,{"$f":"SUM(Q1772:Q1773)","v":0},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T1772:T1773),IF(CostType=Bond,SUMPRODUCT(T1772:T1773,$EA1772:$EA1773),IF(T$27<=ScheduleYear,0,SUM(T1772:T1773))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ1772:AZ1773),IF(CostType=Bond,SUMPRODUCT(AZ1772:AZ1773,$EA1772:$EA1773),IF(AZ$27<=ScheduleYear,0,SUM(AZ1772:AZ1773))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF1772:CF1773),IF(CostType=Bond,SUMPRODUCT(CF1772:CF1773,$EA1772:$EA1773),IF(CF$27<=ScheduleYear,0,SUM(CF1772:CF1773))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL1772:DL1773),IF(CostType=Bond,SUMPRODUCT(DL1772:DL1773,$EA1772:$EA1773),IF(DL$27<=ScheduleYear,0,SUM(DL1772:DL1773))))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1772:EB1773)","v":0},{"$f":"SUM(EC1772:EC1773)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1772) - ROW($A$1771)-1)/INDEX(SheetRangeIndex,MATCH($A$1771,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,10)),\"\",INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,10))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,2)),\"\",INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,4))","v":""},{"$f":"IF(ISERROR(EL1772),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,111)=0,0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),B1772+1,111))","v":0},{"$f":"IF(ISERR(ED1772),\"Cost Type\",IF(A1772=\"X\",\"Override\",IF(OR(ISBLANK(M1772),ISBLANK(N1772)),\"Enter Dates\",IF(AND(CostType=ARO,L1772>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1772)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1772)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1772)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1772)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1772)),\"Phase\",IF(AND(CostType=ARO,OR(L1772>ScheduleYear,N1772<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1772>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1772,J1772-Q1772)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1771&\"Table1\"),B1772+1,5)","v":0},{"$f":"FirstHRYr","v":0},{"$f":"LastHRYr","v":0},null,{"$f":"IF(OR(NOT(ISNUMBER(K1772)),K1772=0),\"\",ROUND(SUM(T1772:DO1772)/K1772,0))","v":""},{"$f":"IF(OR(J1772=0,SUM(T1772:DO1772)=0),0,J1772-SUM(T1772:DO1772))","v":0},{"$f":"IF(OR(J1772=0,SUM(T1772:DO1772)=0),0,1-(SUM(T1772:DO1772)/J1772))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),\"\",IF(OR($EB1772=0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,T$25+10)=0),\"\",IF(T$25>0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,T$25+10)*INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),\"\",IF(OR($EB1772=0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,AZ$25+10)=0),\"\",IF(AZ$25>0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,AZ$25+10)*INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),\"\",IF(OR($EB1772=0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,CF$25+10)=0),\"\",IF(CF$25>0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,CF$25+10)*INDEX(INDIRECT(\"_\"&$A$1770&\"Table1\"),$B1772+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISNUMBER(K1772),SUM(T1772:DO1772)-K1772,K1772)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1772),$O1772>ScheduleYear),1,0)","v":1},{"$f":"IF(J1772=\"\",0,IF(ISERR(ED1772),0,IF(A1772=\"X\",0,IF(AND(CostType=ARO,L1772>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1772)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1772)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1772)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1772)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1772)),0,IF(OR(ISBLANK(M1772),ISBLANK(N1772)),0,IF(AND(CostType=ARO,L1772>ScheduleYear,N1772<=ScheduleYear), 0,J1772)))))))))))","v":0},{"$f":"IF(J1772=\"\",0,IF(EE1772=\"\",0,IF(A1772=\"X\",0,IF(AND(CostType=ARO,L1772>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1772)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1772)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1772)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1772)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1772)),0,IF(OR(ISBLANK(M1772),ISBLANK(N1772)),0,IF(OR(AND(CostType=ARO,L1772>ScheduleYear),N1772<=ScheduleYear), 0,J1772)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1772)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1772)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1772)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1772))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1772,0)))),1,$EK1772)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1772)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1772))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1772,0)))),1,$EK1772)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1772)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1772))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1772,0)))),1,$EK1772)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1772)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1772))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1772,0)))),1,$EK1772)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1772)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1772))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1772,0)))),1,$EK1772)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1771&\"Table1\"),B1772+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1771&\"Table1\"),B1772+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["HR","Severance and Outplacement",null,null,null,null,null,null,null,{"$f":"SUM(J1775:J1776)","v":0},{"$f":"SUM(K1775:K1776)","v":0},null,null,null,null,null,{"$f":"SUM(Q1775:Q1776)","v":0},null,null,{"$f":"IF(AND(CostType=LOM,LOMComplete,T$27<=ScheduleYear),SUM(T1775:T1776),IF(CostType=Bond,SUMPRODUCT(T1775:T1776,$EA1775:$EA1776),IF(T$27<=ScheduleYear,0,SUM(T1775:T1776))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,AZ$27<=ScheduleYear),SUM(AZ1775:AZ1776),IF(CostType=Bond,SUMPRODUCT(AZ1775:AZ1776,$EA1775:$EA1776),IF(AZ$27<=ScheduleYear,0,SUM(AZ1775:AZ1776))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,CF$27<=ScheduleYear),SUM(CF1775:CF1776),IF(CostType=Bond,SUMPRODUCT(CF1775:CF1776,$EA1775:$EA1776),IF(CF$27<=ScheduleYear,0,SUM(CF1775:CF1776))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(CostType=LOM,LOMComplete,DL$27<=ScheduleYear),SUM(DL1775:DL1776),IF(CostType=Bond,SUMPRODUCT(DL1775:DL1776,$EA1775:$EA1776),IF(DL$27<=ScheduleYear,0,SUM(DL1775:DL1776))))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1775:EB1776)","v":0},{"$f":"SUM(EC1775:EC1776)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,{"$f":"(ROW(B1775) - ROW($A$1774)-1)/INDEX(SheetRangeIndex,MATCH($A$1774,TableNamesSorted,0),7)","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,10)),0,INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,10))","v":0},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,2)),0,INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,2))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,4)),\"\",INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,4))","v":""},{"$f":"IF(ISERROR(EL1775),\"Facility Type\",IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,6)),\"\",INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,6)))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,7)),\"\",INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,7))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,8)),\"\",INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,8))","v":""},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,9)),\"\",INDEX(INDIRECT(\"_\"&$A$1771&\"Table2\"),B1775+1,9))","v":""},{"$f":"IF(INDEX(INDIRECT(\"_\"&$A$1774&\"Table2\"),B1775+1,111)=0,0,INDEX(INDIRECT(\"_\"&$A$1774&\"Table2\"),B1775+1,111))","v":0},{"$f":"IF(ISERR(ED1775),\"Cost Type\",IF(A1775=\"X\",\"Override\",IF(OR(ISBLANK(M1775),ISBLANK(N1775)),\"Enter Dates\",IF(AND(CostType=ARO,L1775>ScheduleYear),\"Date Range\",IF(AND(ISTEXT(LocationFilter),ISERROR(EI1775)),\"Location\",IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1775)),\"Property\",IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1775)),\"Facility Type\",IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1775)),\"ID Code\",IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1775)),\"Phase\",IF(AND(CostType=ARO,OR(L1775>ScheduleYear,N1775<=ScheduleYear)),0,IF(OR(AND(CostType=Bond,O1775>ScheduleYear),AND(CostType=LOM,LOMComplete)),J1775,J1775-Q1775)))))))))))","v":"Cost Type"},{"$f":"INDEX(INDIRECT(\"_\"&$A$1771&\"Table1\"),B1775+1,5)","v":0},{"$f":"IF(FirstHRYr=0,\"\",FirstHRYr)","v":""},{"$f":"IF(LastHRYr=0,\"\",LastHRYr)","v":""},null,{"$f":"IF(OR(NOT(ISNUMBER(K1775)),K1775=0),\"\",ROUND(SUM(T1775:DO1775)/K1775,0))","v":""},{"$f":"IF(OR(J1775=0,SUM(T1775:DO1775)=0),0,J1775-SUM(T1775:DO1775))","v":0},{"$f":"IF(OR(J1775=0,SUM(T1775:DO1775)=0),0,1-(SUM(T1775:DO1775)/J1775))","v":0},null,{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),T$27<=ScheduleYear),AND(CostType=ARO,T$27<=ScheduleYear)),\"\",IF(OR($EB1775=0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,T$25+10)=0),\"\",IF(T$25>0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,T$25+10)*INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),AZ$27<=ScheduleYear),AND(CostType=ARO,AZ$27<=ScheduleYear)),\"\",IF(OR($EB1775=0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,AZ$25+10)=0),\"\",IF(AZ$25>0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,AZ$25+10)*INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(OR(AND(CostType=LOM,NOT(LOMComplete),CF$27<=ScheduleYear),AND(CostType=ARO,CF$27<=ScheduleYear)),\"\",IF(OR($EB1775=0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,CF$25+10)=0),\"\",IF(CF$25>0,INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,CF$25+10)*INDEX(INDIRECT(\"_\"&$A$1770&\"Table2\"),$B1775+1,3),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(ISNUMBER(K1775),SUM(T1775:DO1775)-K1775,K1775)","v":"Cost Type"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($O1775),$O1775>ScheduleYear),1,0)","v":1},{"$f":"IF(J1775=\"\",0,IF(ISERR(ED1775),0,IF(A1775=\"X\",0,IF(AND(CostType=ARO,L1775>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERROR(EI1775)),0,IF(AND(ISTEXT(PropertyFilter),ISERROR(EJ1775)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERROR(EG1775)),0,IF(AND(ISTEXT(IDCodeFilter),ISERROR(EF1775)),0,IF(AND(ISTEXT(PhaseFilter),ISERROR(EH1775)),0,IF(OR(ISBLANK(M1775),ISBLANK(N1775)),0,IF(AND(CostType=ARO,L1775>ScheduleYear,N1775<=ScheduleYear), 0,J1775)))))))))))","v":0},{"$f":"IF(J1775=\"\",0,IF(EE1775=\"\",0,IF(A1775=\"X\",0,IF(AND(CostType=ARO,L1775>ScheduleYear),0,IF(AND(ISTEXT(LocationFilter),ISERR(EI1775)),0,IF(AND(ISTEXT(PropertyFilter),ISERR(EJ1775)),0,IF(AND(ISTEXT(FacilityTypeFilter),ISERR(EG1775)),0,IF(AND(ISTEXT(IDCodeFilter),ISERR(EF1775)),0,IF(AND(ISTEXT(PhaseFilter),ISERR(EH1775)),0,IF(OR(ISBLANK(M1775),ISBLANK(N1775)),0,IF(OR(AND(CostType=ARO,L1775>ScheduleYear),N1775<=ScheduleYear), 0,J1775)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(CostType,C1775)","v":{"$error":"#VALUE!"}},{"$f":"SEARCH(OtherCostType,C1775)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(IDCodeFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(IDCodeFilter,E1775)))),1,IF(AND(IDCodeFilterType=\"NOT\",ISERROR(SEARCH(IDCodeFilter,E1775))),1,IF(AND(OR(IDCodeFilterType=\"EXACT\",ISBLANK(IDCodeFilterType)),NOT(ISERROR(MATCH(IDCodeFilter,E1775,0)))),1,$EK1775)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(FacilityFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(FacilityTypeFilter,F1775)))),1,IF(AND(FacilityFilterType=\"NOT\",ISERROR(SEARCH(FacilityTypeFilter,F1775))),1,IF(AND(OR(FacilityFilterType=\"EXACT\",ISBLANK(FacilityFilterType)),NOT(ISERROR(MATCH(FacilityTypeFilter,F1775,0)))),1,$EK1775)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PhaseFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PhaseFilter,G1775)))),1,IF(AND(PhaseFilterType=\"NOT\",ISERROR(SEARCH(PhaseFilter,G1775))),1,IF(AND(OR(PhaseFilterType=\"EXACT\",ISBLANK(PhaseFilterType)),NOT(ISERROR(MATCH(PhaseFilter,G1775,0)))),1,$EK1775)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(LocationFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(LocationFilter,H1775)))),1,IF(AND(LocationFilterType=\"NOT\",ISERROR(SEARCH(LocationFilter,H1775))),1,IF(AND(OR(LocationFilterType=\"EXACT\",ISBLANK(LocationFilterType)),NOT(ISERROR(MATCH(LocationFilter,H1775,0)))),1,$EK1775)))","v":{"$error":"#N/A"}},{"$f":"IF(AND(PropertyFilterType=\"CONTAINS\",NOT(ISERROR(SEARCH(PropertyFilter,I1775)))),1,IF(AND(PropertyFilterType=\"NOT\",ISERROR(SEARCH(PropertyFilter,I1775))),1,IF(AND(OR(PropertyFilterType=\"EXACT\",ISBLANK(PropertyFilterType)),NOT(ISERROR(MATCH(PropertyFilter,I1775,0)))),1,$EK1775)))","v":{"$error":"#N/A"}},{"$f":"MATCH(\"NOT\",$EK$27,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(INDEX(INDIRECT(\"_\"&$A$1774&\"Table1\"),B1775+1,2)),\"\",MATCH(INDEX(INDIRECT(\"_\"&$A$1774&\"Table1\"),B1775+1,6),Accounts,0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,false,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,{"$f":"CostType&\" Direct Costs \"","v":"FA Direct Costs "},{"$f":"SumByColor(J29,J29:J1776)","v":54091511},{"$f":"SumByColor(K29,K29:K1776)","v":54091511},null,null,null,null,null,null,null,null,{"$f":"SumByColor(T1774,T29:T1776)","v":460166},1682810,0,30544,0,0,14360,0,{"$f":"SumByColor(AB29,AB29:AB1776)","v":51938},{"$f":"SumByColor(AC1774,AC29:AC1776)","v":46883},46883,707640,1247666,12118368,5526650,6393645,11221915,3667982,5328397,1605133,90931,44836,370693,44836,368193,44836,44836,52836,67182,208691,41719,41719,44219,26511,26511,26511,26511,102921,193250,26511,26511,{"$f":"SumByColor(BI1774,BI29:BI1776)","v":26511},29011,26511,26511,26511,26511,26511,26511,26511,26511,26511,29011,26511,26511,26511,26511,26511,26511,26511,26511,26511,55268,26511,26511,26511,26511,26511,26511,26511,26511,26511,29011,{"$f":"SumByColor(CO1774,CO29:CO1776)","v":26511},26511,26511,26511,26511,26511,26511,26511,26511,29011,26511,26511,26511,44768,26511,26511,26511,26511,26511,37011,26511,26511,26511,26511,26511,26511,414615,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SumByColor(EB29,EB29:EB1776)","v":54091511},{"$f":"SumByColor(EC29,EC29:EC1776)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[null,null,null,null,null,null,null,null,"Engineering, Design and Construction Plan",{"$f":"ROUND(J1777*EngDesignConstr,0)","v":2163660},{"$f":"ROUND(K1777*EngDesignConstr,0)","v":2163660},null,null,null,null,null,null,null,null,{"$f":"ROUND(T1777*EngDesignConstr,0)","v":18407},67312,0,1222,0,0,574,0,2078,1875,1875,28306,49907,484735,221066,255746,448877,146719,213136,64205,3637,1793,14828,1793,14728,1793,1793,2113,2687,8348,1669,1669,{"$f":"ROUND(AZ1777*EngDesignConstr,0)","v":1769},1060,1060,1060,1060,4117,7730,1060,1060,1060,1160,1060,1060,1060,1060,1060,1060,1060,1060,1060,1160,1060,1060,1060,1060,1060,1060,1060,1060,1060,2211,1060,{"$f":"ROUND(CF1777*EngDesignConstr,0)","v":1060},1060,1060,1060,1060,1060,1060,1060,1160,1060,1060,1060,1060,1060,1060,1060,1060,1060,1160,1060,1060,1060,1791,1060,1060,1060,1060,1060,1480,1060,1060,1060,1060,1060,1060,16585,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB1777*EngDesignConstr,0)","v":2163660},{"$f":"ROUND(EC1777*EngDesignConstr,0)","v":0}]
[null,null,null,null,null,null,null,null,"Contingency",{"$f":"ROUND(J1777*Contingency,0)","v":3245491},{"$f":"ROUND(K1777*Contingency,0)","v":3245491},null,null,null,null,null,null,null,null,{"$f":"ROUND(T1777*Contingency,0)","v":27610},100969,0,1833,0,0,862,0,3116,2813,2813,42458,74860,727102,331599,383619,673315,220079,319704,96308,5456,2690,22242,2690,22092,2690,2690,3170,4031,12521,2503,2503,{"$f":"ROUND(AZ1777*Contingency,0)","v":2653},1591,1591,1591,1591,6175,11595,1591,1591,1591,1741,1591,1591,1591,1591,1591,1591,1591,1591,1591,1741,1591,1591,1591,1591,1591,1591,1591,1591,1591,3316,1591,{"$f":"ROUND(CF1777*Contingency,0)","v":1591},1591,1591,1591,1591,1591,1591,1591,1741,1591,1591,1591,1591,1591,1591,1591,1591,1591,1741,1591,1591,1591,2686,1591,1591,1591,1591,1591,2221,1591,1591,1591,1591,1591,1591,24877,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB1777*Contingency,0)","v":3245491},{"$f":"ROUND(EC1777*Contingency,0)","v":0}]
[null,null,null,null,null,null,null,null,"Contractor OH and Profit",{"$f":"ROUND(J1777*ContractorOHProfit,0)","v":5409151},{"$f":"ROUND(K1777*ContractorOHProfit,0)","v":5409151},null,null,null,null,null,null,null,null,{"$f":"ROUND(T1777*ContractorOHProfit,0)","v":46017},168281,0,3054,0,0,1436,0,5194,4688,4688,70764,124767,1211837,552665,639365,1122192,366798,532840,160513,9093,4484,37069,4484,36819,4484,4484,5284,6718,20869,4172,4172,{"$f":"ROUND(AZ1777*ContractorOHProfit,0)","v":4422},2651,2651,2651,2651,10292,19325,2651,2651,2651,2901,2651,2651,2651,2651,2651,2651,2651,2651,2651,2901,2651,2651,2651,2651,2651,2651,2651,2651,2651,5527,2651,{"$f":"ROUND(CF1777*ContractorOHProfit,0)","v":2651},2651,2651,2651,2651,2651,2651,2651,2901,2651,2651,2651,2651,2651,2651,2651,2651,2651,2901,2651,2651,2651,4477,2651,2651,2651,2651,2651,3701,2651,2651,2651,2651,2651,2651,41462,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB1777*ContractorOHProfit,0)","v":5409151},{"$f":"ROUND(EC1777*ContractorOHProfit,0)","v":0}]
[null,null,null,null,null,null,null,null,"Contract Administration",{"$f":"ROUND(J1777*ContractAdmin,0)","v":6378808},{"$f":"ROUND(K1777*ContractAdmin,0)","v":6378808},null,null,null,null,null,null,null,null,{"$f":"ROUND(T1777*ContractAdmin,0)","v":54266},198447,0,3602,0,0,1693,0,6125,5529,5529,83449,147133,1429074,651737,753979,1323358,432551,628358,189287,10723,5287,43714,5287,43420,5287,5287,6231,7923,24610,4920,4920,{"$f":"ROUND(AZ1777*ContractAdmin,0)","v":5215},3126,3126,3126,3126,12137,22789,3126,3126,3126,3421,3126,3126,3126,3126,3126,3126,3126,3126,3126,3421,3126,3126,3126,3126,3126,3126,3126,3126,3126,6518,3126,{"$f":"ROUND(CF1777*ContractAdmin,0)","v":3126},3126,3126,3126,3126,3126,3126,3126,3421,3126,3126,3126,3126,3126,3126,3126,3126,3126,3421,3126,3126,3126,5279,3126,3126,3126,3126,3126,4365,3126,3126,3126,3126,3126,3126,48894,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(EB1777*ContractAdmin,0)","v":6378808},{"$f":"ROUND(EC1777*ContractAdmin,0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"(\"Total \"&CostType&\" Cost  \")","v":"Total FA Cost  "},{"$f":"SUM(J1777:J1783)","v":71288621},{"$f":"SUM(K1777:K1783)","v":71288621},null,null,null,null,null,null,null,null,{"$f":"SUM(T1777:T1783)","v":606466},2217819,0,40255,0,0,18925,0,68451,61788,61788,932617,1644333,15971116,7283717,8426354,14789657,4834129,7022435,2115446,119840,59090,488546,59090,485252,59090,59090,69634,88541,275039,54983,54983,{"$f":"SUM(AZ1777:AZ1783)","v":58278},34939,34939,34939,34939,135642,254689,34939,34939,34939,38234,34939,34939,34939,34939,34939,34939,34939,34939,34939,38234,34939,34939,34939,34939,34939,34939,34939,34939,34939,72840,34939,{"$f":"SUM(CF1777:CF1783)","v":34939},34939,34939,34939,34939,34939,34939,34939,38234,34939,34939,34939,34939,34939,34939,34939,34939,34939,38234,34939,34939,34939,59001,34939,34939,34939,34939,34939,48778,34939,34939,34939,{"$f":"SUM(DL1777:DL1783)","v":34939},34939,34939,546433,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB1777:EB1783)","v":71288621},{"$f":"SUM(EC1777:EC1783)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Calculation Check:",{"$f":"K1784-'Acct Codes'!F65","v":-22.983917444944382},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Acct Codes'!DP65-K1784,0)","v":-71288621},{"$f":"ROUND('Acct Codes'!DQ65-L1784,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Difference:",{"$f":"IF(K1784=0,0,K1787/K1784)","v":-3.224065372921771E-7}]
[null,null,null,null,null,null,null,null,null,null,"*red indicates total less than shown in Acct Codes sheet"]

{"sheet":"Acct Codes","index":4,"n_rows":82,"n_cols":140,"rows_kept":82,"cut":false,"hidden":false,"merged":[[14,27,14,31],[34,111,36,111],[34,112,36,112]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
[null,"Cost type:",{"$f":"CostType","v":"FA"}]
[]
[null,"Budget Year:",{"$f":"ScheduleYear","v":1}]
[null,"First Year of Operation:",{"$f":"FirstYrOps","v":1}]
[null,"Closure Year 1:",{"$f":"ClosureYear1","v":14}]
[null,"Closure Period:",{"$f":"ClosurePeriod","v":7},"years"]
[null,"Post Closure Period:",{"$f":"PostClosurePeriod","v":20},"years"]
[]
[null,"ID Code Filter:",{"$f":"IF(ISBLANK(IDCodeFilter),\"\",IDCodeFilter)","v":""}]
[null,"FacilityType Filter:",{"$f":"IF(ISBLANK(FacilityTypeFilter),\"\",FacilityTypeFilter)","v":""}]
[null,"Phase Filter:",{"$f":"IF(ISBLANK(PhaseFilter),\"\",PhaseFilter)","v":""}]
[null,"Location Filter:",{"$f":"IF(ISBLANK(LocationFilter),\"\",LocationFilter)","v":""}]
[null,"Property Filter:",{"$f":"IF(ISBLANK(PropertyFilter),\"\",PropertyFilter)","v":""}]
[]
[null,"Discount Rate:"]
[null,"Discount Period:","MOP"]
[null,"Year of NPV:"]
[]
[null,"Engineering, Design and Construction Plan (%):",{"$f":"EngDesignConstr","v":0.04}]
[null,"Contingency (%):",{"$f":"Contingency","v":0.06}]
[null,"Contractor OH and Profit (CP)(%):",{"$f":"ContractorOHProfit","v":0.1}]
[null,"Contract Administration (%):",{"$f":"ContractAdmin","v":0.1179262392892388}]
[]
[null,"Show how many years in schedule (10 to 150):",{"$f":"SchedYears","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CELLS USED FOR CREATING WATERFALL GRAPH - DO NOT DELETE OR EDIT"]
[null,"Show how many operating years in schedule:",{"$f":"OpsYears","v":10}]
[]
[null,null,null,null,null,null,"Plan Year",1,{"$f":"H35+1","v":2},{"$f":"I35+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AK35+1","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,{"$f":"BQ35+1","v":63},64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CW35+1","v":95},96,97,98,99,100,null,"Previous Year Comparison",null,null,{"$f":"\"Difference - \"&ScheduleYear-1&\" \"&CostType&\" to \"&ScheduleYear&\" \"&CostType&\" Cost\"","v":"Difference - 0 FA to 1 FA Cost"},{"$f":"\"Difference - \"&ScheduleYear-1&\" \"&CostType&\" to \"&ScheduleYear&\" \"&CostType&\" Cost\"","v":"Difference - 0 FA to 1 FA Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CostType&\" Waterfall\"","v":"FA Waterfall"},{"$f":"CurrencySymbol","v":"$"}]
[null,null,null,null,null,"Scheduled","Closure Year",{"$f":"C12-ClosureYear1","v":-13},{"$f":"IF(H36+1=0,1,H36+1)","v":-12},{"$f":"IF(I36+1=0,1,I36+1)","v":-11},-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,1,2,3,4,5,{"$f":"IF(Y36+1=0,1,Y36+1)","v":6},7,8,9,10,11,12,13,14,15,16,17,{"$f":"IF(AK36+1=0,1,AK36+1)","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"IF(BQ36+1=0,1,BQ36+1)","v":50},51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,{"$f":"IF(CW36+1=0,1,CW36+1)","v":82},83,84,85,86,87,"Difference",{"$f":"ScheduleYear - 1","v":0},{"$f":"ScheduleYear - 1","v":0},{"$f":"ScheduleYear - 1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increases","Cumulative","Base Plot","Upper","Abs Differential",{"$f":"\"Current \"&CostType&\" Cost\"","v":"Current FA Cost"}]
["Facility/Activity Type",null,"Acct Code","Total Cost",{"$f":"(CostType&\" Cost\")","v":"FA Cost"},{"$f":"(CostType&\" Cost\")","v":"FA Cost"},"Calendar Year",{"$f":"$C$12+H35-1","v":1},{"$f":"H37+1","v":2},{"$f":"I37+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AK37+1","v":31},32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,{"$f":"BQ37+1","v":63},64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,{"$f":"CW37+1","v":95},96,97,98,99,100,{"$f":"(CostType&\" Cost\")","v":"FA Cost"},{"$f":"Bond","v":"FA"},{"$f":"LOM","v":"LOM"},{"$f":"ARO","v":"ARO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ScheduleYear&\" \"&CostType","v":"1 FA"},null,null,null,null,null,{"$f":"F65/1000000","v":71.288643983917439}]
[null,null,null,{"$f":"CurrencySymbol","v":"$"},null,"$",null,{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",{"$f":"CurrencySymbol","v":"$"},"$","$","$",{"$f":"CurrencySymbol","v":"$"},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ScheduleYear-1&\" \"&CostType","v":"0 FA"},{"$f":"IF(CostType=Bond,DE65,IF(CostType=LOM,DF65,DG65))/1000000","v":0},{"$f":"EC38","v":0},{"$f":"EC38","v":0},0,0,0,null,{"$f":"ED38","v":0}]
[null,"Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ED38","v":0}]
[{"$f":"ROW(A40) - ROW($A$39)-1","v":0},null,null,{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B40,TotalCost)),0,SUMIF(SchedFacilityType,B40,TotalCost))","v":0},{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B40,FilteredCost)),0,SUMIF(SchedFacilityType,B40,FilteredCost))","v":0},{"$f":"SUM(H40:DC40)","v":0},null,{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B40),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B40,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B40)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},{"$f":"ROUND(F40-E40,0)","v":0},null,null,null,{"$f":"F40-IF(CostType=Bond,DE40,IF(CostType=LOM,DF40,DG40))","v":0},{"$f":"IF(F40=0,\"\",IF(OR(AND(CostType=Bond,DE40=0),AND(CostType=LOM,DF40=0),AND(CostType=ARO,DG40=0)),\"New Cost\",DH40/IF(CostType=Bond,DE40,IF(CostType=LOM,DF40,DG40))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B40","v":0},{"$f":"DH40/1000000","v":0},{"$f":"ROUND(OFFSET(ED40,-1,0)+EC40,2)","v":0},0,{"$f":"IF(EC40>0,OFFSET(ED40,-1,0),ED40)","v":0},{"$f":"IF(EC40>=0,EC40,-EC40)","v":0},0,{"$f":"EC40","v":0},{"$f":"ED40","v":0}]
[{"$f":"ROW(A41) - ROW($A$39)-1","v":1},"WRD",null,{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B41,TotalCost)),0,SUMIF(SchedFacilityType,B41,TotalCost))","v":12468576.265783122},{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B41,FilteredCost)),0,SUMIF(SchedFacilityType,B41,FilteredCost))","v":12468576.265783122},{"$f":"SUM(H41:DC41)","v":12468576.265783129},null,{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":1443546.1700000002},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":46882},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":46882},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":46882},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":46882},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":99086},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":2893036.7657831316},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":3577491.6099999985},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":4256326.4399999985},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":11561.28},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B41),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B41,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B41)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},{"$f":"ROUND(F41-E41,0)","v":0},null,null,null,{"$f":"F41-IF(CostType=Bond,DE41,IF(CostType=LOM,DF41,DG41))","v":12468576.265783129},{"$f":"IF(F41=0,\"\",IF(OR(AND(CostType=Bond,DE41=0),AND(CostType=LOM,DF41=0),AND(CostType=ARO,DG41=0)),\"New Cost\",DH41/IF(CostType=Bond,DE41,IF(CostType=LOM,DF41,DG41))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B41","v":"WRD"},{"$f":"DH41/1000000","v":12.468576265783129},{"$f":"ROUND(OFFSET(ED41,-1,0)+EC41,2)","v":12.47},0,{"$f":"IF(EC41>0,OFFSET(ED41,-1,0),ED41)","v":0},{"$f":"IF(EC41>=0,EC41,-EC41)","v":12.468576265783129},0,{"$f":"EC41","v":12.468576265783129},{"$f":"ED41","v":12.47}]
[{"$f":"ROW(A42) - ROW($A$39)-1","v":2},"Tailings Storage Facility",null,{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B42,TotalCost)),0,SUMIF(SchedFacilityType,B42,TotalCost))","v":18458394.10464032},{"$f":"IF(ISERROR(SUMIF(SchedFacilityType,B42,FilteredCost)),0,SUMIF(SchedFacilityType,B42,FilteredCost))","v":18458394.10464032},{"$f":"SUM(H42:DC42)","v":18458394.10464032},null,{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":50155.839999999997},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":1443448.4646403214},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":48525.8},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":48525.8},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":8779842.6999999993},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":3028298.75},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":4657262.25},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":402334.5},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B42),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B42,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B42)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},{"$f":"ROUND(F42-E42,0)","v":0},null,null,null,18458394.10464032,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B42","v":"Tailings Storage Facility"},{"$f":"DH42/1000000","v":18.45839410464032},{"$f":"ROUND(OFFSET(ED42,-1,0)+EC42,2)","v":30.93},0,{"$f":"IF(EC42>0,OFFSET(ED42,-1,0),ED42)","v":12.47},{"$f":"IF(EC42>=0,EC42,-EC42)","v":18.45839410464032},0,{"$f":"EC42","v":18.45839410464032},{"$f":"ED42","v":30.93}]
[3,"TSF Draindown Management",null,2835918.6,2835918.6,2835918.6,null,{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":419746.4},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":914702.4},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":454119.52},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":406142.4},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":400850.4},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":237449},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":2908.48},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B43),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B43,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B43)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,2835918.6,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSF Draindown Management",2.8359186000000003,33.770000000000003,0,30.93,2.8359186000000003,0,2.8359186000000003,33.770000000000003]
[4,"Buildings",null,2202280.58,2202280.58,2202280.58,null,{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":1965757.38},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":171106.2},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":65417},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B44),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B44,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B44)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,2202280.58,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings",2.20228058,35.97,0,33.770000000000003,2.20228058,0,2.20228058,35.97]
[5,"Pits",null,3753724.9734939765,3753724.9734939765,3753724.9734939761,null,{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":3717270.9734939761},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":18227},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":18227},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B45),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B45,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B45)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,3753724.9734939761,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pits",3.7537249734939762,39.72,0,35.97,3.7537249734939762,0,3.7537249734939762,39.72]
[6,"Pit Rapid Fill",null,446336.8,446336.8,446336.80000000005,null,{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":235955.40000000002},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":210381.40000000002},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B46),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B46,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B46)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,446336.80000000005,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pit Rapid Fill",0.44633680000000003,40.17,0,39.72,0.44633680000000003,0,0.44633680000000003,40.17]
[7,"Roads",null,68882.84,68882.84,68882.84,null,{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":26207.5},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":26207.5},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":16467.840000000004},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B47),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B47,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B47)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,68882.84,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads",6.8882840000000001E-2,40.24,0,40.17,6.8882840000000001E-2,0,6.8882840000000001E-2,40.24]
[8,"Impoundments",null,2154350.1800000002,2154350.1800000002,2154350.1800000006,null,{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":127573.28},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":151304},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":151304},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":1419377.3000000003},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":151971.6},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":76410},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":76410},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B48),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B48,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B48)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,2154350.1800000006,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impoundments",2.1543501800000007,42.39,0,40.24,2.1543501800000007,0,2.1543501800000007,42.39]
[{"$f":"ROW(A49) - ROW($A$39)-1","v":9},"Yards",null,1358634.9,1358634.9,{"$f":"SUM(H49:DC49)","v":1358634.9000000001},null,{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":409776.56},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":142184.5},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":722086.84000000008},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":84587},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B49),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B49,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B49)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},{"$f":"ROUND(F49-E49,0)","v":0},null,null,null,{"$f":"F49-IF(CostType=Bond,DE49,IF(CostType=LOM,DF49,DG49))","v":1358634.9000000001},{"$f":"IF(F49=0,\"\",IF(OR(AND(CostType=Bond,DE49=0),AND(CostType=LOM,DF49=0),AND(CostType=ARO,DG49=0)),\"New Cost\",DH49/IF(CostType=Bond,DE49,IF(CostType=LOM,DF49,DG49))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B49","v":"Yards"},{"$f":"DH49/1000000","v":1.3586349000000002},{"$f":"ROUND(OFFSET(ED49,-1,0)+EC49,2)","v":43.75},0,{"$f":"IF(EC49>0,OFFSET(ED49,-1,0),ED49)","v":42.39},1.3586349000000002,0,1.3586349000000002,{"$f":"ED49","v":43.75}]
[10,"Wells",null,308940,308940,308940,null,{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":125780},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":30544},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":14360},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":23496},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":32300},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":15000},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":8000},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B50),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B50,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B50)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":43460},0,null,null,null,308940,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wells",0.30893999999999999,44.06,0,43.75,0.30893999999999999,0,0.30893999999999999,44.06]
[11,"Waste Disposal",null,128444.5,128444.5,128444.5,null,{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":18284.625},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":24831.625},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":18284.625},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":18284.625},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":18284.625},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":18284.625},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":12189.75},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B51),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B51,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B51)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,128444.5,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Disposal",0.12844449999999999,44.19,0,44.06,0.12844449999999999,0,0.12844449999999999,44.19]
[12,"Miscellaneous Linear Facilities",null,254714,254714,254714,null,{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":186720},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":67994},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B52),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B52,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B52)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,254714,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Miscellaneous Linear Facilities",0.254714,44.44,0,44.19,0.254714,0,0.254714,44.44]
[13,"Monitoring",null,3944766.209999999,3944766.2099999986,3944766.2100000065,null,{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":271965.29000000004},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":243292.57},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":226884.53},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":212223.36000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":78219.06},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":74462.84},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":74462.84},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":74462.84},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":44835.340000000004},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":47335.340000000004},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":44835.340000000004},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":44835.340000000004},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":44835.340000000004},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":44835.340000000004},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":44835.340000000004},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":67181.739999999991},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":41718.94},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":41718.94},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":41718.94},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":44218.94},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":29011.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":29011.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":29011.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":29011.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":29011.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":29011.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":26511.100000000002},{"$f":"IF(ISBLANK($B53),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B53,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B53)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":371155.4},0,null,null,null,3944766.2100000065,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitoring",3.9447662100000063,48.38,0,44.44,3.9447662100000063,0,3.9447662100000063,48.38]
[14,"Reclamation Maintenance",null,979872,979872,979872,null,{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":333156.47999999998},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":323357.76},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":323357.76},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B54),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B54,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B54)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,979872,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reclamation Maintenance",0.97987199999999997,49.36,0,48.38,0.97987199999999997,0,0.97987199999999997,49.36]
[15,"Mob/demob",null,649194,649194,649194,null,{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":66192},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":5055.5},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":5055.5},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":273959.5},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":5669.5},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":268290},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":24912},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":30},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":30},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B55),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B55,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B55)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,649194,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mob/demob",0.64919400000000005,50.01,0,49.36,0.64919400000000005,0,0.64919400000000005,50.01]
[16,"Construction Management",null,3621192.28,3621192.28,3621192.2800000003,null,{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":543178.84199999995},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":543178.84199999995},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":543178.84199999995},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":543178.84199999995},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":543178.84199999995},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":543178.84199999995},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":362119.228},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B56),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B56,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B56)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,3621192.2800000003,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Management",3.6211922800000003,53.63,0,50.01,3.6211922800000003,0,3.6211922800000003,53.63]
[17,"Riprap Supply",null,457305.75,457305.75,457305.75,null,{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!T$29:T$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!T$29:T$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),H$37<=ScheduleYear),0,1))))","v":334386.375},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!U$29:U$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!U$29:U$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),I$37<=ScheduleYear),0,1))))","v":122919.375},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!V$29:V$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!V$29:V$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),J$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!W$29:W$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!W$29:W$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),K$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!X$29:X$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!X$29:X$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),L$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!Y$29:Y$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Y$29:Y$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),M$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!Z$29:Z$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!Z$29:Z$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),N$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AA$29:AA$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AA$29:AA$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),O$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AB$29:AB$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AB$29:AB$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),P$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AC$29:AC$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AC$29:AC$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Q$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AD$29:AD$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AD$29:AD$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),R$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AE$29:AE$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AE$29:AE$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),S$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AF$29:AF$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AF$29:AF$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),T$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AG$29:AG$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AG$29:AG$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),U$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AH$29:AH$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AH$29:AH$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),V$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AI$29:AI$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AI$29:AI$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),W$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AJ$29:AJ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AJ$29:AJ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),X$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AK$29:AK$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AK$29:AK$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Y$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AL$29:AL$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AL$29:AL$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),Z$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AM$29:AM$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AM$29:AM$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AN$29:AN$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AN$29:AN$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AO$29:AO$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AO$29:AO$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AP$29:AP$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AP$29:AP$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AQ$29:AQ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AQ$29:AQ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AR$29:AR$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AR$29:AR$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AS$29:AS$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AS$29:AS$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AT$29:AT$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AT$29:AT$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AU$29:AU$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AU$29:AU$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AV$29:AV$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AV$29:AV$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AW$29:AW$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AW$29:AW$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AX$29:AX$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AX$29:AX$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AY$29:AY$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AY$29:AY$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!AZ$29:AZ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!AZ$29:AZ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BA$29:BA$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BA$29:BA$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BB$29:BB$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BB$29:BB$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BC$29:BC$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BC$29:BC$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BD$29:BD$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BD$29:BD$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BE$29:BE$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BE$29:BE$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BF$29:BF$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BF$29:BF$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BG$29:BG$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BG$29:BG$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BH$29:BH$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BH$29:BH$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BI$29:BI$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BI$29:BI$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BJ$29:BJ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BJ$29:BJ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BK$29:BK$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BK$29:BK$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BL$29:BL$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BL$29:BL$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),AZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BM$29:BM$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BM$29:BM$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BN$29:BN$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BN$29:BN$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BO$29:BO$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BO$29:BO$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BP$29:BP$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BP$29:BP$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BQ$29:BQ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BQ$29:BQ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BR$29:BR$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BR$29:BR$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BS$29:BS$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BS$29:BS$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BT$29:BT$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BT$29:BT$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BU$29:BU$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BU$29:BU$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BV$29:BV$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BV$29:BV$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BW$29:BW$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BW$29:BW$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BX$29:BX$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BX$29:BX$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BY$29:BY$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BY$29:BY$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!BZ$29:BZ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!BZ$29:BZ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CA$29:CA$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CA$29:CA$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CB$29:CB$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CB$29:CB$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CC$29:CC$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CC$29:CC$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CD$29:CD$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CD$29:CD$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CE$29:CE$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CE$29:CE$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CF$29:CF$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CF$29:CF$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CG$29:CG$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CG$29:CG$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CH$29:CH$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CH$29:CH$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CI$29:CI$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CI$29:CI$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CJ$29:CJ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CJ$29:CJ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CK$29:CK$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CK$29:CK$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CL$29:CL$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CL$29:CL$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),BZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CM$29:CM$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CM$29:CM$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CN$29:CN$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CN$29:CN$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CO$29:CO$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CO$29:CO$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CC$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CP$29:CP$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CP$29:CP$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CD$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CQ$29:CQ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CQ$29:CQ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CE$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CR$29:CR$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CR$29:CR$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CF$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CS$29:CS$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CS$29:CS$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CG$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CT$29:CT$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CT$29:CT$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CH$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CU$29:CU$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CU$29:CU$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CI$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CV$29:CV$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CV$29:CV$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CJ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CW$29:CW$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CW$29:CW$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CK$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CX$29:CX$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CX$29:CX$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CL$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CY$29:CY$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CY$29:CY$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CM$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!CZ$29:CZ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!CZ$29:CZ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CN$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DA$29:DA$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DA$29:DA$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CO$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DB$29:DB$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DB$29:DB$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CP$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DC$29:DC$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DC$29:DC$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CQ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DD$29:DD$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DD$29:DD$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CR$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DE$29:DE$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DE$29:DE$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CS$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DF$29:DF$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DF$29:DF$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CT$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DG$29:DG$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DG$29:DG$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CU$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DH$29:DH$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DH$29:DH$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CV$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DI$29:DI$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DI$29:DI$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CW$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DJ$29:DJ$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DJ$29:DJ$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CX$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DK$29:DK$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DK$29:DK$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CY$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DL$29:DL$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DL$29:DL$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),CZ$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DM$29:DM$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DM$29:DM$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DA$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DN$29:DN$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DN$29:DN$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DB$37<=ScheduleYear),0,1))))","v":0},{"$f":"IF(ISBLANK($B57),0,SUMIFS('FA Schedule'!DO$29:DO$1776,_SchedFacilityType,$B57,_SchedAcctCodeTest,1)+SUMPRODUCT('FA Schedule'!DO$29:DO$1776,_SchedCost,(_SchedFacilityType=$B57)*(_SchedAcctCodeTest=2)*(IF(AND(OR(CostType=ARO,AND(CostType=LOM,NOT(LOMComplete))),DC$37<=ScheduleYear),0,1))))","v":0},0,null,null,null,457305.75,"New Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Riprap Supply",0.45730575000000001,54.09,0,53.63,0.45730575000000001,0,0.45730575000000001,54.09]
[]
[null,null,"TOTALS",{"$f":"SUM(D40:D58)","v":54091527.983917423},{"$f":"SUM(E40:E58)","v":54091527.983917423},{"$f":"SUM(F40:F58)","v":54091527.983917437},null,{"$f":"SUM(H40:H58)","v":460166.375},1682813.3850000002,0,30544,0,0,14360,0,51937.5,46882,46882,707639.3,1247665.8,12118371.20091743,5526654.5469999984,6393648.976999999,11221917.106999999,3667981.2769999998,5328397.0370000005,1605133.798,90930.68,44835.340000000004,370693.10000000003,44835.340000000004,368193.10000000003,44835.340000000004,44835.340000000004,52835.340000000004,67181.739999999991,208690.54,41718.94,41718.94,{"$f":"SUM(AN40:AN58)","v":44218.94},26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,102921.1,193250.1,26511.100000000002,26511.100000000002,26511.100000000002,29011.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,29011.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,55268.100000000006,26511.100000000002,{"$f":"SUM(BT40:BT58)","v":26511.100000000002},26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,29011.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,29011.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,44768.100000000006,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,26511.100000000002,37011.100000000006,26511.100000000002,26511.100000000002,26511.100000000002,{"$f":"SUM(CZ40:CZ58)","v":26511.100000000002},26511.100000000002,26511.100000000002,414615.4,0,0,0,0,54091527.983917437,{"$f":"IF(F59=0,\"\",IF(OR(AND(CostType=Bond,DE59=0),AND(CostType=LOM,DF59=0),AND(CostType=ARO,DG59=0)),\"New Cost\",DH59/IF(CostType=Bond,DE59,IF(CostType=LOM,DF59,DG59))))","v":"New Cost"}]
[]
[null,"Engineering, Design and Construction Plan",null,{"$f":"ROUND(D59*EngDesignConstr,0)","v":2163661},{"$f":"ROUND(E59*EngDesignConstr,0)","v":2163661},{"$f":"ROUND(F59*EngDesignConstr,0)","v":2163661},null,{"$f":"ROUND(H59*EngDesignConstr,0)","v":18407},{"$f":"ROUND(I59*EngDesignConstr,0)","v":67313},0,1222,0,0,574,0,2078,1875,1875,28306,49907,484735,221066,255746,448877,146719,213136,64205,3637,1793,14828,1793,14728,1793,1793,2113,2687,8348,1669,1669,{"$f":"ROUND(AN59*EngDesignConstr,0)","v":1769},1060,1060,1060,1060,4117,7730,1060,1060,1060,1160,1060,1060,1060,1060,1060,1060,1060,1060,1060,1160,1060,1060,1060,1060,1060,1060,1060,1060,1060,2211,1060,{"$f":"ROUND(BT59*EngDesignConstr,0)","v":1060},1060,1060,1060,1060,1060,1060,1060,1160,1060,1060,1060,1060,1060,1060,1060,1060,1060,1160,1060,1060,1060,1791,1060,1060,1060,1060,1060,1480,1060,1060,1060,1060,1060,1060,16585,{"$f":"ROUND(F61-E61,0)","v":0},null,0,null,{"$f":"F61-IF(CostType=Bond,DE61,IF(CostType=LOM,DF61,DG61))","v":2163661},{"$f":"IF(F61=0,\"\",IF(OR(AND(CostType=Bond,DE61=0),AND(CostType=LOM,DF61=0),AND(CostType=ARO,DG61=0)),\"New Cost\",DH61/IF(CostType=Bond,DE61,IF(CostType=LOM,DF61,DG61))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B61","v":"Engineering, Design and Construction Plan"},{"$f":"DH61/1000000","v":2.1636609999999998},{"$f":"OFFSET(ED40,ROWS(_AcctTable1)-2,0)+EC61","v":56.253661000000001},0,{"$f":"IF(EC61>0,OFFSET(ED40,ROWS(_AcctTable1)-2,0),ED61)","v":54.09},{"$f":"IF(EC61>=0,EC61,-EC61)","v":2.1636609999999998},0,{"$f":"EC61","v":2.1636609999999998},{"$f":"ED61","v":56.253661000000001}]
[null,"Contingency",null,{"$f":"ROUND(D59*Contingency,0)","v":3245492},{"$f":"ROUND(E59*Contingency,0)","v":3245492},{"$f":"ROUND(F59*Contingency,0)","v":3245492},null,{"$f":"ROUND(H59*Contingency,0)","v":27610},100969,0,1833,0,0,862,0,3116,2813,2813,42458,74860,727102,331599,383619,673315,220079,319704,96308,5456,2690,22242,2690,22092,2690,2690,3170,4031,12521,2503,2503,{"$f":"ROUND(AN59*Contingency,0)","v":2653},1591,1591,1591,1591,6175,11595,1591,1591,1591,1741,1591,1591,1591,1591,1591,1591,1591,1591,1591,1741,1591,1591,1591,1591,1591,1591,1591,1591,1591,3316,1591,{"$f":"ROUND(BT59*Contingency,0)","v":1591},1591,1591,1591,1591,1591,1591,1591,1741,1591,1591,1591,1591,1591,1591,1591,1591,1591,1741,1591,1591,1591,2686,1591,1591,1591,1591,1591,2221,1591,1591,1591,1591,1591,1591,24877,{"$f":"ROUND(F62-E62,0)","v":0},null,0,null,{"$f":"F62-IF(CostType=Bond,DE62,IF(CostType=LOM,DF62,DG62))","v":3245492},{"$f":"IF(F62=0,\"\",IF(OR(AND(CostType=Bond,DE62=0),AND(CostType=LOM,DF62=0),AND(CostType=ARO,DG62=0)),\"New Cost\",DH62/IF(CostType=Bond,DE62,IF(CostType=LOM,DF62,DG62))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B62","v":"Contingency"},{"$f":"DH62/1000000","v":3.245492},{"$f":"ED61+EC62","v":59.499153},0,{"$f":"IF(EC62>0,ED61,ED62)","v":56.253661000000001},{"$f":"IF(EC62>=0,EC62,-EC62)","v":3.245492},0,3.245492,{"$f":"ED62","v":59.499153}]
[null,"Contractor OH and Profit",null,{"$f":"ROUND(D59*ContractorOHProfit,0)","v":5409153},{"$f":"ROUND(E59*ContractorOHProfit,0)","v":5409153},{"$f":"ROUND(F59*ContractorOHProfit,0)","v":5409153},null,{"$f":"ROUND(H59*ContractorOHProfit,0)","v":46017},168281,0,3054,0,0,1436,0,5194,4688,4688,70764,124767,1211837,552665,639365,1122192,366798,532840,160513,9093,4484,37069,4484,36819,4484,4484,5284,6718,20869,4172,4172,{"$f":"ROUND(AN59*ContractorOHProfit,0)","v":4422},2651,2651,2651,2651,10292,19325,2651,2651,2651,2901,2651,2651,2651,2651,2651,2651,2651,2651,2651,2901,2651,2651,2651,2651,2651,2651,2651,2651,2651,5527,2651,{"$f":"ROUND(BT59*ContractorOHProfit,0)","v":2651},2651,2651,2651,2651,2651,2651,2651,2901,2651,2651,2651,2651,2651,2651,2651,2651,2651,2901,2651,2651,2651,4477,2651,2651,2651,2651,2651,3701,2651,2651,2651,2651,2651,2651,41462,{"$f":"ROUND(F63-E63,0)","v":0},null,0,null,{"$f":"F63-IF(CostType=Bond,DE63,IF(CostType=LOM,DF63,DG63))","v":5409153},{"$f":"IF(F63=0,\"\",IF(OR(AND(CostType=Bond,DE63=0),AND(CostType=LOM,DF63=0),AND(CostType=ARO,DG63=0)),\"New Cost\",DH63/IF(CostType=Bond,DE63,IF(CostType=LOM,DF63,DG63))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B63","v":"Contractor OH and Profit"},{"$f":"DH63/1000000","v":5.4091529999999999},{"$f":"ED62+EC63","v":64.908305999999996},0,{"$f":"IF(EC63>0,ED62,ED63)","v":59.499153},{"$f":"IF(EC63>=0,EC63,-EC63)","v":5.4091529999999999},0,5.4091529999999999,{"$f":"ED63","v":64.908305999999996}]
[null,"Contract Administration",null,{"$f":"ROUND(D59*ContractAdmin,0)","v":6378810},{"$f":"ROUND(E59*ContractAdmin,0)","v":6378810},{"$f":"ROUND(F59*ContractAdmin,0)","v":6378810},null,{"$f":"ROUND(H59*ContractAdmin,0)","v":54266},198448,0,3602,0,0,1693,0,6125,5529,5529,83449,147133,1429074,651738,753979,1323358,432551,628358,189287,10723,5287,43714,5287,43420,5287,5287,6231,7922,24610,4920,4920,{"$f":"ROUND(AN59*ContractAdmin,0)","v":5215},3126,3126,3126,3126,12137,22789,3126,3126,3126,3421,3126,3126,3126,3126,3126,3126,3126,3126,3126,3421,3126,3126,3126,3126,3126,3126,3126,3126,3126,6518,3126,{"$f":"ROUND(BT59*ContractAdmin,0)","v":3126},3126,3126,3126,3126,3126,3126,3126,3421,3126,3126,3126,3126,3126,3126,3126,3126,3126,3421,3126,3126,3126,5279,3126,3126,3126,3126,3126,4365,3126,3126,3126,3126,3126,3126,48894,{"$f":"ROUND(F64-E64,0)","v":0},null,0,null,{"$f":"F64-IF(CostType=Bond,DE64,IF(CostType=LOM,DF64,DG64))","v":6378810},{"$f":"IF(F64=0,\"\",IF(OR(AND(CostType=Bond,DE64=0),AND(CostType=LOM,DF64=0),AND(CostType=ARO,DG64=0)),\"New Cost\",DH64/IF(CostType=Bond,DE64,IF(CostType=LOM,DF64,DG64))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B64","v":"Contract Administration"},{"$f":"DH64/1000000","v":6.3788099999999996},{"$f":"ED63+EC64","v":71.287115999999997},0,{"$f":"IF(EC64>0,ED63,ED64)","v":64.908305999999996},{"$f":"IF(EC64>=0,EC64,-EC64)","v":6.3788099999999996},0,6.3788099999999996,{"$f":"ED64","v":71.287115999999997}]
[null,null,"TOTAL COST",{"$f":"SUM(D59:D64)","v":71288643.983917415},{"$f":"SUM(E59:E64)","v":71288643.983917415},{"$f":"SUM(F59:F64)","v":71288643.983917445},null,{"$f":"SUM(H59:H64)","v":606466.375},2217824.3850000002,0,40255,0,0,18925,0,{"$f":"SUM(P59:P64)","v":68450.5},61787,61787,932616.3,1644332.8,15971119.20091743,7283722.5469999984,8426357.9769999981,14789659.106999999,4834128.2769999998,7022435.0370000005,2115446.798,119839.67999999999,59089.340000000004,488546.10000000003,59089.340000000004,485252.10000000003,59089.340000000004,59089.340000000004,69633.34,88539.739999999991,275038.54000000004,54982.94,54982.94,58277.94,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,135642.1,254689.1,34939.100000000006,34939.100000000006,34939.100000000006,38234.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,38234.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,72840.100000000006,34939.100000000006,{"$f":"SUM(BT59:BT64)","v":34939.100000000006},34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,38234.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,38234.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,59001.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,48778.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,546433.4,{"$f":"ROUND(F65-E65,0)","v":0},{"$f":"SUM(DE59:DE64)","v":0},{"$f":"SUM(DF59:DF64)","v":0},{"$f":"SUM(DG59:DG64)","v":0},{"$f":"SUM(DH59:DH64)","v":71288643.983917445},{"$f":"IF(F65=0,\"\",IF(OR(AND(CostType=Bond,DE65=0),AND(CostType=LOM,DF65=0),AND(CostType=ARO,DG65=0)),\"New Cost\",DH65/IF(CostType=Bond,DE65,IF(CostType=LOM,DF65,DG65))))","v":"New Cost"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ScheduleYear&\" \"&CostType","v":"1 FA"},{"$f":"F65/1000000","v":71.288643983917439},{"$f":"EC65+ED64","v":142.57575998391744},{"$f":"EC65","v":71.288643983917439},0,0,0,{"$f":"SUM(EI40:EI64)","v":71.288643983917424}]
[]
[null,null,null,null,null,null,null,"Discount?",{"$f":"IF($C$24=\"EOP\",IF(H37<$C$25,0,1),IF($C$24=\"BOP\",IF(H37<$C$25+1,0,1),IF($C$24=\"MOP\",IF(H37=$C$25,0.5,IF(H37>$C$25,1,0)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($C$24=\"EOP\",IF(AN37<$C$25,0,1),IF($C$24=\"BOP\",IF(AN37<$C$25+1,0,1),IF($C$24=\"MOP\",IF(AN37=$C$25,0.5,IF(AN37>$C$25,1,0)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($C$24=\"EOP\",IF(BT37<$C$25,0,1),IF($C$24=\"BOP\",IF(BT37<$C$25+1,0,1),IF($C$24=\"MOP\",IF(BT37=$C$25,0.5,IF(BT37>$C$25,1,0)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,"Hide these three rows:","Discount Year",{"$f":"SUM($I$67:I67)","v":1},{"$f":"SUM($I$67:J67)","v":2},{"$f":"SUM($I$67:K67)","v":3},{"$f":"SUM($I$67:L67)","v":4},{"$f":"SUM($I$67:M67)","v":5},{"$f":"SUM($I$67:N67)","v":6},{"$f":"SUM($I$67:O67)","v":7},{"$f":"SUM($I$67:P67)","v":8},{"$f":"SUM($I$67:Q67)","v":9},{"$f":"SUM($I$67:R67)","v":10},{"$f":"SUM($I$67:S67)","v":11},{"$f":"SUM($I$67:T67)","v":12},{"$f":"SUM($I$67:U67)","v":13},{"$f":"SUM($I$67:V67)","v":14},{"$f":"SUM($I$67:W67)","v":15},{"$f":"SUM($I$67:X67)","v":16},{"$f":"SUM($I$67:Y67)","v":17},{"$f":"SUM($I$67:Z67)","v":18},{"$f":"SUM($I$67:AA67)","v":19},{"$f":"SUM($I$67:AB67)","v":20},{"$f":"SUM($I$67:AC67)","v":21},{"$f":"SUM($I$67:AD67)","v":22},{"$f":"SUM($I$67:AE67)","v":23},{"$f":"SUM($I$67:AF67)","v":24},{"$f":"SUM($I$67:AG67)","v":25},{"$f":"SUM($I$67:AH67)","v":26},{"$f":"SUM($I$67:AI67)","v":27},{"$f":"SUM($I$67:AJ67)","v":28},{"$f":"SUM($I$67:AK67)","v":29},{"$f":"SUM($I$67:AL67)","v":30},{"$f":"SUM($I$67:AM67)","v":31},{"$f":"SUM($I$67:AN67)","v":32},{"$f":"SUM($I$67:AO67)","v":33},{"$f":"SUM($I$67:AP67)","v":34},{"$f":"SUM($I$67:AQ67)","v":35},{"$f":"SUM($I$67:AR67)","v":36},{"$f":"SUM($I$67:AS67)","v":37},{"$f":"SUM($I$67:AT67)","v":38},{"$f":"SUM($I$67:AU67)","v":39},{"$f":"SUM($I$67:AV67)","v":40},{"$f":"SUM($I$67:AW67)","v":41},{"$f":"SUM($I$67:AX67)","v":42},{"$f":"SUM($I$67:AY67)","v":43},{"$f":"SUM($I$67:AZ67)","v":44},{"$f":"SUM($I$67:BA67)","v":45},{"$f":"SUM($I$67:BB67)","v":46},{"$f":"SUM($I$67:BC67)","v":47},{"$f":"SUM($I$67:BD67)","v":48},{"$f":"SUM($I$67:BE67)","v":49},{"$f":"SUM($I$67:BF67)","v":50},{"$f":"SUM($I$67:BG67)","v":51},{"$f":"SUM($I$67:BH67)","v":52},{"$f":"SUM($I$67:BI67)","v":53},{"$f":"SUM($I$67:BJ67)","v":54},{"$f":"SUM($I$67:BK67)","v":55},{"$f":"SUM($I$67:BL67)","v":56},{"$f":"SUM($I$67:BM67)","v":57},{"$f":"SUM($I$67:BN67)","v":58},{"$f":"SUM($I$67:BO67)","v":59},{"$f":"SUM($I$67:BP67)","v":60},{"$f":"SUM($I$67:BQ67)","v":61},{"$f":"SUM($I$67:BR67)","v":62},{"$f":"SUM($I$67:BS67)","v":63},{"$f":"SUM($I$67:BT67)","v":64},{"$f":"SUM($I$67:BU67)","v":65},{"$f":"SUM($I$67:BV67)","v":66},{"$f":"SUM($I$67:BW67)","v":67},{"$f":"SUM($I$67:BX67)","v":68},{"$f":"SUM($I$67:BY67)","v":69},{"$f":"SUM($I$67:BZ67)","v":70},{"$f":"SUM($I$67:CA67)","v":71},{"$f":"SUM($I$67:CB67)","v":72},{"$f":"SUM($I$67:CC67)","v":73},{"$f":"SUM($I$67:CD67)","v":74},{"$f":"SUM($I$67:CE67)","v":75},{"$f":"SUM($I$67:CF67)","v":76},{"$f":"SUM($I$67:CG67)","v":77},{"$f":"SUM($I$67:CH67)","v":78},{"$f":"SUM($I$67:CI67)","v":79},{"$f":"SUM($I$67:CJ67)","v":80},{"$f":"SUM($I$67:CK67)","v":81},{"$f":"SUM($I$67:CL67)","v":82},{"$f":"SUM($I$67:CM67)","v":83},{"$f":"SUM($I$67:CN67)","v":84},{"$f":"SUM($I$67:CO67)","v":85},{"$f":"SUM($I$67:CP67)","v":86},{"$f":"SUM($I$67:CQ67)","v":87},{"$f":"SUM($I$67:CR67)","v":88},{"$f":"SUM($I$67:CS67)","v":89},{"$f":"SUM($I$67:CT67)","v":90},{"$f":"SUM($I$67:CU67)","v":91},{"$f":"SUM($I$67:CV67)","v":92},{"$f":"SUM($I$67:CW67)","v":93},{"$f":"SUM($I$67:CX67)","v":94},{"$f":"SUM($I$67:CY67)","v":95},{"$f":"SUM($I$67:CZ67)","v":96},{"$f":"SUM($I$67:DA67)","v":97},{"$f":"SUM($I$67:DB67)","v":98},{"$f":"SUM($I$67:DC67)","v":99},{"$f":"SUM($I$67:DD67)","v":100}]
[null,null,null,null,null,null,null,"Discount Factor",{"$f":"IF(I68=0,0,(1+$C$23)^-I68)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AO68=0,0,(1+$C$23)^-AO68)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BU68=0,0,(1+$C$23)^-BU68)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(DA68=0,0,(1+$C$23)^-DA68)","v":1},1,1,1]
[]
[null,null,null,null,null,null,"Discounted Cash Flow:",{"$f":"I69*H65","v":606466.375},{"$f":"J69*I65","v":2217824.3850000002},0,40255,0,0,18925,0,68450.5,61787,61787,932616.3,1644332.8,15971119.20091743,7283722.5469999984,8426357.9769999981,14789659.106999999,4834128.2769999998,7022435.0370000005,2115446.798,119839.67999999999,59089.340000000004,488546.10000000003,59089.340000000004,485252.10000000003,59089.340000000004,59089.340000000004,69633.34,88539.739999999991,275038.54000000004,54982.94,54982.94,{"$f":"AO69*AN65","v":58277.94},34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,135642.1,254689.1,34939.100000000006,34939.100000000006,34939.100000000006,38234.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,38234.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,72840.100000000006,34939.100000000006,{"$f":"BU69*BT65","v":34939.100000000006},34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,38234.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,38234.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,59001.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,48778.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,34939.100000000006,546433.4]
[null,null,null,null,null,"NPV:",{"$f":"SUM(H71:DC71)","v":71288612.983917058}]
[]
[null,null,null,null,"Calculation Check:",{"$f":"F65-'FA Schedule'!K1784","v":22.983917444944382}]
[null,null,null,null,"Difference:",{"$f":"IF(F65=0,0,F74/F65)","v":3.2240643334623538E-7}]
[null,null,null,null,null,"*red indicates total less than shown in Schedule sheet"]
[null,"Select Costs to Graph"]
[null,"Total Cost"]
[]
[null,{"$f":"IF(B78=\"\",B78,CONCATENATE(E37,\" - \",B78))","v":"FA Cost - Total Cost"},null,{"$f":"E37&\"/1000\"","v":"FA Cost/1000"},{"$f":"DD59/$F$80","v":0},1,{"$f":"IF($B$78=\"Total Cost\", H59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),H35)/1000)","v":460.16637500000002},1682.8133850000002,0,30.544,0,0,14.36,0,51.9375,46.881999999999998,46.881999999999998,707.63930000000005,1247.6658,12118.371200917431,5526.6545469999983,6393.6489769999989,11221.917106999999,3667.9812769999999,5328.3970370000006,1605.1337979999998,90.930679999999995,44.835340000000002,370.69310000000002,44.835340000000002,368.19310000000002,44.835340000000002,44.835340000000002,52.835340000000002,67.181739999999991,208.69054,41.718940000000003,41.718940000000003,{"$f":"IF($B$78=\"Total Cost\", AN59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),AN35)/1000)","v":44.218940000000003},26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,102.92110000000001,193.2501,26.511100000000003,26.511100000000003,26.511100000000003,29.011100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,29.011100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,55.268100000000004,26.511100000000003,{"$f":"IF($B$78=\"Total Cost\", BT59/1000,INDEX(AccountsGraphTbl,MATCH($B$78,Accounts,0),BT35)/1000)","v":26.511100000000003},26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,29.011100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,29.011100000000003,26.511100000000003,26.511100000000003,26.511100000000003,44.768100000000004,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,37.011100000000006,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,26.511100000000003,414.61540000000002]
[]
[null,"quarterly or monthly for first three years"]

{"sheet":"Cost Summary","index":5,"n_rows":125,"n_cols":68,"rows_kept":125,"cut":false,"hidden":true,"merged":[[4,0,4,6],[70,1,70,2],[113,53,113,58],[111,0,111,5],[112,0,112,5],[106,53,106,58],[107,53,107,58],[108,53,108,58],[109,53,109,58],[113,0,113,5],[112,53,112,58],[111,53,111,58],[5,0,5,6],[121,0,121,5],[117,53,117,58],[116,53,116,58],[69,1,69,2],[90,54,90,58],[110,53,110,58],[87,63,87,66],[124,0,124,5],[105,53,105,58],[119,0,119,5],[120,0,120,5],[123,0,123,5],[96,2,96,6],[118,53,118,58],[115,0,115,5],[116,0,116,5],[117,0,117,5],[118,0,118,5],[114,0,114,5],[122,0,122,5],[114,53,114,58],[115,53,115,58]]}
[{"$f":"IF('Property Information'!C25=0,\"Enter Project Name\",CONCATENATE(\"Project Name: \",'Property Information'!C25))","v":"Project Name: Copper Flat Reclamation Bond Cost Estimate 2018"}]
[{"$f":"IF(SubmittalDate=0,\"Enter Submittal Date\",CONCATENATE(\"Project Date: \",SubmittalDate))","v":"Project Date: July 2019"}]
[{"$f":"IF(ISBLANK('Property Information'!B6),\"Invalid Model Version!\",CONCATENATE(\"Model Version: \",'Property Information'!B6))","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"File Name: \",FileName)","v":"File Name: Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Data Cost File: \",DataFileName)","v":"Data Cost File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
[]
["Description",null,null,"Scheduled Cost","From Other User","Total Cost"]
[null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
["Waste Rock Dumps",null,null,{"$f":"_SchedDumpsTotal+INDEX(OtherUserCategoryCosts,MATCH(A11,CostSummaryCategories,0),2)","v":6614213},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A11,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D11:E11)","v":6614213}]
["Tailings",null,null,{"$f":"_SchedTailsTotal","v":10076913},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A12,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D12:E12)","v":10076913}]
["Heaps",null,null,{"$f":"_SchedHeapsTotal","v":0},0,0]
["Pits",null,null,{"$f":"_SchedPitsTotal","v":0},0,0]
["Quarries & Borrow Areas",null,null,{"$f":"_SchedQuarryTotal","v":769592},0,769592]
["Material Hauling",null,null,{"$f":"_SchedHaulageTotal","v":372672},0,372672]
["Roads",null,null,{"$f":"_SchedRoadsTotal","v":52415},0,52415]
["Process Ponds",null,null,{"$f":"_SchedPondsTotal","v":693905},0,693905]
["Yards, Etc.",null,null,{"$f":"_SchedYardsTotal","v":742708},0,742708]
["Landfills",null,null,{"$f":"_SchedLandFillsTotal","v":0},0,0]
["Foundation & Buildings Areas",null,null,{"$f":"_SchedBuildingTotal","v":1696242},0,1696242]
["Underground Openings"]
[null,"Declines, Portals, Adits",null,{"$f":"_SchedAditsTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B23,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D23:E23)","v":0}]
[null,"Shafts",null,{"$f":"_SchedShaftsTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B24,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D24:E24)","v":0}]
["Drainage & Sediment Control"]
[null,"Diversion Ditches",null,{"$f":"_SchedDiversionTotal","v":12975472},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B26,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D26:E26)","v":12975472}]
[null,"Sediment/Evaporation Ponds",null,{"$f":"_SchedSedPondTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B27,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D27:E27)","v":0}]
["Other Demo and Equipment Removal"]
[null,"Other Demo",null,{"$f":"_SchedOtherDemoTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B29,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D29:E29)","v":0}]
[null,"Equipment Removal",null,{"$f":"_SchedEquipRemovalTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B30,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D30:E30)","v":0}]
["Solution Management"]
[null,"Pumping",null,{"$f":"_SchedPumpTotal","v":2441648.7999999998},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B32,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D32:E32)","v":2441648.7999999998}]
[null,"Forced Evaporation",null,{"$f":"_SchedEvapTotal","v":553188},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B33,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D33:E33)","v":553188}]
[null,"Water Treatment",null,{"$f":"_SchedTreatTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B34,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D34:E34)","v":0}]
[null,"Decontamination",null,{"$f":"_SchedDeconTotal","v":156154.20000000001},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B35,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D35:E35)","v":156154.20000000001}]
["Well Abandonment"]
[null,"Production/Dewatering Wells",null,{"$f":"_SchedProductionWellTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B37,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D37:E37)","v":0}]
[null,"Monitoring Wells",null,{"$f":"_SchedMonitorWellTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B38,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D38:E38)","v":0}]
["Waste Disposal"]
[null,"Solid Waste",null,{"$f":"_SchedSolidWasteTotal","v":1485},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B40,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D40:E40)","v":1485}]
[null,"Hazardous Waste",null,{"$f":"_SchedHazMatTotal","v":2516},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B41,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D41:E41)","v":2516}]
[null,"Hydrocarbon Contaminated Soils",null,{"$f":"_SchedHCSTotal","v":2546},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B42,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D42:E42)","v":2546}]
["Misc. Costs"]
[null,"Fence Removal",null,{"$f":"_SchedFenceRemovalTotal","v":65417},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B44,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D44:E44)","v":65417}]
[null,"Fence Installation",null,{"$f":"_SchedFenceInstallTotal","v":54681},0,54681]
[null,"Culvert Removal",null,{"$f":"_SchedCulvertTotal","v":2384},0,2384]
[null,"Pipe Removal",null,{"$f":"_SchedPipeTotal","v":186720},0,186720]
[null,"Powerline & Transformer Removal",null,{"$f":"_SchedPowerLineTotal","v":67994},0,67994]
[null,"Rip-rap, rock lining, gabions",null,{"$f":"_SchedRipRapTotal","v":682436},0,682436]
["Exploration"]
[null,"Exploration Drillholes",null,{"$f":"_SchedDrillholeTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B51,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D51:E51)","v":0}]
[null,"Trenches",null,{"$f":"_SchedTrenchTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B52,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D52:E52)","v":0}]
["Exploration Roads & Drill Pads",null,null,{"$f":"_SchedExplRoadTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A53,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D53:E53)","v":0}]
["Monitoring & Maintenance"]
[null,"Reclamation Maintenance",null,{"$f":"_SchedReclMaintTotal","v":{"$error":"#NAME?"}},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B55,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D55:E55)","v":{"$error":"#NAME?"}}]
[null,"Reclamation Monitoring",null,{"$f":"_SchedMonReclTotal","v":{"$error":"#NAME?"}},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B56,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D56:E56)","v":{"$error":"#NAME?"}}]
[null,"Water/Rock Quality Monitoring",null,{"$f":"_SchedMonH2OTotal","v":3620609.4099999983},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B57,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D57:E57)","v":3620609.4099999983}]
["Construction Management",null,null,{"$f":"_SchedConstrMgmtTotal","v":{"$error":"#NAME?"}},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A58,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D58:E58)","v":{"$error":"#NAME?"}}]
["Closure Planning"]
[null,"Studies",null,{"$f":"_SchedStudiesTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B60,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D60:E60)","v":0}]
[null,"Engineering",null,{"$f":"_SchedEngineeringTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B61,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D61:E61)","v":0}]
[null,"Permitting",null,{"$f":"_SchedPermittingTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B62,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D62:E62)","v":0}]
["General & Administration"]
[null,"Property Holding Costs",null,{"$f":"_SchedPropertyTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B64,CostSummaryCategories,0),2)","v":0},{"$f":"SUM(D64:E64)","v":0}]
[null,"Security and Maintenance",null,{"$f":"_SchedSecurityTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B65,CostSummaryCategories,0),2)","v":0},0]
[null,"Adminstration",null,{"$f":"_SchedAdminTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(B66,CostSummaryCategories,0),2)","v":0},0]
["Human Resources",null,null,{"$f":"_SchedHRTotal","v":0},{"$f":"INDEX(OtherUserCategoryCosts,MATCH(A67,CostSummaryCategories,0),2)","v":0},0]
["Unspecified Costs (from Other User sheet)",null,null,{"$f":"UnspecifiedOtherUser","v":6685184.5539174294},null,6685184.5539174294]
["Other Costs**",null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,{"$f":"CostType&\" Direct Costs\"","v":"FA Direct Costs"},{"$f":"SUM(D11:D71)","v":{"$error":"#NAME?"}},{"$f":"SUM(E11:E71)","v":0},{"$f":"SUM(F11:F71)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Costs",null,null,null,null,null,null,"Indirect Costs"]
[null,null,null,null,"Engineering, Design and Construction Plan"]
[null,null,null,null,"Contingency"]
[null,null,null,null,"Contractor OH and Profit"]
[null,null,null,null,"Contract Administration"]
[null,null,null,null,{"$f":"\"TOTAL \"&CostType& \" COST\"","v":"TOTAL FA COST"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Engineering, Design and Construction (ED&C) Plan (7)",null,null,null,null,{"$f":"(IF(NOI=TRUE,\"N/A  \",IF(D72<=BC93,ROUND(BC94*D72,0),IF(AND(BC93<D72,D72<=BD93),ROUND(BD94*D72,0),IF(AND(BD93<D72,D72<=BE93),ROUND(BE94*D72,0),IF(D72>BF93,ROUND(BF94*D72,0),0))))))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG78/$D$72)","v":{"$error":"#NAME?"}},false,null,null,"Insurance (1.5% of labor costs)",null,null,null,{"$f":"BM78","v":0}]
["** Other Operator supplied costs - additional documentation required.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Contingency (8)",null,null,null,null,{"$f":"IF(NOI=TRUE,\"N/A  \",IF(D72<=BC96,ROUND(BC97*D72,0),IF(AND(BC96<D72,D72<=BD96),ROUND(BD97*D72,0),IF(AND(BD96<D72,D72<=BE96),ROUND(BE97*D72,0),IF(D72>BF96,ROUND(BF97*D72,0),0)))))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG79/$D$72)","v":{"$error":"#NAME?"}},false,null,null,"Bond (3% of the O&M costs)",null,null,null,{"$f":"0.03*TotalDirectCost","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Insurance (9)",null,{"$f":"ROUND(BC98*TotalDirectCost,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"BD80","v":{"$error":"#NAME?"}},{"$f":"IF(TotalDirectCost=0,0,BG80/TotalDirectCost)","v":{"$error":"#NAME?"}},true,null,null,"Contractor Profit (10% of O&M cost)",null,null,null,{"$f":"0.1*TotalDirectCost","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Performance Bond (10)",null,null,null,null,{"$f":"IF(D72<=100000,\"N/A  \",ROUND(D72*BC99,0))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG81/$D$72)","v":{"$error":"#NAME?"}},true,null,null,"Contract Administration (4) (See Table Below)",null,null,null,{"$f":"BP110","v":1058186.0625}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB72,\"\")","v":"Indirect Costs"},null,null,null,null,"Include?","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contractor Profit (11)",null,null,null,null,{"$f":"ROUND(BC100*D72,0)","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG82/$D$72)","v":{"$error":"#NAME?"}},true,null,null,"Subtotal Add-On Costs",null,null,null,{"$f":"SUM(BP78:BP81)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB78,\"\")","v":"1. Engineering, Design and Construction (ED&C) Plan (7)"},null,null,null,null,null,{"$f":"IF(EDCCheck=TRUE,BG78,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Contract Administration (12)",null,null,null,null,{"$f":"IF(D72<=BC102,ROUND(BC103*D72,0),IF(AND(BC102<D72,D72<=BD102),ROUND(BD103*D72,0),IF(AND(BD102<D72,D72<=BE102),ROUND(BE103*D72,0),IF(D72>BF102,ROUND(BF103*D72,0),0))))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG84/$D$72)","v":{"$error":"#NAME?"}},true]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB79,\"\")","v":"2. Contingency (8)"},null,null,null,null,null,{"$f":"IF(ContingencyCheck=TRUE,BG79,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. Government Indirect Cost (13)",null,null,null,null,{"$f":"IF(PrivateLand=TRUE,\"N/A  \",ROUND(BG84*BC104,0))","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG85/$D$72)","v":{"$error":"#NAME?"}},true]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB80,\"\")","v":"3. Insurance (9)"},null,null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BD80,\"\")","v":{"$error":"#NAME?"}},null,null,{"$f":"IF(InsuranceCheck=TRUE,BG80,\"\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal Add-On Costs",null,null,null,null,{"$f":"SUM(BG78:BG85)","v":{"$error":"#NAME?"}},{"$f":"IF($D$72=0,0,BG86/$D$72)","v":{"$error":"#NAME?"}},null,null,null,"Grand Total",null,null,null,{"$f":"TotalDirectCost+BP82","v":{"$error":"#NAME?"}}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB81,\"\")","v":"4. Performance Bond (10)"},null,null,null,null,null,{"$f":"IF(BondCheck=TRUE,BG81,\"\")","v":{"$error":"#NAME?"}}]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB82,\"\")","v":"5. Contractor Profit (11)"},null,null,null,null,null,{"$f":"IF(ProfitCheck=TRUE,BG82,\"\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,null,null,null,{"$f":"D72+G91","v":{"$error":"#NAME?"}},null,null,null,null,"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES"]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB84,\"\")","v":"6. Contract Administration (12)"},null,null,null,null,null,{"$f":"IF(AdminCheck=TRUE,BG84,\"\")","v":{"$error":"#NAME?"}}]
[{"$f":"IF(OR(ISBLANK(BB104),BB104=\"\"),\"\")","v":""},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(BB104),BB104=\"\"),\"\",IF(IndirectCheck=TRUE,BG85,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Administrative Cost Rates (%)",null,null,null,null,null,null,null,null,null,"1.  Davis-Bacon wage rates. "]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB86,\"\")","v":"Subtotal Add-On Costs"},null,null,null,null,null,{"$f":"SUM(G84:G90)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Ranges for Indirect Cost Percentages",null,null,null,null,null,null,null,null,"2.  Equipment rates from Cashman"]
["Total Indirect Costs as % of Direct Cost",null,null,null,null,null,{"$f":"IF(G91=0,\"--\",G91/D72)","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">",null,null,null,null,null,"3.  Includes Laboratory Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Engineering, Design and Construction (ED&C) Plan (7)",null,null,null,null,null,null,null,null,null,"4.  NDEP Project Administration"]
["GRAND TOTAL",null,null,null,null,null,{"$f":"BG88","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">"]
["Administrative Cost Rates (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Contingency (8)"]
[null,null,"Cost Ranges for Indirect Cost Percentages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate"]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Insurance (9)",null,"of labor costs",null,null,null,null,null,null,null,"NDEP Administrative Team","Number of\nStaff","% Time Engaged","Annual Salary & Fringe","Cost"]
[{"$f":"BB93","v":"1. Engineering, Design and Construction (ED&C) Plan (7)"},null,{"$f":"BC93","v":0},{"$f":"BD93","v":0},{"$f":"IF(ISBLANK(BE93),\"\",BE93)","v":""},{"$f":"BF93","v":0},{"$f":"BG93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. Bond (10)",null,"of the O&M costs if O&M costs are >$100,000",null,null,null,null,null,null,null,"Deputy Administrator",1,0.05,112000,{"$f":"BM99*BN99*BO99","v":5600}]
[null,{"$f":"BB94","v":"Variable Rate"},{"$f":"BC94","v":0},{"$f":"BD94","v":0},{"$f":"IF(ISBLANK(BE94),\"\",BE94)","v":""},{"$f":"BF94","v":0},{"$f":"BG94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Contractor Profit (11)",null,"of the O&M costs",null,null,null,null,null,null,null,"Bureau Chief",1,0.15,105000,15750]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<=","<=","<=",">",null,null,null,null,null,"Supervising Environmental Scientist",null,null,85000,0]
[{"$f":"BB96","v":"2. Contingency (8)"},null,{"$f":"BC96","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6. Contract Administration (12)",null,null,null,null,null,null,null,null,null,"Supervisor",1,0.4,96000,38400]
[null,{"$f":"BB97","v":"Variable Rate"},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Rate",null,null,null,null,null,null,null,null,null,"Staff Engineer",2,1,60000,120000]
[{"$f":"BB98","v":"3. Insurance (9)"},null,{"$f":"BC98","v":0},"of labor costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Scientist",1,0.45,75000,33750]
[{"$f":"BB99","v":"4. Bond (10)"},null,0,"of the O&M costs if O&M costs are >$100,000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Administration Team",null,null,null,{"$f":"SUM(BP99:BP104)","v":213500}]
[{"$f":"BB100","v":"5. Contractor Profit (11)"},null,0,"of the O&M costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES",null,null,null,null,null,null,null,null,null,"Overhead",null,0.32169999999999999,null,{"$f":"BP105*0.3217","v":68682.95}]
[null,null,"<=","<=","<=",">",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Administrative Team Costs",null,null,null,{"$f":"BP105+BP106","v":282182.95}]
[{"$f":"BB102","v":"6. Contract Administration (12)"},null,{"$f":"BC102","v":0},0,{"$f":"IF(ISBLANK(BE102),\"\",BE102)","v":""},{"$f":"BF102","v":0},{"$f":"IF(ISBLANK(BG102),\"\",BG102)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Life of Project for Earthworks and Demolition",null,3,"years",{"$f":"3*BP107","v":846548.85000000009}]
[null,{"$f":"BB103","v":"Variable Rate"},{"$f":"BC103","v":0},0,{"$f":"IF(ISBLANK(BE103),\"\",BE103)","v":""},{"$f":"BF103","v":0},{"$f":"IF(ISBLANK(BG103),\"\",BG103)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extended Monitoring Period (5 years @ 15%)",null,5,"years",{"$f":"0.15*BN109*BP107","v":211637.21250000002}]
[{"$f":"IF(OR(ISBLANK(BB104),BB104=\"\"),\"\")","v":""},null,{"$f":"BC104","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP108+BP109","v":1058186.0625}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: NDEP"]
[{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BB106,\"\")","v":"RECLAMATION COST ESTIMATION SUMMARY SHEET FOOTNOTES"},null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BC106,\"\")","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff Engineer III, RPE - $89,000"]
[{"$f":"IF(BB107=\"\",\"\",BB107)","v":""},null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Scientist III - $75,000"]
["",null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BC108,\"\")","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor IV, RPE - $96,000"]
["",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Environmental Scientist IV (Supervisor) - $85,000"]
["",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bureau Chief - $105,000"]
["",null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deputy Administrator - $112,000"]
["",null,0,0,0,0]
["",null,0,0,0,0]
["",null,0,0,0,0]
[{"$f":"IF(BB115=\"\",\"\",BB115)","v":""},null,{"$f":"IF(AND(MineLabor=FALSE,MineEquip=FALSE),BC115,\"\")","v":0},0,0,0]
[{"$f":"IF(BB116=\"\",\"\",BB116)","v":""},null,0,0,0,0]
[{"$f":"IF(BB117=\"\",\"\",BB117)","v":""},null,0,0,0,0]
[{"$f":"IF(BB118=\"\",\"\",BB118)","v":""},null,0,0,0,0]
[{"$f":"IF(BB119=\"\",\"\",BB119)","v":""},null,0,0,0,0]

{"sheet":"Filters","index":6,"n_rows":61,"n_cols":7,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"},null,null,null,null,null,{"$f":"Filter3&\":\"","v":"Phases:"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,{"$f":"Filter1&\":\"","v":"Locations:"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,{"$f":"Filter2&\":\"","v":"Properties:"}]
[]
[]
["Phases"]
[-1,"Description",{"$f":"Filter3&\" Code\n(used in detail sheets)\"","v":"Phases Code\n(used in detail sheets)"}]
[{"$f":"ROW(A12) - ROW($A$11)-1","v":0}]
[{"$f":"ROW(A13) - ROW($A$11)-1","v":1},"Concurrent Reclamation - EWRSPs","Concurrent EWRSPs"]
[{"$f":"ROW(A14) - ROW($A$11)-1","v":2},"Concurrent Reclamation - WRSP-3","Concurrent WRSP-3"]
[{"$f":"ROW(A15) - ROW($A$11)-1","v":3},"EOM Reclamation - WRD","EOM Reclamation"]
[4,"EOM Reclamtion - TSF","Tailings Surface Reclamation"]
[5,"Long-term Monitoring","Long-term Monitoring"]
[6,"Fence Replacement","Fence Replacement"]
[7,"Monitoring Well Abandonment","Final Well Abandonment"]
[8,"Final Closure","Final Closure"]
[]
[]
[]
[]
[]
[]
[]
["Locations"]
[-1,"Description",{"$f":"Filter1&\" Code\n(used in detail sheets)\"","v":"Locations Code\n(used in detail sheets)"}]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Properties"]
[-1,"Description",{"$f":"Filter2&\" Code\n(used in detail sheets)\"","v":"Properties Code\n(used in detail sheets)"}]
[{"$f":"ROW(A40) - ROW($A$39)-1","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"            "]

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

{"sheet":"Waste Rock Dumps","index":8,"n_rows":428,"n_cols":205,"rows_kept":428,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Waste Rock Dumps - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Grading Costs",{"$f":"M242","v":47819},{"$f":"N242","v":387783},"N/A",{"$f":"SUM(C12:E12)","v":435602}]
[null,"Cover 1 Placement Cost",{"$f":"O286+S286+V286","v":0},{"$f":"P286+R286+T286+W286","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Cover 2 Placement Cost",{"$f":"O333+S333+V333","v":0},{"$f":"P333+R333+T333+W333","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"I380","v":322461},{"$f":"J380","v":5371655},"N/A",{"$f":"SUM(C15:E15)","v":5694116}]
[null,"Ripping/Scarifying Cost",{"$f":"K424","v":8259},{"$f":"L424","v":55838},"N/A",{"$f":"SUM(C16:E16)","v":64097}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C16)","v":378539},{"$f":"SUM(D12:D16)","v":5815276},null,{"$f":"SUM(F12:F16)","v":6193815}]
[null,"Revegetation Cost",{"$f":"N424","v":83374.539999999994},{"$f":"O424","v":166146.28},{"$f":"P424","v":170879},{"$f":"SUM(C18:E18)","v":420399.82}]
[null,"TOTALS",{"$f":"SUM(C17:C18)","v":461913.54},{"$f":"SUM(D17:D18)","v":5981422.2800000003},{"$f":"SUM(E17:E18)","v":170879},{"$f":"SUM(F17:F18)","v":6614214.8200000003}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[{"$f":"ThisSheetName(A1)&\" - \"&VLOOKUP(A29,TableTitles,2)","v":"Waste Rock Dumps - User Input"},null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells in this section for each dump, lift or dump category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps - User Input Converted to English Units"]
[3,"Facility Description",null,null,null,null,null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded \nSlope","Final \nSlope","Final Top Slope","Lift (dump) Height","Mid-Bench Length","Average Long Dimension (ripping distance)","Final (Regraded) Footprint","Regrade Volume (1)\n(if calculated elsewhere)","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)","Lift (dump) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final Dump Footprint","Regrade Volume\n(if calculated elsewhere)","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Distance to Placement","Slope to Placement","Slope Cover \nThickness "," Flat AreasCover \nThickness","Distance to Placement","Slope to Placement","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from      Growth Media Stockpile","Slope from Dump to  Stockpile"]
[-1,null,null,null,null,null,null,null,null,"% Grade","_H:1V","_H:1V","% Grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A32) - ROW($A$31)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(V32)>20,ABS(AD32)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A32","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*N32,0),N32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O32,0),O32)","v":0},0,{"$f":"IF(Metric,ROUND(Ha2Ac*Q32,3),Q32)","v":0},{"$f":"IF(ISBLANK(R32),\"\",IF(Metric,ROUND(M3_2_CY*R32,0),R32))","v":""},{"$f":"IF(Metric,ROUND(mm2in*S32,3),S32)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*U32,0),U32)","v":0},{"$f":"V32","v":0},{"$f":"IF(Metric,ROUND(mm2in*W32,3),W32)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*Y32,0),Y32)","v":0},{"$f":"Z32","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA32,3),AA32)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*AC32,0),AC32)","v":0},{"$f":"AD32","v":0}]
[{"$f":"ROW(A33) - ROW($A$31)-1","v":1},"Plant Disturbance",null,null,"Yards","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"5485-5445","v":40},2368,{"$f":"ROUNDDOWN(O33,-2)","v":2300},79.94,null,null,null,null,null,null,null,null,null,6,6,5000,-5,{"$f":"IF(OR(ABS(V33)>20,ABS(AD33)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A33","v":1},{"$f":"B33","v":"Plant Disturbance"},{"$f":"IF(Metric,ROUND(M2Ft*N33,0),N33)","v":40},{"$f":"IF(Metric,ROUND(M2Ft*O33,0),O33)","v":2368},{"$f":"IF(Metric,ROUND(M2Ft*P33,0),P33)","v":2300},{"$f":"IF(Metric,ROUND(Ha2Ac*Q33,3),Q33)","v":79.94},{"$f":"IF(ISBLANK(R33),\"\",IF(Metric,ROUND(M3_2_CY*R33,0),R33))","v":""},{"$f":"IF(Metric,ROUND(mm2in*S33,3),S33)","v":0},{"$f":"IF(Metric,ROUND(mm2in*T33,3),T33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U33,0),U33)","v":0},{"$f":"V33","v":0},{"$f":"IF(Metric,ROUND(mm2in*W33,3),W33)","v":0},{"$f":"IF(Metric,ROUND(mm2in*X33,3),X33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Y33,0),Y33)","v":0},{"$f":"Z33","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA33,3),AA33)","v":6},{"$f":"IF(Metric,ROUND(mm2in*AB33,3),AB33)","v":6},{"$f":"IF(Metric,ROUND(M2Ft*AC33,0),AC33)","v":5000},{"$f":"AD33","v":-5}]
[{"$f":"ROW(A34) - ROW($A$31)-1","v":2},{"$f":"'User 06 Earthworks inputs'!B84","v":"WRSP1-MB1"},"WRSP1",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C84","v":75},{"$f":"'User 06 Earthworks inputs'!D84","v":494},{"$f":"ROUNDDOWN(O34,-2)","v":400},{"$f":"'User 06 Earthworks inputs'!E84","v":3.11},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$19","v":13179},{"$f":"'User 09 Haul Distances'!$G$19","v":-3},{"$f":"IF(OR(ABS(V34)>20,ABS(AD34)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":2},{"$f":"B34","v":"WRSP1-MB1"},{"$f":"IF(Metric,ROUND(M2Ft*N34,0),N34)","v":75},{"$f":"IF(Metric,ROUND(M2Ft*O34,0),O34)","v":494},{"$f":"IF(Metric,ROUND(M2Ft*P34,0),P34)","v":400},{"$f":"IF(Metric,ROUND(Ha2Ac*Q34,3),Q34)","v":3.11},{"$f":"IF(ISBLANK(R34),\"\",IF(Metric,ROUND(M3_2_CY*R34,0),R34))","v":""},{"$f":"IF(Metric,ROUND(mm2in*S34,3),S34)","v":0},{"$f":"IF(Metric,ROUND(mm2in*T34,3),T34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U34,0),U34)","v":0},{"$f":"V34","v":0},{"$f":"IF(Metric,ROUND(mm2in*W34,3),W34)","v":0},{"$f":"IF(Metric,ROUND(mm2in*X34,3),X34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Y34,0),Y34)","v":0},{"$f":"Z34","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA34,3),AA34)","v":36},{"$f":"IF(Metric,ROUND(mm2in*AB34,3),AB34)","v":36},{"$f":"IF(Metric,ROUND(M2Ft*AC34,0),AC34)","v":13179},{"$f":"AD34","v":-3}]
[3,{"$f":"'User 06 Earthworks inputs'!B85","v":"WRSP1-MB2"},"WRSP1",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C85","v":50},{"$f":"'User 06 Earthworks inputs'!D85","v":211},{"$f":"ROUNDDOWN(O35,-2)","v":200},{"$f":"'User 06 Earthworks inputs'!E85","v":0.86},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$19","v":13179},{"$f":"'User 09 Haul Distances'!$G$19","v":-3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"WRSP1-MB2",50,211,200,0.86,"",0,0,0,0,0,0,0,0,36,36,13179,-3]
[4,{"$f":"'User 06 Earthworks inputs'!B86","v":"WRSP1-MB3"},"WRSP1",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C86","v":50},{"$f":"'User 06 Earthworks inputs'!D86","v":143},100,{"$f":"'User 06 Earthworks inputs'!E86","v":0.57999999999999996},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$19","v":13179},{"$f":"'User 09 Haul Distances'!$G$19","v":-3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"WRSP1-MB3",50,143,100,0.57999999999999996,"",0,0,0,0,0,0,0,0,36,36,13179,-3]
[5,{"$f":"'User 06 Earthworks inputs'!B87","v":"WRSP1-MB4"},"WRSP1",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C87","v":75},{"$f":"'User 06 Earthworks inputs'!D87","v":2091},2000,{"$f":"'User 06 Earthworks inputs'!E87","v":12.01},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$19","v":13179},{"$f":"'User 09 Haul Distances'!$G$19","v":-3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"WRSP1-MB4",75,2091,2000,12.01,"",0,0,0,0,0,0,0,0,36,36,13179,-3]
[6,{"$f":"'User 06 Earthworks inputs'!B88","v":"WRSP1-MB5"},"WRSP1",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C88","v":25},{"$f":"'User 06 Earthworks inputs'!D88","v":219},200,{"$f":"'User 06 Earthworks inputs'!E88","v":1.3},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$19","v":13179},{"$f":"'User 09 Haul Distances'!$G$19","v":-3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"WRSP1-MB5",25,219,200,1.3,"",0,0,0,0,0,0,0,0,36,36,13179,-3]
[7,{"$f":"'User 06 Earthworks inputs'!B89","v":"WRSP1-MB6"},"WRSP1",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C89","v":50},{"$f":"'User 06 Earthworks inputs'!D89","v":1806},1800,{"$f":"'User 06 Earthworks inputs'!E89","v":13.63},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$19","v":13179},{"$f":"'User 09 Haul Distances'!$G$19","v":-3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"WRSP1-MB6",50,1806,1800,13.63,"",0,0,0,0,0,0,0,0,36,36,13179,-3]
[8,{"$f":"'User 06 Earthworks inputs'!B90","v":"WRSP1-MB7"},"WRSP1",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C90","v":50},{"$f":"'User 06 Earthworks inputs'!D90","v":748},700,{"$f":"'User 06 Earthworks inputs'!E90","v":5.64},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$19","v":13179},{"$f":"'User 09 Haul Distances'!$G$19","v":-3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"WRSP1-MB7",50,748,700,5.64,"",0,0,0,0,0,0,0,0,36,36,13179,-3]
[9,{"$f":"'User 06 Earthworks inputs'!B91","v":"WRSP2-MB1"},"WRSP2",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C91","v":75},{"$f":"'User 06 Earthworks inputs'!D91","v":1369},1300,{"$f":"'User 06 Earthworks inputs'!E91","v":11.68},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$20","v":9309},{"$f":"'User 09 Haul Distances'!$G$20","v":-4.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"WRSP2-MB1",75,1369,1300,11.68,"",0,0,0,0,0,0,0,0,36,36,9309,-4.8]
[10,{"$f":"'User 06 Earthworks inputs'!B92","v":"WRSP2-MB2"},"WRSP2",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C92","v":75},{"$f":"'User 06 Earthworks inputs'!D92","v":2212},2200,{"$f":"'User 06 Earthworks inputs'!E92","v":18.88},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$20","v":9309},{"$f":"'User 09 Haul Distances'!$G$20","v":-4.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"WRSP2-MB2",75,2212,2200,18.88,"",0,0,0,0,0,0,0,0,36,36,9309,-4.8]
[11,{"$f":"'User 06 Earthworks inputs'!B93","v":"WRSP2-MB3"},"WRSP2",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C93","v":75},{"$f":"'User 06 Earthworks inputs'!D93","v":2009},2000,{"$f":"'User 06 Earthworks inputs'!E93","v":17.14},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$20","v":9309},{"$f":"'User 09 Haul Distances'!$G$20","v":-4.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"WRSP2-MB3",75,2009,2000,17.14,"",0,0,0,0,0,0,0,0,36,36,9309,-4.8]
[12,{"$f":"'User 06 Earthworks inputs'!B94","v":"WRSP3-MB1"},"WRSP3",null,"WRD","Concurrent WRSP-3",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C94","v":75},{"$f":"'User 06 Earthworks inputs'!D94","v":1680},1600,{"$f":"'User 06 Earthworks inputs'!E94","v":12.62},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$21","v":8047},{"$f":"'User 09 Haul Distances'!$G$21","v":-3.4},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"WRSP3-MB1",75,1680,1600,12.62,"",0,0,0,0,0,0,0,0,36,36,8047,-3.4]
[13,{"$f":"'User 06 Earthworks inputs'!B95","v":"WRSP3-MB2"},"WRSP3",null,"WRD","Concurrent WRSP-3",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C95","v":75},{"$f":"'User 06 Earthworks inputs'!D95","v":3346},3300,{"$f":"'User 06 Earthworks inputs'!E95","v":25.14},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$21","v":8047},{"$f":"'User 09 Haul Distances'!$G$21","v":-3.4},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"WRSP3-MB2",75,3346,3300,25.14,"",0,0,0,0,0,0,0,0,36,36,8047,-3.4]
[14,{"$f":"'User 06 Earthworks inputs'!B96","v":"WRSP3-MB3"},"WRSP3",null,"WRD","Concurrent WRSP-3",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C96","v":75},{"$f":"'User 06 Earthworks inputs'!D96","v":3144},3100,{"$f":"'User 06 Earthworks inputs'!E96","v":23.63},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$21","v":8047},{"$f":"'User 09 Haul Distances'!$G$21","v":-3.4},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"WRSP3-MB3",75,3144,3100,23.63,"",0,0,0,0,0,0,0,0,36,36,8047,-3.4]
[15,{"$f":"'User 06 Earthworks inputs'!B97","v":"WRSP3-MB4"},"WRSP3",null,"WRD","Concurrent WRSP-3",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C97","v":75},{"$f":"'User 06 Earthworks inputs'!D97","v":1704},1700,{"$f":"'User 06 Earthworks inputs'!E97","v":12.81},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$21","v":8047},{"$f":"'User 09 Haul Distances'!$G$21","v":-3.4},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"WRSP3-MB4",75,1704,1700,12.81,"",0,0,0,0,0,0,0,0,36,36,8047,-3.4]
[16,{"$f":"'User 06 Earthworks inputs'!B98","v":"WRSP3-MB5"},"WRSP3",null,"WRD","Concurrent WRSP-3",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C98","v":75},{"$f":"'User 06 Earthworks inputs'!D98","v":1430},1400,{"$f":"'User 06 Earthworks inputs'!E98","v":10.75},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$21","v":8047},{"$f":"'User 09 Haul Distances'!$G$21","v":-3.4},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"WRSP3-MB5",75,1430,1400,10.75,"",0,0,0,0,0,0,0,0,36,36,8047,-3.4]
[17,{"$f":"'User 06 Earthworks inputs'!B99","v":"WRSP3-MB6"},"WRSP3",null,"WRD","Concurrent WRSP-3",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C99","v":75},{"$f":"'User 06 Earthworks inputs'!D99","v":2426},2400,{"$f":"'User 06 Earthworks inputs'!E99","v":18.23},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$21","v":8047},{"$f":"'User 09 Haul Distances'!$G$21","v":-3.4},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"WRSP3-MB6",75,2426,2400,18.23,"",0,0,0,0,0,0,0,0,36,36,8047,-3.4]
[18,{"$f":"'User 06 Earthworks inputs'!B100","v":"WRSP3-MB7"},"WRSP3",null,"WRD","Concurrent WRSP-3",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C100","v":35},{"$f":"'User 06 Earthworks inputs'!D100","v":469},400,{"$f":"'User 06 Earthworks inputs'!E100","v":3.52},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$21","v":8047},{"$f":"'User 09 Haul Distances'!$G$21","v":-3.4},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"WRSP3-MB7",35,469,400,3.52,"",0,0,0,0,0,0,0,0,36,36,8047,-3.4]
[19,{"$f":"'User 06 Earthworks inputs'!B101","v":"WRSP3-MB8"},"WRSP3",null,"WRD","Concurrent WRSP-3",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C101","v":35},{"$f":"'User 06 Earthworks inputs'!D101","v":1570},1500,{"$f":"'User 06 Earthworks inputs'!E101","v":11.8},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$21","v":8047},{"$f":"'User 09 Haul Distances'!$G$21","v":-3.4},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"WRSP3-MB8",35,1570,1500,11.8,"",0,0,0,0,0,0,0,0,36,36,8047,-3.4]
[20,{"$f":"'User 06 Earthworks inputs'!B102","v":"EWRSP1-MB1"},"EWRSP1",null,"WRD","Concurrent EWRSPs",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C102","v":30},{"$f":"'User 06 Earthworks inputs'!D102","v":1161},1100,{"$f":"'User 06 Earthworks inputs'!E102","v":11.68},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$22","v":13044},{"$f":"'User 09 Haul Distances'!$G$22","v":-2.1},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"EWRSP1-MB1",30,1161,1100,11.68,"",0,0,0,0,0,0,0,0,36,36,13044,-2.1]
[21,{"$f":"'User 06 Earthworks inputs'!B103","v":"EWRSP1-MB2"},"EWRSP1",null,"WRD","Concurrent EWRSPs",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C103","v":30},{"$f":"'User 06 Earthworks inputs'!D103","v":650},600,{"$f":"'User 06 Earthworks inputs'!E103","v":6.54},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$22","v":13044},{"$f":"'User 09 Haul Distances'!$G$22","v":-2.1},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"EWRSP1-MB2",30,650,600,6.54,"",0,0,0,0,0,0,0,0,36,36,13044,-2.1]
[22,"EWRSP1-MB3 (material will be pulled back)","EWRSP1",null,"WRD","Concurrent EWRSPs",null,null,"FA",0,3,3,1,{"$f":"'User 06 Earthworks inputs'!C104","v":25},{"$f":"'User 06 Earthworks inputs'!D104","v":333},300,{"$f":"'User 06 Earthworks inputs'!E104","v":3.35},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$22","v":13044},{"$f":"'User 09 Haul Distances'!$G$22","v":-2.1},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"EWRSP1-MB3 (material will be pulled back)",25,333,300,3.35,"",0,0,0,0,0,0,0,0,36,36,13044,-2.1]
[23,{"$f":"'User 06 Earthworks inputs'!B105","v":"EWRSP1-MB4"},"EWRSP1",null,"WRD","Concurrent EWRSPs",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C105","v":20},{"$f":"'User 06 Earthworks inputs'!D105","v":351},300,{"$f":"'User 06 Earthworks inputs'!E105","v":3.53},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$22","v":13044},{"$f":"'User 09 Haul Distances'!$G$22","v":-2.1},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"EWRSP1-MB4",20,351,300,3.53,"",0,0,0,0,0,0,0,0,36,36,13044,-2.1]
[24,{"$f":"'User 06 Earthworks inputs'!B106","v":"EWRSP2A-MB1"},"EWRSP2A",null,"WRD","Concurrent EWRSPs",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C106","v":50},{"$f":"'User 06 Earthworks inputs'!D106","v":1166},1100,{"$f":"'User 06 Earthworks inputs'!E106","v":6.22},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$23","v":13179},{"$f":"'User 09 Haul Distances'!$G$23","v":-2.5},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"EWRSP2A-MB1",50,1166,1100,6.22,"",0,0,0,0,0,0,0,0,36,36,13179,-2.5]
[25,{"$f":"'User 06 Earthworks inputs'!B107","v":"EWRSP2B-MB1"},"EWRSP2B",null,"WRD","Concurrent EWRSPs",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C107","v":30},{"$f":"'User 06 Earthworks inputs'!D107","v":529},500,4.0599999999999996,null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$24","v":13179},{"$f":"'User 09 Haul Distances'!$G$24","v":-2.5},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"EWRSP2B-MB1",30,529,500,4.0599999999999996,"",0,0,0,0,0,0,0,0,36,36,13179,-2.5]
[26,{"$f":"'User 06 Earthworks inputs'!B108","v":"EWRSP2B-MB2"},"EWRSP2B",null,"WRD","Concurrent EWRSPs",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C108","v":70},{"$f":"'User 06 Earthworks inputs'!D108","v":477},400,5.37,null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$24","v":13179},{"$f":"'User 09 Haul Distances'!$G$24","v":-2.5},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"EWRSP2B-MB2",70,477,400,5.37,"",0,0,0,0,0,0,0,0,36,36,13179,-2.5]
[27,"EWRSP2B-3 (see \"Yards\" sheet)","EWRSP2B",null,"Yards","Active Closure",null,null,"FA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"EWRSP2B-3 (see \"Yards\" sheet)",0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0]
[28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)","EWRS3",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"5575-5445","v":130},1605,1600,32.380000000000003,null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$24","v":13179},{"$f":"'User 09 Haul Distances'!$G$24","v":-2.5},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)",130,1605,1600,32.380000000000003,"",0,0,0,0,0,0,0,0,36,36,13179,-2.5]
[29,{"$f":"'User 06 Earthworks inputs'!B109","v":"EWRSP4-MB1"},"EWRSP4",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C109","v":10},{"$f":"'User 06 Earthworks inputs'!D109","v":148},100,{"$f":"'User 06 Earthworks inputs'!E109","v":3.31},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$25","v":12000},{"$f":"'User 09 Haul Distances'!$G$25","v":-1.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"EWRSP4-MB1",10,148,100,3.31,"",0,0,0,0,0,0,0,0,36,36,12000,-1.8]
[30,{"$f":"'User 06 Earthworks inputs'!B110","v":"EWRSP4-MB2"},"EWRSP4",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C110","v":50},{"$f":"'User 06 Earthworks inputs'!D110","v":319},300,{"$f":"'User 06 Earthworks inputs'!E110","v":2.89},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$25","v":12000},{"$f":"'User 09 Haul Distances'!$G$25","v":-1.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"EWRSP4-MB2",50,319,300,2.89,"",0,0,0,0,0,0,0,0,36,36,12000,-1.8]
[31,{"$f":"'User 06 Earthworks inputs'!B111","v":"EWRSP4-MB3"},"EWRSP4",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C111","v":30},{"$f":"'User 06 Earthworks inputs'!D111","v":223},200,{"$f":"'User 06 Earthworks inputs'!E111","v":1.83},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$25","v":12000},{"$f":"'User 09 Haul Distances'!$G$25","v":-1.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"EWRSP4-MB3",30,223,200,1.83,"",0,0,0,0,0,0,0,0,36,36,12000,-1.8]
[32,{"$f":"'User 06 Earthworks inputs'!B112","v":"EWRSP4-MB4"},"EWRSP4",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C112","v":20},{"$f":"'User 06 Earthworks inputs'!D112","v":331},300,{"$f":"'User 06 Earthworks inputs'!E112","v":1.5},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$25","v":12000},{"$f":"'User 09 Haul Distances'!$G$25","v":-1.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"EWRSP4-MB4",20,331,300,1.5,"",0,0,0,0,0,0,0,0,36,36,12000,-1.8]
[33,{"$f":"'User 06 Earthworks inputs'!B113","v":"EWRSP4-MB5"},"EWRSP4",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C113","v":30},{"$f":"'User 06 Earthworks inputs'!D113","v":591},500,{"$f":"'User 06 Earthworks inputs'!E113","v":5.07},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$25","v":12000},{"$f":"'User 09 Haul Distances'!$G$25","v":-1.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"EWRSP4-MB5",30,591,500,5.07,"",0,0,0,0,0,0,0,0,36,36,12000,-1.8]
[34,{"$f":"'User 06 Earthworks inputs'!B114","v":"EWRSP4-MB6"},"EWRSP4",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C114","v":10},{"$f":"'User 06 Earthworks inputs'!D114","v":499},400,{"$f":"'User 06 Earthworks inputs'!E114","v":2.39},null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$25","v":12000},{"$f":"'User 09 Haul Distances'!$G$25","v":-1.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"EWRSP4-MB6",10,499,400,2.39,"",0,0,0,0,0,0,0,0,36,36,12000,-1.8]
[35,"EWRSP4-MB7 (includes slope of haul road)","EWRSP4",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,{"$f":"'User 06 Earthworks inputs'!C115","v":10},722,700,4.4400000000000004,null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$25","v":12000},{"$f":"'User 09 Haul Distances'!$G$25","v":-1.8},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"EWRSP4-MB7 (includes slope of haul road)",10,722,700,4.4400000000000004,"",0,0,0,0,0,0,0,0,36,36,12000,-1.8]
[{"$f":"ROW(A68) - ROW($A$31)-1","v":36},"EWRSP4-MB8 (Drainage Area)","EWRSP4",null,"WRD","Active Closure",null,null,"FA",0,1.4,3,1,35,334,1000,5.34,null,null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!$D$25","v":12000},{"$f":"'User 09 Haul Distances'!$G$25","v":-1.8},{"$f":"IF(OR(ABS(V68)>20,ABS(AD68)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"EWRSP4-MB8 (Drainage Area)",35,334,1000,5.34,"",0,0,0,{"$f":"V68","v":0},0,0,0,{"$f":"Z68","v":0},36,36,12000,{"$f":"AD68","v":-1.8}]
[]
[]
[null,"Notes:"]
[null,"1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"2. Input distance from crusher to placement location if material to be crushed and/or screened."]
[null,"3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[null,"EWRSP3 will be reclaimed with the plant area."]
[null,"See User 06 for facility dimensions and User 09 for haulage distances."]
[]
[]
[]
[{"$f":"ThisSheetName(A20)&\" - \"&VLOOKUP(A81,TableTitles,2)","v":"Waste Rock Dumps - User Input (Cont.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher"]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q84)>20,ABS(Q84)>20,ABS(Q84)>20,ABS(Q84)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F84),0,IF(F84<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA84=\"ShortHaul\",RIGHT(H84,6)<>\"Loader\"),AND(BA84=\"LongHaul\",RIGHT(H84,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H84),0,LEFT(H84,SEARCH(\" \",H84)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F84,0),F84)","v":0},{"$f":"G84","v":0},{"$f":"IF(ISBLANK(P84),0,IF(P84<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF84=\"ShortHaul\",RIGHT(R84,6)<>\"Loader\"),AND(BF84=\"LongHaul\",RIGHT(R84,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R84),0,LEFT(R84,SEARCH(\" \",R84)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P84,0),P84)","v":0},{"$f":"Q84","v":0}]
[1,"Plant Disturbance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q85)>20,ABS(Q85)>20,ABS(Q85)>20,ABS(Q85)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F85),0,IF(F85<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA85=\"ShortHaul\",RIGHT(H85,6)<>\"Loader\"),AND(BA85=\"LongHaul\",RIGHT(H85,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H85),0,LEFT(H85,SEARCH(\" \",H85)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F85,0),F85)","v":0},{"$f":"G85","v":0},{"$f":"IF(ISBLANK(P85),0,IF(P85<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF85=\"ShortHaul\",RIGHT(R85,6)<>\"Loader\"),AND(BF85=\"LongHaul\",RIGHT(R85,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R85),0,LEFT(R85,SEARCH(\" \",R85)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P85,0),P85)","v":0},{"$f":"Q85","v":0}]
[2,"WRSP1-MB1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q86)>20,ABS(Q86)>20,ABS(Q86)>20,ABS(Q86)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F86),0,IF(F86<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA86=\"ShortHaul\",RIGHT(H86,6)<>\"Loader\"),AND(BA86=\"LongHaul\",RIGHT(H86,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H86),0,LEFT(H86,SEARCH(\" \",H86)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F86,0),F86)","v":0},{"$f":"G86","v":0},{"$f":"IF(ISBLANK(P86),0,IF(P86<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF86=\"ShortHaul\",RIGHT(R86,6)<>\"Loader\"),AND(BF86=\"LongHaul\",RIGHT(R86,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R86),0,LEFT(R86,SEARCH(\" \",R86)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P86,0),P86)","v":0},{"$f":"Q86","v":0}]
[3,"WRSP1-MB2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[4,"WRSP1-MB3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[5,"WRSP1-MB4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[6,"WRSP1-MB5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[7,"WRSP1-MB6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[8,"WRSP1-MB7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[9,"WRSP2-MB1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[10,"WRSP2-MB2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[11,"WRSP2-MB3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[12,"WRSP3-MB1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[13,"WRSP3-MB2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[14,"WRSP3-MB3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[15,"WRSP3-MB4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[16,"WRSP3-MB5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[17,"WRSP3-MB6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[18,"WRSP3-MB7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[19,"WRSP3-MB8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[20,"EWRSP1-MB1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[21,"EWRSP1-MB2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[22,"EWRSP1-MB3 (material will be pulled back)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[23,"EWRSP1-MB4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[24,"EWRSP2A-MB1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[25,"EWRSP2B-MB1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[26,"EWRSP2B-MB2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[27,"EWRSP2B-3 (see \"Yards\" sheet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[29,"EWRSP4-MB1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[30,"EWRSP4-MB2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[31,"EWRSP4-MB3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[32,"EWRSP4-MB4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[33,"EWRSP4-MB5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[34,"EWRSP4-MB6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[35,"EWRSP4-MB7 (includes slope of haul road)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[36,"EWRSP4-MB8 (Drainage Area)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q120)>20,ABS(Q120)>20,ABS(Q120)>20,ABS(Q120)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(AND(BA120=\"ShortHaul\",RIGHT(H120,6)<>\"Loader\"),AND(BA120=\"LongHaul\",RIGHT(H120,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H120),0,LEFT(H120,SEARCH(\" \",H120)-1))","v":0},0,{"$f":"G120","v":0},0,{"$f":"IF(OR(AND(BF120=\"ShortHaul\",RIGHT(R120,6)<>\"Loader\"),AND(BF120=\"LongHaul\",RIGHT(R120,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R120),0,LEFT(R120,SEARCH(\" \",R120)-1))","v":0},0,{"$f":"Q120","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Input distance to crusher if material to be crushed"]
[null,"2. if distance from borrow <820 ft (250 m) must select loader fleet"]
[]
[{"$f":"ThisSheetName(A31)&\" - \"&VLOOKUP(A128,TableTitles,2)","v":"Waste Rock Dumps - User Input (Cont.)"},null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each dump, lift or dump category"]
[4,null,"Grading",null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Material Type","Grading Equipment Fleet","Slot/Side-by-Side","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix Slopes","Seed Mix Flat Areas","Mulch Slopes","Mulch Flat Areas","Fertilizer Slopes","Fertilizer Flat Areas","Slope Scarify/ Rip?","Flat Area Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E131=\"Medium\",\"Med\",E131)","v":0},{"$f":"IF(ISBLANK(H131),0,LEFT(H131,SEARCH(\" \",H131)-1))","v":0},{"$f":"IF(ISBLANK(L131),0,LEFT(L131,SEARCH(\" \",L131)-1))","v":0},{"$f":"IF(ISBLANK(P131),0,LEFT(P131,SEARCH(\" \",P131)-1))","v":0},{"$f":"IF(ISBLANK(AA131),0,LEFT(AA131,SEARCH(\" \",AA131)-1))","v":0}]
[1,"Plant Disturbance",1,"Granite - broken","Large","No",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E132=\"Medium\",\"Med\",E132)","v":"Large"},{"$f":"IF(ISBLANK(H132),0,LEFT(H132,SEARCH(\" \",H132)-1))","v":0},{"$f":"IF(ISBLANK(L132),0,LEFT(L132,SEARCH(\" \",L132)-1))","v":0},{"$f":"IF(ISBLANK(P132),0,LEFT(P132,SEARCH(\" \",P132)-1))","v":"Large"},{"$f":"IF(ISBLANK(AA132),0,LEFT(AA132,SEARCH(\" \",AA132)-1))","v":{"$error":"#VALUE!"}}]
[2,"WRSP1-MB1",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E133=\"Medium\",\"Med\",E133)","v":"Large"},{"$f":"IF(ISBLANK(H133),0,LEFT(H133,SEARCH(\" \",H133)-1))","v":0},{"$f":"IF(ISBLANK(L133),0,LEFT(L133,SEARCH(\" \",L133)-1))","v":0},{"$f":"IF(ISBLANK(P133),0,LEFT(P133,SEARCH(\" \",P133)-1))","v":"Large"},{"$f":"IF(ISBLANK(AA133),0,LEFT(AA133,SEARCH(\" \",AA133)-1))","v":{"$error":"#VALUE!"}}]
[3,"WRSP1-MB2",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[4,"WRSP1-MB3",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[5,"WRSP1-MB4",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[6,"WRSP1-MB5",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[7,"WRSP1-MB6",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[8,"WRSP1-MB7",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[9,"WRSP2-MB1",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[10,"WRSP2-MB2",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[11,"WRSP2-MB3",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[12,"WRSP3-MB1",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[13,"WRSP3-MB2",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[14,"WRSP3-MB3",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[15,"WRSP3-MB4",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[16,"WRSP3-MB5",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[17,"WRSP3-MB6",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[18,"WRSP3-MB7",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[19,"WRSP3-MB8",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[20,"EWRSP1-MB1",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$24","v":"Med Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Med",{"$error":"#VALUE!"}]
[21,"EWRSP1-MB2",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$24","v":"Med Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Med",{"$error":"#VALUE!"}]
[22,"EWRSP1-MB3 (material will be pulled back)",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$24","v":"Med Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Med",{"$error":"#VALUE!"}]
[23,"EWRSP1-MB4",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$24","v":"Med Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Med",{"$error":"#VALUE!"}]
[24,"EWRSP2A-MB1",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$24","v":"Med Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Med",{"$error":"#VALUE!"}]
[25,"EWRSP2B-MB1",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$24","v":"Med Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Med",{"$error":"#VALUE!"}]
[26,"EWRSP2B-MB2",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$24","v":"Med Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Med",{"$error":"#VALUE!"}]
[27,"EWRSP2B-3 (see \"Yards\" sheet)",null,null,{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[29,"EWRSP4-MB1",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[30,"EWRSP4-MB2",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[31,"EWRSP4-MB3",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[32,"EWRSP4-MB4",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[33,"EWRSP4-MB5",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[34,"EWRSP4-MB6",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[35,"EWRSP4-MB7 (includes slope of haul road)",1,"Granite - broken",{"$f":"'User 16 Mob-demob campaigns'!$D$23","v":"Large"},"No",null,null,null,null,null,null,null,null,"Alluvium",{"$f":"'User 16 Mob-demob campaigns'!$D$27","v":"Large Truck"},null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[36,"EWRSP4-MB8 (Drainage Area)",1,"Granite - broken","Large","No",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E167=\"Medium\",\"Med\",E167)","v":"Large"},{"$f":"IF(ISBLANK(H167),0,LEFT(H167,SEARCH(\" \",H167)-1))","v":0},{"$f":"IF(ISBLANK(L167),0,LEFT(L167,SEARCH(\" \",L167)-1))","v":0},{"$f":"IF(ISBLANK(P167),0,LEFT(P167,SEARCH(\" \",P167)-1))","v":"Large"},{"$f":"IF(ISBLANK(AA167),0,LEFT(AA167,SEARCH(\" \",AA167)-1))","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A77)&\" - \"&VLOOKUP(A174,TableTitles,2)","v":"Waste Rock Dumps - Assumptions & Calculations"}]
[5]
[null,"Regrading Push Distance Calculation"]
[]
[null,"dozing distance:"]
[null,{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Minimum 1 hr ripping/scarifying time per dump"]
[]
[null,"Slopes:"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Mid-bench length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr"]
[]
[null,"Flat Areas:"]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation:"]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
[{"$f":"ThisSheetName(A175)&\" - \"&VLOOKUP(A201,TableTitles,2)","v":"Waste Rock Dumps - Regrading Costs"}]
[6,{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ungraded Slope Lengths",null,"Graded Slope Lenghts",null,"Angle variance"]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK($B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),AND(K32=L32,ISBLANK(R32)),ISBLANK(M32),ISBLANK(BC32),ISBLANK(BD32)),\"\",IF(J32>1/L32*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA204,0),CA204)))","v":""},{"$f":"IF(OR(C204=\"\",C204=0,,ISBLANK($B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(BC32),ISBLANK(BD32)),\"\",IF(Metric,ROUND(Ft2M*BZ204,0),BZ204))","v":""},{"$f":"IF(OR(ISBLANK($B32),C204=\"\",C204=0),\"\",IF(ISBLANK(E131),\"Select Fleet\",INDIRECT(BA131&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B32),C204=\"\",C204=0),\"\",IF(ISBLANK(E131),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB204,0),CB204)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C204=\"\",C204=0),\"\",CC204)","v":""},{"$f":"IF(OR(ISBLANK($B32),C204=\"\",C204=0),\"\",IF(OR(ISBLANK(C131),C131>1.2,C131<0.6),\"Select Material\",CD204))","v":""},{"$f":"IF(OR(ISBLANK($B32),C204=\"\",C204=0),\"\",IF(ISBLANK(D131),\"Select Material\",CE204))","v":""},{"$f":"IF(OR(ISBLANK($B32),C204=\"\",C204=0),\"\",CF204)","v":""},{"$f":"IF(OR(ISBLANK($B32),C204=\"\",C204=0,NOT(ISNUMBER(J204))),\"\",IF(ISBLANK(E131),\"Select Fleet\",IF(ISERR(CH204),\"\",IF(Metric,ROUND(CY_2_M3*CH204,0),CH204))))","v":""},{"$f":"IF(OR(ISBLANK($B32),C204=\"\",C204=0,NOT(ISNUMBER(J204)),ISERR(CI204)),0,IF(ISBLANK(E131),\"Select Fleet\",CI204))","v":0},{"$f":"IF(OR(ISBLANK($B32),NOT(ISNUMBER(J204)),ISBLANK(E131),ISERR(CJ204)),0,CJ204)","v":0},{"$f":"IF(OR(ISBLANK($B32),NOT(ISNUMBER(J204)),ISBLANK(E131),ISERR(CK204)),0,CK204)","v":0},{"$f":"IF(OR(ISBLANK($B32),NOT(ISNUMBER(J204)),ISBLANK(E131),ISERR(CL204)),0,CL204)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC32","v":0},{"$f":"K32","v":0},{"$f":"L32","v":0},{"$f":"J32","v":0},{"$f":"M32","v":0},{"$f":"UngradedSlopeLen(BA204,BB204)","v":0},{"$f":"IF(AND(BA204=0,BB204=0,BC204=0,BD204=0,BE204=0),0,FindPivot(BA204,BB204,BC204,BD204,BE204))","v":0},{"$f":"BF204-BG204","v":0},{"$f":"IF(SIN((SlopeDeg(BC204)-SlopeGrade(BD204)))=0,0,1/(SIN((SlopeDeg(BC204)-SlopeGrade(BD204))*PI()/180)/(BG204*SIN((180-SlopeDeg(BB204)+SlopeGrade(BD204))*PI()/180))))","v":0},{"$f":"IF(SIN((SlopeDeg(BC204)-SlopeGrade(BD204)))=0,0,IF(BH204=0,0,1/(SIN((SlopeDeg(BC204)-SlopeGrade(BE204))*PI()/180)/(BH204*SIN((180-SlopeDeg(BB204)+SlopeGrade(BE204))*PI()/180)))))","v":0},{"$f":"SlopeDeg(BB204)-SlopeDeg(BC204)","v":0},{"$f":"BK204","v":0},{"$f":"IF(OR(BB204=BC204,BB204=0,BC204=0),0,IF(ROUND(0.5*BG204*BI204*SIN(BK204*PI()/180),5)<0,0,ROUND(0.5*BG204*BI204*SIN(BK204*PI()/180),0)))","v":0},{"$f":"IF(OR(BB204=BC204,BB204=0,BC204=0),0,IF(ROUND(0.5*BH204*BJ204*SIN(BL204*PI()/180),5)<0,0,ROUND(0.5*BH204*BJ204*SIN(BL204*PI()/180),0)))","v":0},{"$f":"BI204*SIN(BK204*PI()/180)/SIN((180-SlopeDeg(BB204)+SlopeGrade(BD204))*PI()/180)","v":0},{"$f":"BO204/2","v":0},{"$f":"SQRT((BG204^2)+(BP204^2)-(2*BP204*BG204*COS((180-SlopeDeg(BB204)+SlopeGrade(BD204))*PI()/180)))","v":0},{"$f":"2*BQ204/3","v":0},{"$f":"BJ204*SIN(BL204*PI()/180)/SIN((180-SlopeDeg(BB204)+SlopeGrade(BE204))*PI()/180)","v":0},{"$f":"BS204/2","v":0},{"$f":"SQRT((BH204^2)+(BT204^2)-(2*BT204*BH204*COS((180-SlopeDeg(BB204)+SlopeGrade(BE204))*PI()/180)))","v":0},{"$f":"2*BU204/3","v":0},{"$f":"IF(OR(BB204=0,BC204=0),0,BV204+BR204)","v":0},{"$f":"IF(OR(BC32=0,K32=0,L32=0),0,ROUND(BI204+BJ204,0))","v":0},null,{"$f":"IF(ISBLANK(B32),0,IF(ROUND(BW204,0)<50,50,ROUND(BW204,0)))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(R32=\"\",ROUND((BM204*BD32)/27,0),BG32))","v":0},{"$f":"IF(ISBLANK(E131),0,ROUND(HLOOKUP(INDIRECT(E131&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ204^HLOOKUP(INDIRECT(E131&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K32),ISBLANK(L32)),0,IF(AVERAGE(1/K32*100,1/L32*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K32*100,1/L32*100))+0.9786,1)))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C131)),0,C131)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D131)),0,VLOOKUP(D131,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(F131=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(CA204=0,0,HLOOKUP(INDIRECT(E131&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(CB204*CC204*CE204*CD204*Dozer_Job_Efficiency*CF204*CG204*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(CA204=0,0,IF(CA204/CH204<1,1,ROUND(CA204/CH204,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA131=0),0,ROUND(CI204*INDIRECT(BA131 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA131=0),0,ROUND(CI204*INDIRECT(BA131 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA131=0),0,SUM(CJ204:CK204))","v":0}]
[1,"Plant Disturbance",28328,65,"D9T",1518,1.6,1,0.82,1,1240,23,597,4842,5439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"K33","v":1.4},{"$f":"L33","v":3},0,1,{"$f":"UngradedSlopeLen(BA205,BB205)","v":68.818602136341013},{"$f":"IF(AND(BA205=0,BB205=0,BC205=0,BD205=0,BE205=0),0,FindPivot(BA205,BB205,BC205,BD205,BE205))","v":34.550012975594427},{"$f":"BF205-BG205","v":34.268589160746586},{"$f":"IF(SIN((SlopeDeg(BC205)-SlopeGrade(BD205)))=0,0,1/(SIN((SlopeDeg(BC205)-SlopeGrade(BD205))*PI()/180)/(BG205*SIN((180-SlopeDeg(BB205)+SlopeGrade(BD205))*PI()/180))))","v":63.504186832969566},{"$f":"IF(SIN((SlopeDeg(BC205)-SlopeGrade(BD205)))=0,0,IF(BH205=0,0,1/(SIN((SlopeDeg(BC205)-SlopeGrade(BE205))*PI()/180)/(BH205*SIN((180-SlopeDeg(BB205)+SlopeGrade(BE205))*PI()/180)))))","v":64.025879071889619},{"$f":"SlopeDeg(BB205)-SlopeDeg(BC205)","v":17.102728969052389},{"$f":"BK205","v":17.102728969052389},{"$f":"IF(OR(BB205=BC205,BB205=0,BC205=0),0,IF(ROUND(0.5*BG205*BI205*SIN(BK205*PI()/180),5)<0,0,ROUND(0.5*BG205*BI205*SIN(BK205*PI()/180),0)))","v":323},{"$f":"IF(OR(BB205=BC205,BB205=0,BC205=0),0,IF(ROUND(0.5*BH205*BJ205*SIN(BL205*PI()/180),5)<0,0,ROUND(0.5*BH205*BJ205*SIN(BL205*PI()/180),0)))","v":323},{"$f":"BI205*SIN(BK205*PI()/180)/SIN((180-SlopeDeg(BB205)+SlopeGrade(BD205))*PI()/180)","v":32.130859415849365},{"$f":"BO205/2","v":16.065429707924682},{"$f":"SQRT((BG205^2)+(BP205^2)-(2*BP205*BG205*COS((180-SlopeDeg(BB205)+SlopeGrade(BD205))*PI()/180)))","v":48.529831436601476},{"$f":"2*BQ205/3","v":32.353220957734315},{"$f":"BJ205*SIN(BL205*PI()/180)/SIN((180-SlopeDeg(BB205)+SlopeGrade(BE205))*PI()/180)","v":32.856426805510743},{"$f":"BS205/2","v":16.428213402755372},{"$f":"SQRT((BH205^2)+(BT205^2)-(2*BT205*BH205*COS((180-SlopeDeg(BB205)+SlopeGrade(BE205))*PI()/180)))","v":48.651192188801133},{"$f":"2*BU205/3","v":32.434128125867424},{"$f":"IF(OR(BB205=0,BC205=0),0,BV205+BR205)","v":64.78734908360174},128,null,65,28328,1518,1.6,1,0.82,1,1,1240,23,597,4842,5439]
[2,"WRSP1-MB1",20748,121,"D9T",905,1.6,1,0.82,1,739,28,727,5895,6622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K34","v":1.4},3,0,1,{"$f":"UngradedSlopeLen(BA206,BB206)","v":129.0348790056394},{"$f":"IF(AND(BA206=0,BB206=0,BC206=0,BD206=0,BE206=0),0,FindPivot(BA206,BB206,BC206,BD206,BE206))","v":64.781274999791805},{"$f":"BF206-BG206","v":64.253604005847592},{"$f":"IF(SIN((SlopeDeg(BC206)-SlopeGrade(BD206)))=0,0,1/(SIN((SlopeDeg(BC206)-SlopeGrade(BD206))*PI()/180)/(BG206*SIN((180-SlopeDeg(BB206)+SlopeGrade(BD206))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC206)-SlopeGrade(BD206)))=0,0,IF(BH206=0,0,1/(SIN((SlopeDeg(BC206)-SlopeGrade(BE206))*PI()/180)/(BH206*SIN((180-SlopeDeg(BB206)+SlopeGrade(BE206))*PI()/180)))))","v":120.04852200696359},{"$f":"SlopeDeg(BB206)-SlopeDeg(BC206)","v":17.102728969052389},{"$f":"BK206","v":17.102728969052389},{"$f":"IF(OR(BB206=BC206,BB206=0,BC206=0),0,IF(ROUND(0.5*BG206*BI206*SIN(BK206*PI()/180),5)<0,0,ROUND(0.5*BG206*BI206*SIN(BK206*PI()/180),0)))","v":1134},{"$f":"IF(OR(BB206=BC206,BB206=0,BC206=0),0,IF(ROUND(0.5*BH206*BJ206*SIN(BL206*PI()/180),5)<0,0,ROUND(0.5*BH206*BJ206*SIN(BL206*PI()/180),0)))","v":1134},{"$f":"BI206*SIN(BK206*PI()/180)/SIN((180-SlopeDeg(BB206)+SlopeGrade(BD206))*PI()/180)","v":60.245362028318482},{"$f":"BO206/2","v":30.122681014159241},{"$f":"SQRT((BG206^2)+(BP206^2)-(2*BP206*BG206*COS((180-SlopeDeg(BB206)+SlopeGrade(BD206))*PI()/180)))","v":90.993434885502595},{"$f":"2*BQ206/3","v":60.662289923668396},{"$f":"BJ206*SIN(BL206*PI()/180)/SIN((180-SlopeDeg(BB206)+SlopeGrade(BE206))*PI()/180)","v":61.605799617412941},{"$f":"BS206/2","v":30.802899808706471},{"$f":"SQRT((BH206^2)+(BT206^2)-(2*BT206*BH206*COS((180-SlopeDeg(BB206)+SlopeGrade(BE206))*PI()/180)))","v":91.220984402017592},{"$f":"2*BU206/3","v":60.813989601345064},{"$f":"IF(OR(BB206=0,BC206=0),0,BV206+BR206)","v":121.47627952501347},239,null,121,20748,905,1.6,1,0.82,1,1,739,28,727,5895,6622]
[3,"WRSP1-MB2",3939,81,"D9T",1264,1.6,1,0.82,1,1032,4,104,842,946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"K35","v":1.4},3,0,1,86.023252670426274,{"$f":"IF(AND(BA207=0,BB207=0,BC207=0,BD207=0,BE207=0),0,FindPivot(BA207,BB207,BC207,BD207,BE207))","v":43.18751666652787},42.835736003898404,{"$f":"IF(SIN((SlopeDeg(BC207)-SlopeGrade(BD207)))=0,0,1/(SIN((SlopeDeg(BC207)-SlopeGrade(BD207))*PI()/180)/(BG207*SIN((180-SlopeDeg(BB207)+SlopeGrade(BD207))*PI()/180))))","v":79.380234362878326},{"$f":"IF(SIN((SlopeDeg(BC207)-SlopeGrade(BD207)))=0,0,IF(BH207=0,0,1/(SIN((SlopeDeg(BC207)-SlopeGrade(BE207))*PI()/180)/(BH207*SIN((180-SlopeDeg(BB207)+SlopeGrade(BE207))*PI()/180)))))","v":80.032348004642401},17.102728969052389,17.102728969052389,504,504,40.163574685545662,20.081787342772831,60.662289923668396,40.441526615778933,41.070533078275304,20.535266539137652,60.813989601345078,40.54265973423005,80.984186350008983,159,null,81,3939,1264,1.6,1,0.82,1,1,1032,4,104,842,946]
[4,"WRSP1-MB3",2669,81,"D9T",1264,1.6,1,0.82,1,1032,3,78,632,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"K36","v":1.4},3,0,1,86.023252670426274,{"$f":"IF(AND(BA208=0,BB208=0,BC208=0,BD208=0,BE208=0),0,FindPivot(BA208,BB208,BC208,BD208,BE208))","v":43.18751666652787},42.835736003898404,{"$f":"IF(SIN((SlopeDeg(BC208)-SlopeGrade(BD208)))=0,0,1/(SIN((SlopeDeg(BC208)-SlopeGrade(BD208))*PI()/180)/(BG208*SIN((180-SlopeDeg(BB208)+SlopeGrade(BD208))*PI()/180))))","v":79.380234362878326},{"$f":"IF(SIN((SlopeDeg(BC208)-SlopeGrade(BD208)))=0,0,IF(BH208=0,0,1/(SIN((SlopeDeg(BC208)-SlopeGrade(BE208))*PI()/180)/(BH208*SIN((180-SlopeDeg(BB208)+SlopeGrade(BE208))*PI()/180)))))","v":80.032348004642401},17.102728969052389,17.102728969052389,504,504,40.163574685545662,20.081787342772831,60.662289923668396,40.441526615778933,41.070533078275304,20.535266539137652,60.813989601345078,40.54265973423005,80.984186350008983,159,null,81,2669,1264,1.6,1,0.82,1,1,1032,3,78,632,710]
[5,"WRSP1-MB4",87822,121,"D9T",905,1.6,1,0.82,1,739,119,3089,25052,28141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K37","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA209=0,BB209=0,BC209=0,BD209=0,BE209=0),0,FindPivot(BA209,BB209,BC209,BD209,BE209))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC209)-SlopeGrade(BD209)))=0,0,1/(SIN((SlopeDeg(BC209)-SlopeGrade(BD209))*PI()/180)/(BG209*SIN((180-SlopeDeg(BB209)+SlopeGrade(BD209))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC209)-SlopeGrade(BD209)))=0,0,IF(BH209=0,0,1/(SIN((SlopeDeg(BC209)-SlopeGrade(BE209))*PI()/180)/(BH209*SIN((180-SlopeDeg(BB209)+SlopeGrade(BE209))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,87822,905,1.6,1,0.82,1,1,739,119,3089,25052,28141]
[6,"WRSP1-MB5",1022,50,"D9T",1889,1.6,1,0.82,1,1543,1,26,211,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"K38","v":1.4},3,0,1,43.011626335213137,{"$f":"IF(AND(BA210=0,BB210=0,BC210=0,BD210=0,BE210=0),0,FindPivot(BA210,BB210,BC210,BD210,BE210))","v":21.593758333263935},21.417868001949202,{"$f":"IF(SIN((SlopeDeg(BC210)-SlopeGrade(BD210)))=0,0,1/(SIN((SlopeDeg(BC210)-SlopeGrade(BD210))*PI()/180)/(BG210*SIN((180-SlopeDeg(BB210)+SlopeGrade(BD210))*PI()/180))))","v":39.690117181439163},{"$f":"IF(SIN((SlopeDeg(BC210)-SlopeGrade(BD210)))=0,0,IF(BH210=0,0,1/(SIN((SlopeDeg(BC210)-SlopeGrade(BE210))*PI()/180)/(BH210*SIN((180-SlopeDeg(BB210)+SlopeGrade(BE210))*PI()/180)))))","v":40.0161740023212},17.102728969052389,17.102728969052389,126,126,20.081787342772831,10.040893671386415,30.331144961834198,20.220763307889467,20.535266539137652,10.267633269568826,30.406994800672539,20.271329867115025,40.492093175004491,80,null,50,1022,1889,1.6,1,0.82,1,1,1543,1,26,211,237]
[7,"WRSP1-MB6",33712,81,"D9T",1264,1.6,1,0.82,1,1032,33,857,6947,7804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"K39","v":1.4},3,0,1,86.023252670426274,{"$f":"IF(AND(BA211=0,BB211=0,BC211=0,BD211=0,BE211=0),0,FindPivot(BA211,BB211,BC211,BD211,BE211))","v":43.18751666652787},42.835736003898404,{"$f":"IF(SIN((SlopeDeg(BC211)-SlopeGrade(BD211)))=0,0,1/(SIN((SlopeDeg(BC211)-SlopeGrade(BD211))*PI()/180)/(BG211*SIN((180-SlopeDeg(BB211)+SlopeGrade(BD211))*PI()/180))))","v":79.380234362878326},{"$f":"IF(SIN((SlopeDeg(BC211)-SlopeGrade(BD211)))=0,0,IF(BH211=0,0,1/(SIN((SlopeDeg(BC211)-SlopeGrade(BE211))*PI()/180)/(BH211*SIN((180-SlopeDeg(BB211)+SlopeGrade(BE211))*PI()/180)))))","v":80.032348004642401},17.102728969052389,17.102728969052389,504,504,40.163574685545662,20.081787342772831,60.662289923668396,40.441526615778933,41.070533078275304,20.535266539137652,60.813989601345078,40.54265973423005,80.984186350008983,159,null,81,33712,1264,1.6,1,0.82,1,1,1032,33,857,6947,7804]
[8,"WRSP1-MB7",13963,81,"D9T",1264,1.6,1,0.82,1,1032,14,363,2947,3310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"K40","v":1.4},3,0,1,86.023252670426274,{"$f":"IF(AND(BA212=0,BB212=0,BC212=0,BD212=0,BE212=0),0,FindPivot(BA212,BB212,BC212,BD212,BE212))","v":43.18751666652787},42.835736003898404,{"$f":"IF(SIN((SlopeDeg(BC212)-SlopeGrade(BD212)))=0,0,1/(SIN((SlopeDeg(BC212)-SlopeGrade(BD212))*PI()/180)/(BG212*SIN((180-SlopeDeg(BB212)+SlopeGrade(BD212))*PI()/180))))","v":79.380234362878326},{"$f":"IF(SIN((SlopeDeg(BC212)-SlopeGrade(BD212)))=0,0,IF(BH212=0,0,1/(SIN((SlopeDeg(BC212)-SlopeGrade(BE212))*PI()/180)/(BH212*SIN((180-SlopeDeg(BB212)+SlopeGrade(BE212))*PI()/180)))))","v":80.032348004642401},17.102728969052389,17.102728969052389,504,504,40.163574685545662,20.081787342772831,60.662289923668396,40.441526615778933,41.070533078275304,20.535266539137652,60.813989601345078,40.54265973423005,80.984186350008983,159,null,81,13963,1264,1.6,1,0.82,1,1,1032,14,363,2947,3310]
[9,"WRSP2-MB1",57498,121,"D9T",905,1.6,1,0.82,1,739,78,2025,16421,18446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K41","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA213=0,BB213=0,BC213=0,BD213=0,BE213=0),0,FindPivot(BA213,BB213,BC213,BD213,BE213))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC213)-SlopeGrade(BD213)))=0,0,1/(SIN((SlopeDeg(BC213)-SlopeGrade(BD213))*PI()/180)/(BG213*SIN((180-SlopeDeg(BB213)+SlopeGrade(BD213))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC213)-SlopeGrade(BD213)))=0,0,IF(BH213=0,0,1/(SIN((SlopeDeg(BC213)-SlopeGrade(BE213))*PI()/180)/(BH213*SIN((180-SlopeDeg(BB213)+SlopeGrade(BE213))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,57498,905,1.6,1,0.82,1,1,739,78,2025,16421,18446]
[10,"WRSP2-MB2",92904,121,"D9T",905,1.6,1,0.82,1,739,126,3271,26526,29797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K42","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA214=0,BB214=0,BC214=0,BD214=0,BE214=0),0,FindPivot(BA214,BB214,BC214,BD214,BE214))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC214)-SlopeGrade(BD214)))=0,0,1/(SIN((SlopeDeg(BC214)-SlopeGrade(BD214))*PI()/180)/(BG214*SIN((180-SlopeDeg(BB214)+SlopeGrade(BD214))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC214)-SlopeGrade(BD214)))=0,0,IF(BH214=0,0,1/(SIN((SlopeDeg(BC214)-SlopeGrade(BE214))*PI()/180)/(BH214*SIN((180-SlopeDeg(BB214)+SlopeGrade(BE214))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,92904,905,1.6,1,0.82,1,1,739,126,3271,26526,29797]
[11,"WRSP2-MB3",84378,121,"D9T",905,1.6,1,0.82,1,739,114,2959,23999,26958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K43","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA215=0,BB215=0,BC215=0,BD215=0,BE215=0),0,FindPivot(BA215,BB215,BC215,BD215,BE215))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC215)-SlopeGrade(BD215)))=0,0,1/(SIN((SlopeDeg(BC215)-SlopeGrade(BD215))*PI()/180)/(BG215*SIN((180-SlopeDeg(BB215)+SlopeGrade(BD215))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC215)-SlopeGrade(BD215)))=0,0,IF(BH215=0,0,1/(SIN((SlopeDeg(BC215)-SlopeGrade(BE215))*PI()/180)/(BH215*SIN((180-SlopeDeg(BB215)+SlopeGrade(BE215))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,84378,905,1.6,1,0.82,1,1,739,114,2959,23999,26958]
[12,"WRSP3-MB1",70560,121,"D9T",905,1.6,1,0.82,1,739,95,2466,19999,22465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K44","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA216=0,BB216=0,BC216=0,BD216=0,BE216=0),0,FindPivot(BA216,BB216,BC216,BD216,BE216))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC216)-SlopeGrade(BD216)))=0,0,1/(SIN((SlopeDeg(BC216)-SlopeGrade(BD216))*PI()/180)/(BG216*SIN((180-SlopeDeg(BB216)+SlopeGrade(BD216))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC216)-SlopeGrade(BD216)))=0,0,IF(BH216=0,0,1/(SIN((SlopeDeg(BC216)-SlopeGrade(BE216))*PI()/180)/(BH216*SIN((180-SlopeDeg(BB216)+SlopeGrade(BE216))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,70560,905,1.6,1,0.82,1,1,739,95,2466,19999,22465]
[13,"WRSP3-MB2",140532,121,"D9T",905,1.6,1,0.82,1,739,190,4932,39999,44931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K45","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA217=0,BB217=0,BC217=0,BD217=0,BE217=0),0,FindPivot(BA217,BB217,BC217,BD217,BE217))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC217)-SlopeGrade(BD217)))=0,0,1/(SIN((SlopeDeg(BC217)-SlopeGrade(BD217))*PI()/180)/(BG217*SIN((180-SlopeDeg(BB217)+SlopeGrade(BD217))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC217)-SlopeGrade(BD217)))=0,0,IF(BH217=0,0,1/(SIN((SlopeDeg(BC217)-SlopeGrade(BE217))*PI()/180)/(BH217*SIN((180-SlopeDeg(BB217)+SlopeGrade(BE217))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,140532,905,1.6,1,0.82,1,1,739,190,4932,39999,44931]
[14,"WRSP3-MB3",132048,121,"D9T",905,1.6,1,0.82,1,739,179,4647,37683,42330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K46","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA218=0,BB218=0,BC218=0,BD218=0,BE218=0),0,FindPivot(BA218,BB218,BC218,BD218,BE218))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC218)-SlopeGrade(BD218)))=0,0,1/(SIN((SlopeDeg(BC218)-SlopeGrade(BD218))*PI()/180)/(BG218*SIN((180-SlopeDeg(BB218)+SlopeGrade(BD218))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC218)-SlopeGrade(BD218)))=0,0,IF(BH218=0,0,1/(SIN((SlopeDeg(BC218)-SlopeGrade(BE218))*PI()/180)/(BH218*SIN((180-SlopeDeg(BB218)+SlopeGrade(BE218))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,132048,905,1.6,1,0.82,1,1,739,179,4647,37683,42330]
[15,"WRSP3-MB4",71568,121,"D9T",905,1.6,1,0.82,1,739,97,2518,20420,22938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K47","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA219=0,BB219=0,BC219=0,BD219=0,BE219=0),0,FindPivot(BA219,BB219,BC219,BD219,BE219))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC219)-SlopeGrade(BD219)))=0,0,1/(SIN((SlopeDeg(BC219)-SlopeGrade(BD219))*PI()/180)/(BG219*SIN((180-SlopeDeg(BB219)+SlopeGrade(BD219))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC219)-SlopeGrade(BD219)))=0,0,IF(BH219=0,0,1/(SIN((SlopeDeg(BC219)-SlopeGrade(BE219))*PI()/180)/(BH219*SIN((180-SlopeDeg(BB219)+SlopeGrade(BE219))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,71568,905,1.6,1,0.82,1,1,739,97,2518,20420,22938]
[16,"WRSP3-MB5",60060,121,"D9T",905,1.6,1,0.82,1,739,81,2103,17052,19155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K48","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA220=0,BB220=0,BC220=0,BD220=0,BE220=0),0,FindPivot(BA220,BB220,BC220,BD220,BE220))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC220)-SlopeGrade(BD220)))=0,0,1/(SIN((SlopeDeg(BC220)-SlopeGrade(BD220))*PI()/180)/(BG220*SIN((180-SlopeDeg(BB220)+SlopeGrade(BD220))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC220)-SlopeGrade(BD220)))=0,0,IF(BH220=0,0,1/(SIN((SlopeDeg(BC220)-SlopeGrade(BE220))*PI()/180)/(BH220*SIN((180-SlopeDeg(BB220)+SlopeGrade(BE220))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,60060,905,1.6,1,0.82,1,1,739,81,2103,17052,19155]
[17,"WRSP3-MB6",101892,121,"D9T",905,1.6,1,0.82,1,739,138,3582,29052,32634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"K49","v":1.4},3,0,1,129.0348790056394,{"$f":"IF(AND(BA221=0,BB221=0,BC221=0,BD221=0,BE221=0),0,FindPivot(BA221,BB221,BC221,BD221,BE221))","v":64.781274999791805},64.253604005847592,{"$f":"IF(SIN((SlopeDeg(BC221)-SlopeGrade(BD221)))=0,0,1/(SIN((SlopeDeg(BC221)-SlopeGrade(BD221))*PI()/180)/(BG221*SIN((180-SlopeDeg(BB221)+SlopeGrade(BD221))*PI()/180))))","v":119.07035154431748},{"$f":"IF(SIN((SlopeDeg(BC221)-SlopeGrade(BD221)))=0,0,IF(BH221=0,0,1/(SIN((SlopeDeg(BC221)-SlopeGrade(BE221))*PI()/180)/(BH221*SIN((180-SlopeDeg(BB221)+SlopeGrade(BE221))*PI()/180)))))","v":120.04852200696359},17.102728969052389,17.102728969052389,1134,1134,60.245362028318482,30.122681014159241,90.993434885502595,60.662289923668396,61.605799617412941,30.802899808706471,91.220984402017592,60.813989601345064,121.47627952501347,239,null,121,101892,905,1.6,1,0.82,1,1,739,138,3582,29052,32634]
[18,"WRSP3-MB7",4290,57,"D9T",1694,1.6,1,0.82,1,1384,3,78,632,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"K50","v":1.4},3,0,1,60.21627686929839,{"$f":"IF(AND(BA222=0,BB222=0,BC222=0,BD222=0,BE222=0),0,FindPivot(BA222,BB222,BC222,BD222,BE222))","v":30.231261130127706},29.985015739170684,{"$f":"IF(SIN((SlopeDeg(BC222)-SlopeGrade(BD222)))=0,0,1/(SIN((SlopeDeg(BC222)-SlopeGrade(BD222))*PI()/180)/(BG222*SIN((180-SlopeDeg(BB222)+SlopeGrade(BD222))*PI()/180))))","v":55.566163068015179},{"$f":"IF(SIN((SlopeDeg(BC222)-SlopeGrade(BD222)))=0,0,IF(BH222=0,0,1/(SIN((SlopeDeg(BC222)-SlopeGrade(BE222))*PI()/180)/(BH222*SIN((180-SlopeDeg(BB222)+SlopeGrade(BE222))*PI()/180)))))","v":56.02264460551325},17.102728969052389,17.102728969052389,247,247,28.114501781001216,14.057250890500608,42.463602193068013,28.30906812871201,28.749373669128477,14.374686834564239,42.569793482529171,28.379862321686115,56.688930450398125,112,null,57,4290,1694,1.6,1,0.82,1,1,1384,3,78,632,710]
[19,"WRSP3-MB8",14363,57,"D9T",1694,1.6,1,0.82,1,1384,10,260,2105,2365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"K51","v":1.4},3,0,1,60.21627686929839,{"$f":"IF(AND(BA223=0,BB223=0,BC223=0,BD223=0,BE223=0),0,FindPivot(BA223,BB223,BC223,BD223,BE223))","v":30.231261130127706},29.985015739170684,{"$f":"IF(SIN((SlopeDeg(BC223)-SlopeGrade(BD223)))=0,0,1/(SIN((SlopeDeg(BC223)-SlopeGrade(BD223))*PI()/180)/(BG223*SIN((180-SlopeDeg(BB223)+SlopeGrade(BD223))*PI()/180))))","v":55.566163068015179},{"$f":"IF(SIN((SlopeDeg(BC223)-SlopeGrade(BD223)))=0,0,IF(BH223=0,0,1/(SIN((SlopeDeg(BC223)-SlopeGrade(BE223))*PI()/180)/(BH223*SIN((180-SlopeDeg(BB223)+SlopeGrade(BE223))*PI()/180)))))","v":56.02264460551325},17.102728969052389,17.102728969052389,247,247,28.114501781001216,14.057250890500608,42.463602193068013,28.30906812871201,28.749373669128477,14.374686834564239,42.569793482529171,28.379862321686115,56.688930450398125,112,null,57,14363,1694,1.6,1,0.82,1,1,1384,10,260,2105,2365]
[20,"EWRSP1-MB1",7783,50,"D9T",1889,1.6,1,0.82,1,1543,5,130,1053,1183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"K52","v":1.4},3,0,1,51.61395160225576,{"$f":"IF(AND(BA224=0,BB224=0,BC224=0,BD224=0,BE224=0),0,FindPivot(BA224,BB224,BC224,BD224,BE224))","v":25.912511132404973},25.701440469850787,{"$f":"IF(SIN((SlopeDeg(BC224)-SlopeGrade(BD224)))=0,0,1/(SIN((SlopeDeg(BC224)-SlopeGrade(BD224))*PI()/180)/(BG224*SIN((180-SlopeDeg(BB224)+SlopeGrade(BD224))*PI()/180))))","v":47.628142699281796},{"$f":"IF(SIN((SlopeDeg(BC224)-SlopeGrade(BD224)))=0,0,IF(BH224=0,0,1/(SIN((SlopeDeg(BC224)-SlopeGrade(BE224))*PI()/180)/(BH224*SIN((180-SlopeDeg(BB224)+SlopeGrade(BE224))*PI()/180)))))","v":48.019406686895714},17.102728969052389,17.102728969052389,181,181,24.098145864520074,12.049072932260037,36.397375544922987,24.264917029948659,24.642318761145241,12.32115938057262,36.488392153010949,24.325594768673966,48.590511798622629,96,null,50,7783,1889,1.6,1,0.82,1,1,1543,5,130,1053,1183]
[21,"EWRSP1-MB2",4357,50,"D9T",1889,1.6,1,0.82,1,1543,3,78,632,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"K53","v":1.4},3,0,1,51.61395160225576,{"$f":"IF(AND(BA225=0,BB225=0,BC225=0,BD225=0,BE225=0),0,FindPivot(BA225,BB225,BC225,BD225,BE225))","v":25.912511132404973},25.701440469850787,{"$f":"IF(SIN((SlopeDeg(BC225)-SlopeGrade(BD225)))=0,0,1/(SIN((SlopeDeg(BC225)-SlopeGrade(BD225))*PI()/180)/(BG225*SIN((180-SlopeDeg(BB225)+SlopeGrade(BD225))*PI()/180))))","v":47.628142699281796},{"$f":"IF(SIN((SlopeDeg(BC225)-SlopeGrade(BD225)))=0,0,IF(BH225=0,0,1/(SIN((SlopeDeg(BC225)-SlopeGrade(BE225))*PI()/180)/(BH225*SIN((180-SlopeDeg(BB225)+SlopeGrade(BE225))*PI()/180)))))","v":48.019406686895714},17.102728969052389,17.102728969052389,181,181,24.098145864520074,12.049072932260037,36.397375544922987,24.264917029948659,24.642318761145241,12.32115938057262,36.488392153010949,24.325594768673966,48.590511798622629,96,null,50,4357,1889,1.6,1,0.82,1,1,1543,3,78,632,710]
[22,"EWRSP1-MB3 (material will be pulled back)","","","","","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"K54","v":3},3,0,1,79.05694150420949,{"$f":"IF(AND(BA226=0,BB226=0,BC226=0,BD226=0,BE226=0),0,FindPivot(BA226,BB226,BC226,BD226,BE226))","v":39.528470752104745},39.528470752104745,{"$f":"IF(SIN((SlopeDeg(BC226)-SlopeGrade(BD226)))=0,0,1/(SIN((SlopeDeg(BC226)-SlopeGrade(BD226))*PI()/180)/(BG226*SIN((180-SlopeDeg(BB226)+SlopeGrade(BD226))*PI()/180))))","v":39.528470752104774},{"$f":"IF(SIN((SlopeDeg(BC226)-SlopeGrade(BD226)))=0,0,IF(BH226=0,0,1/(SIN((SlopeDeg(BC226)-SlopeGrade(BE226))*PI()/180)/(BH226*SIN((180-SlopeDeg(BB226)+SlopeGrade(BE226))*PI()/180)))))","v":39.528470752104745},0,0,0,0,0,0,39.528470752104745,26.352313834736496,0,0,39.528470752104745,26.352313834736496,52.704627669472991,79,null,53,0,1800,1.6,1,0.82,1,0,0,0,0,0,0]
[23,"EWRSP1-MB4",1053,50,"D9T",1889,1.6,1,0.82,1,1543,1,26,211,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"K55","v":1.4},3,0,1,34.409301068170507,{"$f":"IF(AND(BA227=0,BB227=0,BC227=0,BD227=0,BE227=0),0,FindPivot(BA227,BB227,BC227,BD227,BE227))","v":17.275006487797214},17.134294580373293,{"$f":"IF(SIN((SlopeDeg(BC227)-SlopeGrade(BD227)))=0,0,1/(SIN((SlopeDeg(BC227)-SlopeGrade(BD227))*PI()/180)/(BG227*SIN((180-SlopeDeg(BB227)+SlopeGrade(BD227))*PI()/180))))","v":31.752093416484783},{"$f":"IF(SIN((SlopeDeg(BC227)-SlopeGrade(BD227)))=0,0,IF(BH227=0,0,1/(SIN((SlopeDeg(BC227)-SlopeGrade(BE227))*PI()/180)/(BH227*SIN((180-SlopeDeg(BB227)+SlopeGrade(BE227))*PI()/180)))))","v":32.01293953594481},17.102728969052389,17.102728969052389,81,81,16.065429707924682,8.0327148539623412,24.264915718300738,16.176610478867158,16.428213402755372,8.2141067013776858,24.325596094400566,16.217064062933712,32.39367454180087,64,null,50,1053,1889,1.6,1,0.82,1,1,1543,1,26,211,237]
[24,"EWRSP2A-MB1",21765,81,"D9T",1264,1.6,1,0.82,1,1032,21,545,4421,4966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"K56","v":1.4},3,0,1,86.023252670426274,{"$f":"IF(AND(BA228=0,BB228=0,BC228=0,BD228=0,BE228=0),0,FindPivot(BA228,BB228,BC228,BD228,BE228))","v":43.18751666652787},42.835736003898404,{"$f":"IF(SIN((SlopeDeg(BC228)-SlopeGrade(BD228)))=0,0,1/(SIN((SlopeDeg(BC228)-SlopeGrade(BD228))*PI()/180)/(BG228*SIN((180-SlopeDeg(BB228)+SlopeGrade(BD228))*PI()/180))))","v":79.380234362878326},{"$f":"IF(SIN((SlopeDeg(BC228)-SlopeGrade(BD228)))=0,0,IF(BH228=0,0,1/(SIN((SlopeDeg(BC228)-SlopeGrade(BE228))*PI()/180)/(BH228*SIN((180-SlopeDeg(BB228)+SlopeGrade(BE228))*PI()/180)))))","v":80.032348004642401},17.102728969052389,17.102728969052389,504,504,40.163574685545662,20.081787342772831,60.662289923668396,40.441526615778933,41.070533078275304,20.535266539137652,60.813989601345078,40.54265973423005,80.984186350008983,159,null,81,21765,1264,1.6,1,0.82,1,1,1032,21,545,4421,4966]
[25,"EWRSP2B-MB1",3546,50,"D9T",1889,1.6,1,0.82,1,1543,2,52,421,473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"K57","v":1.4},3,0,1,51.61395160225576,{"$f":"IF(AND(BA229=0,BB229=0,BC229=0,BD229=0,BE229=0),0,FindPivot(BA229,BB229,BC229,BD229,BE229))","v":25.912511132404973},25.701440469850787,{"$f":"IF(SIN((SlopeDeg(BC229)-SlopeGrade(BD229)))=0,0,1/(SIN((SlopeDeg(BC229)-SlopeGrade(BD229))*PI()/180)/(BG229*SIN((180-SlopeDeg(BB229)+SlopeGrade(BD229))*PI()/180))))","v":47.628142699281796},{"$f":"IF(SIN((SlopeDeg(BC229)-SlopeGrade(BD229)))=0,0,IF(BH229=0,0,1/(SIN((SlopeDeg(BC229)-SlopeGrade(BE229))*PI()/180)/(BH229*SIN((180-SlopeDeg(BB229)+SlopeGrade(BE229))*PI()/180)))))","v":48.019406686895714},17.102728969052389,17.102728969052389,181,181,24.098145864520074,12.049072932260037,36.397375544922987,24.264917029948659,24.642318761145241,12.32115938057262,36.488392153010949,24.325594768673966,48.590511798622629,96,null,50,3546,1889,1.6,1,0.82,1,1,1543,2,52,421,473]
[26,"EWRSP2B-MB2",17455,113,"D9T",958,1.6,1,0.82,1,782,22,571,4631,5202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,{"$f":"K58","v":1.4},3,0,1,120.43255373859678,{"$f":"IF(AND(BA230=0,BB230=0,BC230=0,BD230=0,BE230=0),0,FindPivot(BA230,BB230,BC230,BD230,BE230))","v":60.462522260255412},59.970031478341369,{"$f":"IF(SIN((SlopeDeg(BC230)-SlopeGrade(BD230)))=0,0,1/(SIN((SlopeDeg(BC230)-SlopeGrade(BD230))*PI()/180)/(BG230*SIN((180-SlopeDeg(BB230)+SlopeGrade(BD230))*PI()/180))))","v":111.13232613603036},{"$f":"IF(SIN((SlopeDeg(BC230)-SlopeGrade(BD230)))=0,0,IF(BH230=0,0,1/(SIN((SlopeDeg(BC230)-SlopeGrade(BE230))*PI()/180)/(BH230*SIN((180-SlopeDeg(BB230)+SlopeGrade(BE230))*PI()/180)))))","v":112.0452892110265},17.102728969052389,17.102728969052389,988,988,56.229003562002433,28.114501781001216,84.927204386136026,56.61813625742402,57.498747338256955,28.749373669128477,85.139586965058342,56.75972464337223,113.37786090079625,223,null,113,17455,958,1.6,1,0.82,1,1,782,22,571,4631,5202]
[27,"EWRSP2B-3 (see \"Yards\" sheet)","","","","","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"K59","v":0},0,0,0,0,{"$f":"IF(AND(BA231=0,BB231=0,BC231=0,BD231=0,BE231=0),0,FindPivot(BA231,BB231,BC231,BD231,BE231))","v":0},0,{"$f":"IF(SIN((SlopeDeg(BC231)-SlopeGrade(BD231)))=0,0,1/(SIN((SlopeDeg(BC231)-SlopeGrade(BD231))*PI()/180)/(BG231*SIN((180-SlopeDeg(BB231)+SlopeGrade(BD231))*PI()/180))))","v":0},{"$f":"IF(SIN((SlopeDeg(BC231)-SlopeGrade(BD231)))=0,0,IF(BH231=0,0,1/(SIN((SlopeDeg(BC231)-SlopeGrade(BE231))*PI()/180)/(BH231*SIN((180-SlopeDeg(BB231)+SlopeGrade(BE231))*PI()/180)))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,50,0,1889,0,0,0,1,0,0,0,0,0,0]
[28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)",202587,211,"D9T",569,1.6,1,0.82,1,465,436,11319,91787,103106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,{"$f":"K60","v":1.4},3,0,1,223.6604569431083,{"$f":"IF(AND(BA232=0,BB232=0,BC232=0,BD232=0,BE232=0),0,FindPivot(BA232,BB232,BC232,BD232,BE232))","v":112.28761859452661},111.37283834858169,{"$f":"IF(SIN((SlopeDeg(BC232)-SlopeGrade(BD232)))=0,0,1/(SIN((SlopeDeg(BC232)-SlopeGrade(BD232))*PI()/180)/(BG232*SIN((180-SlopeDeg(BB232)+SlopeGrade(BD232))*PI()/180))))","v":206.38874767697135},{"$f":"IF(SIN((SlopeDeg(BC232)-SlopeGrade(BD232)))=0,0,IF(BH232=0,0,1/(SIN((SlopeDeg(BC232)-SlopeGrade(BE232))*PI()/180)/(BH232*SIN((180-SlopeDeg(BB232)+SlopeGrade(BE232))*PI()/180)))))","v":208.083964196793},17.102728969052389,17.102728969052389,3408,3408,104.42536417424236,52.212682087121181,157.72205951584073,105.14803967722715,106.78331384338878,53.391656921694391,158.11626611450149,105.41084407633433,210.55888375356147,414,null,211,202587,569,1.6,1,0.82,1,1,465,436,11319,91787,103106]
[29,"EWRSP4-MB1",110,50,"D9T",1889,1.6,1,0.82,1,1543,1,26,211,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"K61","v":1.4},3,0,1,17.204650534085253,{"$f":"IF(AND(BA233=0,BB233=0,BC233=0,BD233=0,BE233=0),0,FindPivot(BA233,BB233,BC233,BD233,BE233))","v":8.6375032438986068},8.5671472901866466,{"$f":"IF(SIN((SlopeDeg(BC233)-SlopeGrade(BD233)))=0,0,1/(SIN((SlopeDeg(BC233)-SlopeGrade(BD233))*PI()/180)/(BG233*SIN((180-SlopeDeg(BB233)+SlopeGrade(BD233))*PI()/180))))","v":15.876046708242392},{"$f":"IF(SIN((SlopeDeg(BC233)-SlopeGrade(BD233)))=0,0,IF(BH233=0,0,1/(SIN((SlopeDeg(BC233)-SlopeGrade(BE233))*PI()/180)/(BH233*SIN((180-SlopeDeg(BB233)+SlopeGrade(BE233))*PI()/180)))))","v":16.006469767972405},17.102728969052389,17.102728969052389,20,20,8.0327148539623412,4.0163574269811706,12.132457859150369,8.0883052394335788,8.2141067013776858,4.1070533506888429,12.162798047200283,8.1085320314668561,16.196837270900435,32,null,50,110,1889,1.6,1,0.82,1,1,1543,1,26,211,237]
[30,"EWRSP4-MB2",5955,81,"D9T",1264,1.6,1,0.82,1,1032,6,156,1263,1419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"K62","v":1.4},3,0,1,86.023252670426274,{"$f":"IF(AND(BA234=0,BB234=0,BC234=0,BD234=0,BE234=0),0,FindPivot(BA234,BB234,BC234,BD234,BE234))","v":43.18751666652787},42.835736003898404,{"$f":"IF(SIN((SlopeDeg(BC234)-SlopeGrade(BD234)))=0,0,1/(SIN((SlopeDeg(BC234)-SlopeGrade(BD234))*PI()/180)/(BG234*SIN((180-SlopeDeg(BB234)+SlopeGrade(BD234))*PI()/180))))","v":79.380234362878326},{"$f":"IF(SIN((SlopeDeg(BC234)-SlopeGrade(BD234)))=0,0,IF(BH234=0,0,1/(SIN((SlopeDeg(BC234)-SlopeGrade(BE234))*PI()/180)/(BH234*SIN((180-SlopeDeg(BB234)+SlopeGrade(BE234))*PI()/180)))))","v":80.032348004642401},17.102728969052389,17.102728969052389,504,504,40.163574685545662,20.081787342772831,60.662289923668396,40.441526615778933,41.070533078275304,20.535266539137652,60.813989601345078,40.54265973423005,80.984186350008983,159,null,81,5955,1264,1.6,1,0.82,1,1,1032,6,156,1263,1419]
[31,"EWRSP4-MB3",1495,50,"D9T",1889,1.6,1,0.82,1,1543,1,26,211,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"K63","v":1.4},3,0,1,51.61395160225576,{"$f":"IF(AND(BA235=0,BB235=0,BC235=0,BD235=0,BE235=0),0,FindPivot(BA235,BB235,BC235,BD235,BE235))","v":25.912511132404973},25.701440469850787,{"$f":"IF(SIN((SlopeDeg(BC235)-SlopeGrade(BD235)))=0,0,1/(SIN((SlopeDeg(BC235)-SlopeGrade(BD235))*PI()/180)/(BG235*SIN((180-SlopeDeg(BB235)+SlopeGrade(BD235))*PI()/180))))","v":47.628142699281796},{"$f":"IF(SIN((SlopeDeg(BC235)-SlopeGrade(BD235)))=0,0,IF(BH235=0,0,1/(SIN((SlopeDeg(BC235)-SlopeGrade(BE235))*PI()/180)/(BH235*SIN((180-SlopeDeg(BB235)+SlopeGrade(BE235))*PI()/180)))))","v":48.019406686895714},17.102728969052389,17.102728969052389,181,181,24.098145864520074,12.049072932260037,36.397375544922987,24.264917029948659,24.642318761145241,12.32115938057262,36.488392153010949,24.325594768673966,48.590511798622629,96,null,50,1495,1889,1.6,1,0.82,1,1,1543,1,26,211,237]
[32,"EWRSP4-MB4",993,50,"D9T",1889,1.6,1,0.82,1,1543,1,26,211,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"K64","v":1.4},3,0,1,34.409301068170507,{"$f":"IF(AND(BA236=0,BB236=0,BC236=0,BD236=0,BE236=0),0,FindPivot(BA236,BB236,BC236,BD236,BE236))","v":17.275006487797214},17.134294580373293,{"$f":"IF(SIN((SlopeDeg(BC236)-SlopeGrade(BD236)))=0,0,1/(SIN((SlopeDeg(BC236)-SlopeGrade(BD236))*PI()/180)/(BG236*SIN((180-SlopeDeg(BB236)+SlopeGrade(BD236))*PI()/180))))","v":31.752093416484783},{"$f":"IF(SIN((SlopeDeg(BC236)-SlopeGrade(BD236)))=0,0,IF(BH236=0,0,1/(SIN((SlopeDeg(BC236)-SlopeGrade(BE236))*PI()/180)/(BH236*SIN((180-SlopeDeg(BB236)+SlopeGrade(BE236))*PI()/180)))))","v":32.01293953594481},17.102728969052389,17.102728969052389,81,81,16.065429707924682,8.0327148539623412,24.264915718300738,16.176610478867158,16.428213402755372,8.2141067013776858,24.325596094400566,16.217064062933712,32.39367454180087,64,null,50,993,1889,1.6,1,0.82,1,1,1543,1,26,211,237]
[33,"EWRSP4-MB5",3962,50,"D9T",1889,1.6,1,0.82,1,1543,3,78,632,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"K65","v":1.4},3,0,1,51.61395160225576,{"$f":"IF(AND(BA237=0,BB237=0,BC237=0,BD237=0,BE237=0),0,FindPivot(BA237,BB237,BC237,BD237,BE237))","v":25.912511132404973},25.701440469850787,{"$f":"IF(SIN((SlopeDeg(BC237)-SlopeGrade(BD237)))=0,0,1/(SIN((SlopeDeg(BC237)-SlopeGrade(BD237))*PI()/180)/(BG237*SIN((180-SlopeDeg(BB237)+SlopeGrade(BD237))*PI()/180))))","v":47.628142699281796},{"$f":"IF(SIN((SlopeDeg(BC237)-SlopeGrade(BD237)))=0,0,IF(BH237=0,0,1/(SIN((SlopeDeg(BC237)-SlopeGrade(BE237))*PI()/180)/(BH237*SIN((180-SlopeDeg(BB237)+SlopeGrade(BE237))*PI()/180)))))","v":48.019406686895714},17.102728969052389,17.102728969052389,181,181,24.098145864520074,12.049072932260037,36.397375544922987,24.264917029948659,24.642318761145241,12.32115938057262,36.488392153010949,24.325594768673966,48.590511798622629,96,null,50,3962,1889,1.6,1,0.82,1,1,1543,3,78,632,710]
[34,"EWRSP4-MB6",370,50,"D9T",1889,1.6,1,0.82,1,1543,1,26,211,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"K66","v":1.4},3,0,1,17.204650534085253,{"$f":"IF(AND(BA238=0,BB238=0,BC238=0,BD238=0,BE238=0),0,FindPivot(BA238,BB238,BC238,BD238,BE238))","v":8.6375032438986068},8.5671472901866466,{"$f":"IF(SIN((SlopeDeg(BC238)-SlopeGrade(BD238)))=0,0,1/(SIN((SlopeDeg(BC238)-SlopeGrade(BD238))*PI()/180)/(BG238*SIN((180-SlopeDeg(BB238)+SlopeGrade(BD238))*PI()/180))))","v":15.876046708242392},{"$f":"IF(SIN((SlopeDeg(BC238)-SlopeGrade(BD238)))=0,0,IF(BH238=0,0,1/(SIN((SlopeDeg(BC238)-SlopeGrade(BE238))*PI()/180)/(BH238*SIN((180-SlopeDeg(BB238)+SlopeGrade(BE238))*PI()/180)))))","v":16.006469767972405},17.102728969052389,17.102728969052389,20,20,8.0327148539623412,4.0163574269811706,12.132457859150369,8.0883052394335788,8.2141067013776858,4.1070533506888429,12.162798047200283,8.1085320314668561,16.196837270900435,32,null,50,370,1889,1.6,1,0.82,1,1,1543,1,26,211,237]
[35,"EWRSP4-MB7 (includes slope of haul road)",535,50,"D9T",1889,1.6,1,0.82,1,1543,1,26,211,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"K67","v":1.4},3,0,1,17.204650534085253,{"$f":"IF(AND(BA239=0,BB239=0,BC239=0,BD239=0,BE239=0),0,FindPivot(BA239,BB239,BC239,BD239,BE239))","v":8.6375032438986068},8.5671472901866466,{"$f":"IF(SIN((SlopeDeg(BC239)-SlopeGrade(BD239)))=0,0,1/(SIN((SlopeDeg(BC239)-SlopeGrade(BD239))*PI()/180)/(BG239*SIN((180-SlopeDeg(BB239)+SlopeGrade(BD239))*PI()/180))))","v":15.876046708242392},{"$f":"IF(SIN((SlopeDeg(BC239)-SlopeGrade(BD239)))=0,0,IF(BH239=0,0,1/(SIN((SlopeDeg(BC239)-SlopeGrade(BE239))*PI()/180)/(BH239*SIN((180-SlopeDeg(BB239)+SlopeGrade(BE239))*PI()/180)))))","v":16.006469767972405},17.102728969052389,17.102728969052389,20,20,8.0327148539623412,4.0163574269811706,12.132457859150369,8.0883052394335788,8.2141067013776858,4.1070533506888429,12.162798047200283,8.1085320314668561,16.196837270900435,32,null,50,535,1889,1.6,1,0.82,1,1,1543,1,26,211,237]
[36,"EWRSP4-MB8 (Drainage Area)",3055,57,"D9T",1694,1.6,1,0.82,1,1384,2,52,421,473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"K68","v":1.4},{"$f":"L68","v":3},0,1,{"$f":"UngradedSlopeLen(BA240,BB240)","v":60.21627686929839},{"$f":"IF(AND(BA240=0,BB240=0,BC240=0,BD240=0,BE240=0),0,FindPivot(BA240,BB240,BC240,BD240,BE240))","v":30.231261130127706},{"$f":"BF240-BG240","v":29.985015739170684},{"$f":"IF(SIN((SlopeDeg(BC240)-SlopeGrade(BD240)))=0,0,1/(SIN((SlopeDeg(BC240)-SlopeGrade(BD240))*PI()/180)/(BG240*SIN((180-SlopeDeg(BB240)+SlopeGrade(BD240))*PI()/180))))","v":55.566163068015179},{"$f":"IF(SIN((SlopeDeg(BC240)-SlopeGrade(BD240)))=0,0,IF(BH240=0,0,1/(SIN((SlopeDeg(BC240)-SlopeGrade(BE240))*PI()/180)/(BH240*SIN((180-SlopeDeg(BB240)+SlopeGrade(BE240))*PI()/180)))))","v":56.02264460551325},17.102728969052389,{"$f":"BK240","v":17.102728969052389},{"$f":"IF(OR(BB240=BC240,BB240=0,BC240=0),0,IF(ROUND(0.5*BG240*BI240*SIN(BK240*PI()/180),5)<0,0,ROUND(0.5*BG240*BI240*SIN(BK240*PI()/180),0)))","v":247},{"$f":"IF(OR(BB240=BC240,BB240=0,BC240=0),0,IF(ROUND(0.5*BH240*BJ240*SIN(BL240*PI()/180),5)<0,0,ROUND(0.5*BH240*BJ240*SIN(BL240*PI()/180),0)))","v":247},28.114501781001216,{"$f":"BO240/2","v":14.057250890500608},42.463602193068013,{"$f":"2*BQ240/3","v":28.30906812871201},28.749373669128477,{"$f":"BS240/2","v":14.374686834564239},42.569793482529171,{"$f":"2*BU240/3","v":28.379862321686115},{"$f":"IF(OR(BB240=0,BC240=0),0,BV240+BR240)","v":56.688930450398125},112,null,57,3055,1694,1.6,1,0.82,1,1,1384,2,52,421,473]
[]
[null,null,{"$f":"IF(SUM(C204:C241)=0,0,SUM(C204:C241))","v":1297317},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L204:L241)=0,0,SUM(L204:L241))","v":1842},{"$f":"IF(SUM(M204:M241)=0,\"\",SUM(M204:M241))","v":47819},{"$f":"IF(SUM(N204:N241)=0,\"\",SUM(N204:N241))","v":387783},{"$f":"IF(SUM(O204:O241)=0,\"\",SUM(O204:O241))","v":435602}]
[]
[{"$f":"ThisSheetName(A183)&\" - \"&VLOOKUP(A245,TableTitles,2)","v":"Waste Rock Dumps - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"to Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final\n(Regraded)\nDump\nFootprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),CP248=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP248),0),CP248))","v":0},{"$f":"IF(OR(ISBLANK(B32),BM248=0),0,IF(Metric,ROUND(CY_2_M3*(CQ248),0),CQ248))","v":0},{"$f":"IF(OR(ISBLANK(B32),C248=0),\"\",IF(OR(ISBLANK(F84),ISBLANK(G84)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(OR(BX248<>0,BW248=0),\"Select Fleet\",IF(RIGHT(BW248,6)=\"Loader\",INDIRECT(BV248&\"CrusherLoader\"),IF(RIGHT(BW248,5)=\"Truck\",INDIRECT(BV248&\"Truck\")&\"/\"&INDIRECT(BV248&\"Loader\")&\"/\"&INDIRECT(BV248&\"CrusherLoader\"),IF(BV248=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV248=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C248=0),\"\",IF(OR(ISBLANK(F84),ISBLANK(G84)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(OR(BX248<>0,BW248=0),\"Select Fleet\",BZ248))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C248=0),\"\",IF(OR(ISBLANK(F84),ISBLANK(G84)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(OR(BX248<>0,BW248=0),\"Select Fleet\",BY248))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C248=0),\"\",IF(OR(ISBLANK(F84),ISBLANK(G84)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(OR(BX248<>0,BW248=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA248,0),CA248)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C248=0),0,IF(OR(ISBLANK(F84),ISBLANK(G84)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(OR(BX248<>0,BW248=0),\"Select Fleet\",CB248))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D248=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",IF(RIGHT(CH248,5)=\"Truck\",INDIRECT(CG248&\"Truck\")&\"/\"&INDIRECT(CG248&\"Loader\")&\"/\"&INDIRECT(CG248&\"TruckDozer\"),IF(CG248=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG248=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D248=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",CJ248))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D248=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",CI248))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D248=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK248,0),CK248)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D248=0),0,IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(BR248=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",CL248))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F84),ISBLANK(G84),I248=0,ISTEXT(I248)),0,CC248)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F84),ISBLANK(G84),I248=0,ISTEXT(I248)),0,CD248)","v":0},{"$f":"IF(OR(ISBLANK(B32),C248=0,O248=\"\"),0,SUM(O248:P248))","v":0},{"$f":"IF(OR(ISBLANK(B32),C248=0,O248=\"\",),0,IF(C84=\"Yes\",CR248,0)+IF(D84=\"Yes\",CS248,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D248=0),0,BN248+BP248)","v":0},{"$f":"IF(OR(ISBLANK(B32),D248=0),0,BO248+BQ248)","v":0},{"$f":"IF(OR(ISBLANK(B32),D248=0,S248=\"\"),0,SUM(S248:T248))","v":0},{"$f":"IF(OR(ISBLANK(B32),D248=0,ISBLANK(G131),ISBLANK(H131),U32=0),0,CM248)","v":0},{"$f":"IF(OR(ISBLANK(B32),D248=0,V248=\"\",U32=0),0,CN248)","v":0},{"$f":"IF(OR(ISBLANK(B32),D248=0,ISBLANK(G131),ISBLANK(H131)),0,SUM(V248:W248))","v":0},{"$f":"IF(OR(ISBLANK(B32),D248=0,ISBLANK(G131),ISBLANK(H131)),0,Q248+R248+U248+X248)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX204","v":0},{"$f":"ROUND(IF((BA248^2)-(BC248^2)<0,0,SQRT((BA248^2)-(BC248^2))),0)","v":0},{"$f":"BA204","v":0},{"$f":"BD32","v":0},{"$f":"BF32","v":0},{"$f":"ROUND(((BA248)*BD248)/43560,2)","v":0},{"$f":"BH32","v":0},{"$f":"BI32","v":0},{"$f":"ROUND((BF248*43560*(1/12)*BG248)/27,0)","v":0},{"$f":"(BB248*BD248)/43560","v":0},{"$f":"IF(BE248-BJ248<0,0,ROUND(BE248-BJ248,0))","v":0},{"$f":"ROUND((BK248*43560*(1/12)*BH248)/27,0)","v":0},{"$f":"BI248+BL248","v":0},{"$f":"ROUND(IF(I84=\"Yes\",IF(Metric,BI248*Yd3_2_M3,BI248)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I84=\"Yes\",IF(Metric,BI248*Yd3_2_M3,BI248)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J84=\"Yes\",IF(Metric,BL248*Yd3_2_M3,BL248)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J84=\"Yes\",IF(Metric,BL248*Yd3_2_M3,BL248)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G131","v":0},{"$f":"BD84","v":0},{"$f":"BE84","v":0},{"$f":"BA84","v":0},{"$f":"BC84","v":0},{"$f":"IF(OR(D248=0,D248=\"\"),0,H84)","v":0},{"$f":"BB84","v":0},{"$f":"IF(RIGHT(BW248,5)=\"Truck\",DP248,IF(BW248=\"Scraper Dozer\",EF248,IF(BW248=\"Tandem Scraper\",EU248,IF(RIGHT(BW248,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU248=\"LongHaul\",IF(RIGHT(BW248,5)=\"Truck\",DO248,IF(BW248=\"Scraper Dozer\",EE248,IF(BW248=\"Tandem Scraper\",ET248,0))),CX248)","v":0},{"$f":"IF(BU248=\"LongHaul\",IF(RIGHT(BW248,5)=\"Truck\",DR248,IF(BW248=\"Scraper Dozer\",EG248,IF(BW248=\"Tandem Scraper\",EV248,0))),CZ248)","v":0},{"$f":"IF(BU248=\"LongHaul\",IF(RIGHT(BW248,5)=\"Truck\",DR248,IF(BW248=\"Scraper Dozer\",EH248,IF(BW248=\"Tandem Scraper\",EW248,\"\"))),DA248)","v":0},{"$f":"IF(BU248=\"LongHaul\",IF(RIGHT(BW248,5)=\"Truck\",DU248,IF(BW248=\"Scraper Dozer\",EJ248,IF(BW248=\"Tandem Scraper\",EY248,\"\"))),DC248)","v":0},{"$f":"IF(BU248=\"LongHaul\",IF(RIGHT(BW248,5)=\"Truck\",DT248,IF(BW248=\"Scraper Dozer\",EI248,IF(BW248=\"Tandem Scraper\",EX248,\"\"))),DB248)","v":0},{"$f":"BJ32","v":0},{"$f":"BK32","v":0},{"$f":"BB131","v":0},{"$f":"H131","v":0},{"$f":"IF(RIGHT(CH248,5)=\"Truck\",FM248,IF(CH248=\"Scraper Dozer\",GC248,IF(CH248=\"Tandem Scraper\",GR248,0)))","v":0},{"$f":"IF(RIGHT(CH248,5)=\"Truck\",FL248,IF(CH248=\"Scraper Dozer\",GB248,IF(CH248=\"Tandem Scraper\",GQ248,0)))","v":0},{"$f":"IF(RIGHT(CH248,5)=\"Truck\",FO248,IF(CH248=\"Scraper Dozer\",GD248,IF(CH248=\"Tandem Scraper\",GS248,0)))","v":0},{"$f":"IF(RIGHT(CH248,5)=\"Truck\",FP248,IF(CH248=\"Scraper Dozer\",GE248,IF(CH248=\"Tandem Scraper\",GT248,0)))","v":0},{"$f":"IF(RIGHT(CH248,5)=\"Truck\",FR248,IF(CH248=\"Scraper Dozer\",GG248,IF(CH248=\"Tandem Scraper\",GV248,0)))","v":0},{"$f":"IF(RIGHT(CH248,5)=\"Truck\",FQ248,IF(CH248=\"Scraper Dozer\",GF248,IF(CH248=\"Tandem Scraper\",GU248,0)))","v":0},{"$f":"BF248+BK248","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C84),C84=\"No\"),OR(ISBLANK(D84),D84=\"No\")),ISBLANK(BM248)),0,ROUND(BM248/IF(ISBLANK(E84),1,(1-E84)),0))","v":0},{"$f":"BM248","v":0},{"$f":"ROUND(C248*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C248*Screening,0)","v":0},{"$f":"ABS(BT248)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",(ROUND(Ft2M*BS248,0)*INDEX(LoaderTravelEmptyArray,MATCH(E248,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E248,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",(ROUND(Ft2M*BS248,0)*INDEX(LoaderTravelLoadedArray,MATCH(E248,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E248,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E248,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K84),NOT(ISNUMBER(K84)),K84=\"\"),IF(RIGHT(BW248,6)=\"Loader\",ROUND(SUM(CU248:CW248),2),0),K84)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E248,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",ROUND(60/CX248*CY248,0),0)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",ROUND(CP248/CZ248,0),0)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",ROUND(IF(DA248<1,1,(DA248))*INDIRECT(BV248&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",ROUND(IF(DA248<1,1,(DA248))*INDIRECT(BV248&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW248,6)=\"Loader\",DB248+DC248,0)","v":0},{"$f":"IF(BV248=0,0,ROUND(BS248/(INDEX(INDIRECT(BV248 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV248 & \"TruckLoadedWeight\"),0),MATCH(IF($CT248-INDIRECT(BV248 & \"TruckRollingResistance\")<0,0,$CT248-INDIRECT(BV248 & \"TruckRollingResistance\")),INDIRECT(BV248 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV248=0,0,ROUND(BS248/(INDEX(INDIRECT(BV248 & \"TruckSpeedTable\"),MATCH(BR248,HaulMaterials,0),MATCH(IF(CT248-INDIRECT(BV248 & \"TruckRollingResistance\")<0,0,CT248-INDIRECT(BV248 & \"TruckRollingResistance\")),INDIRECT(BV248 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV248=0,0,ROUND(BS248/(INDEX(INDIRECT(BV248&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV248&\"TruckLoadedWeight\"),0),MATCH(IF(CT248-INDIRECT(BV248&\"TruckRollingResistance\")<0,0,CT248+INDIRECT(BV248&\"TruckRollingResistance\")),INDIRECT(BV248&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV248=0,0,ROUND(BS248/(INDEX(INDIRECT(BV248&\"TruckUHSpeedTable\"),MATCH(BR248,HaulMaterials,0),MATCH(IF(CT248-INDIRECT(BV248&\"TruckRollingResistance\")<0,0,CT248+INDIRECT(BV248&\"TruckRollingResistance\")),INDIRECT(BV248&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF248>=0,DG248,DH248)","v":0},{"$f":"IF(CF248>=0,DF248,DE248)","v":0},{"$f":"DI248+DJ248","v":0},{"$f":"IF(BV248=0,0,INDIRECT(BV248 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV248=0,0,INDIRECT(BV248 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV248=0,0,INDIRECT(BV248&IF(INDIRECT(BV248&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K84),NOT(ISNUMBER(K84)),K84=\"\"),SUM(DK248:DN248),K84)","v":0},{"$f":"IF(DN248=0,0,IF(OR(ISBLANK(L84),NOT(ISNUMBER(L84)),L84=\"\"),IF((DO248-DN248)/DN248<=1,2,ROUNDUP((DO248-DN248)/DN248,0)),L84))","v":0},{"$f":"IF(DO248=0,0,ROUND((60/DO248)*INDIRECT(BV248 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV248=0,0,ROUND(DP248*DQ248*TruckOperator*INDIRECT(BV248 & \"TruckJobEfficiency\")*INDIRECT(BV248 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR248=0,0,IF(ROUND(CP248/DR248,HoursRounding)<1,1,ROUND(CP248/DR248,HoursRounding)))","v":0},{"$f":"IF(BV248=0,0,ROUND(IF(DS248<1,1,(DS248))*((DP248*INDIRECT(BV248&\"TruckEquipRate\"))+INDIRECT(BV248&\"LoaderEquipRate\")+INDIRECT(BV248&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV248=0,0,ROUND(IF(DS248<1,1,(DS248))*((DP248*INDIRECT(BV248 & \"TruckLaborRate\"))+INDIRECT(BV248 & \"LoaderLaborRate\")+INDIRECT(BV248 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT248+DU248","v":0},{"$f":"ROUND(BS248/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT248-HaulScraperRollingResistance<0,0,CT248-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS248=0,0,ROUND(BS248/(INDEX(HaulScraperSpeedTable,MATCH(BR248,HaulMaterials,0)+1,MATCH(IF(CT248-HaulScraperRollingResistance<0,0,CT248-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS248/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT248-HaulScraperRollingResistance<0,0,CT248+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR248=0,0,ROUND(BS248/(INDEX(HaulScraperUHSpeedTable,MATCH(BR248,HaulMaterials,0),MATCH(IF(CT248-HaulScraperRollingResistance<0,0,CT248+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT248>=0,DY248,DZ248)","v":0},{"$f":"IF(BT248>=0,DX248,DW248)","v":0},{"$f":"EA248+EB248","v":0},{"$f":"IF(D248=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(K84),NOT(ISNUMBER(K84)),K84=\"\"),SUM(EC248:ED248),K84)","v":0},{"$f":"IF(OR(ISBLANK(L84),NOT(ISNUMBER(L84)),L84=\"\"),IF(TRUNC(EC248/ED248,0)<1,1,ROUND(EC248/ED248,0)+1),L84)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(EC248+ED248)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF248,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP248/EG248,HoursRounding)<1,1,ROUND(CP248/EG248,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH248<1,1,EH248)*((EF248*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH248<1,1,EH248)*((EF248*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI248+EJ248","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS248/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT248-TandemScraperRollingResistance<0,0,CT248-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR248=0,0,ROUND(BS248/(INDEX(TandemScraperSpeedTable,MATCH(BR248,HaulMaterials,0)+1,MATCH(IF(CT248-TandemScraperRollingResistance<0,0,CT248-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS248/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT248-TandemScraperRollingResistance<0,0,CT248+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR248=0,0,ROUND(BS248/(INDEX(TandemScraperUHSpeedTable,MATCH(BR248,HaulMaterials,0),MATCH(IF(CT248-TandemScraperRollingResistance<0,0,CT248+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT248>=0,EN248,EO248)","v":0},{"$f":"IF(BT248>=0,EM248,EL248)","v":0},{"$f":"EP248+EQ248","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K84),NOT(ISNUMBER(K84)),K84=\"\"),SUM(ER248:ES248),K84)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L84),NOT(ISNUMBER(L84)),L84=\"\"),IF(TRUNC(ER248/ES248,0)<2,2,TRUNC(ER248/ES248,0)+IF(MOD(TRUNC(ER248/ES248,0),2),1,0)),L84+IF(MOD(L84,2)>0,1))","v":2},{"$f":"ROUND((60/(ER248+ES248)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU248,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP248/EV248,HoursRounding)<1,1,ROUND(CP248/EV248,HoursRounding))","v":1},{"$f":"ROUND(IF(EW248<1,1,EW248)*((EU248*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW248<1,1,EW248)*((EU248*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX248+EY248","v":1004},{"$f":"ABS(CF248)","v":0},{"$f":"IF(CG248=0,0,ROUND(CE248/(INDEX(INDIRECT(CG248 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG248 & \"TruckLoadedWeight\"),0),MATCH(IF(FA248-INDIRECT(CG248 & \"TruckRollingResistance\")<0,0,FA248-INDIRECT(CG248 & \"TruckRollingResistance\")),INDIRECT(CG248 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG248=0,0,ROUND(CE248/(INDEX(INDIRECT(CG248 & \"TruckSpeedTable\"),MATCH(BR248,HaulMaterials,0),MATCH(IF(FA248-INDIRECT(CG248 & \"TruckRollingResistance\")<0,0,FA248-INDIRECT(CG248 & \"TruckRollingResistance\")),INDIRECT(CG248 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG248=0,0,ROUND(CE248/(INDEX(INDIRECT(CG248&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG248&\"TruckLoadedWeight\"),0),MATCH(IF(FA248-INDIRECT(CG248&\"TruckRollingResistance\")<0,0,FA248+INDIRECT(CG248&\"TruckRollingResistance\")),INDIRECT(CG248&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG248=0,0,ROUND(CE248/(INDEX(INDIRECT(CG248&\"TruckUHSpeedTable\"),MATCH(BR248,HaulMaterials,0),MATCH(IF(FA248-INDIRECT(CG248&\"TruckRollingResistance\")<0,0,FA248+INDIRECT(CG248&\"TruckRollingResistance\")),INDIRECT(CG248&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF248>=0,FD248,FE248)","v":0},{"$f":"IF(CF248>=0,FC248,FB248)","v":0},{"$f":"FF248+FG248","v":0},{"$f":"IF(CG248=0,0,INDIRECT(CG248 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG248=0,0,INDIRECT(CG248 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG248=0,0,INDIRECT(CG248&IF(INDIRECT(CG248&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I131),NOT(ISNUMBER(I131)),I131=\"\"),SUM(FH248:FK248),I131)","v":0},{"$f":"IF(FL248=0,0,IF(OR(ISBLANK(J131),NOT(ISNUMBER(J131)),J131=\"\"),IF((FL248-FK248)/FK248<=1,2,ROUNDUP((FL248-FK248)/FK248,0)),J131))","v":0},{"$f":"IF(FM248=0,0,ROUND((60/FL248)*INDIRECT(CG248 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG248=0,0,ROUND(FM248*FN248*TruckOperator*INDIRECT(CG248 & \"TruckJobEfficiency\")*INDIRECT(CG248 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO248=0,0,IF(ROUND(CQ248/FO248,HoursRounding)<1,1,ROUND(CQ248/FO248,HoursRounding)))","v":0},{"$f":"IF(CG248=0,0,ROUND(IF(FP248<1,1,(FP248))*((FM248*INDIRECT(CG248&\"TruckEquipRate\"))+INDIRECT(CG248&\"LoaderEquipRate\")+INDIRECT(CG248&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG248=0,0,ROUND(IF(FP248<1,1,(FP248))*((FM248*INDIRECT(CG248 & \"TruckLaborRate\"))+INDIRECT(CG248 & \"LoaderLaborRate\")+INDIRECT(CG248 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ248+FR248","v":0},{"$f":"ROUND(CE248/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA248-HaulScraperRollingResistance<0,0,FA248-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR248=0,0,ROUND(CE248/(INDEX(HaulScraperSpeedTable,MATCH(BR248,HaulMaterials,0)+1,MATCH(IF(FA248-HaulScraperRollingResistance<0,0,FA248-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE248/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA248-HaulScraperRollingResistance<0,0,FA248+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR248=0,0,ROUND(CE248/(INDEX(HaulScraperUHSpeedTable,MATCH(BR248,HaulMaterials,0),MATCH(IF(FA248-HaulScraperRollingResistance<0,0,FA248+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF248>=0,FV248,FW248)","v":0},{"$f":"IF(CF248>=0,FU248,FT248)","v":0},{"$f":"FX248+FY248","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I131),NOT(ISNUMBER(I131)),I131=\"\"),SUM(FZ248:GA248),I131)","v":1.2},{"$f":"IF(OR(ISBLANK(J131),NOT(ISNUMBER(J131)),J131=\"\"),IF(TRUNC(FZ248/GA248,0)<1,1,ROUND(FZ248/GA248,0)+1),J131)","v":1},{"$f":"ROUND((60/(FZ248+GA248)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC248,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ248/GD248,HoursRounding)<1,1,ROUND($CQ248/GD248,HoursRounding))","v":1},{"$f":"ROUND(IF(GE248<1,1,GE248)*((GC248*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE248<1,1,GE248)*((GC248*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF248+GG248","v":908},{"$f":"ROUND(CE248/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA248-TandemScraperRollingResistance<0,0,FA248-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR248=0,0,ROUND(CE248/(INDEX(TandemScraperSpeedTable,MATCH(BR248,HaulMaterials,0)+1,MATCH(IF(FA248-TandemScraperRollingResistance<0,0,FA248-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE248/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA248-TandemScraperRollingResistance<0,0,FA248+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(CE248/(INDEX(TandemScraperUHSpeedTable,MATCH(BR248,HaulMaterials,0),MATCH(IF(FA248-TandemScraperRollingResistance<0,0,FA248+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"IF(CF248>=0,GK248,GL248)","v":0},{"$f":"IF(CF248>=0,GJ248,GI248)","v":0},{"$f":"GM248+GN248","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I131),NOT(ISNUMBER(I131)),I131=\"\"),SUM(GO248:GP248),I131)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J131),NOT(ISNUMBER(J131)),J131=\"\"),IF(TRUNC(GO248/GP248,0)<2,2,TRUNC(GO248/GP248,0)+IF(MOD(TRUNC(GO248/GP248,0),2),1,0)),J131+IF(MOD(J131,2)>0,1))","v":2},{"$f":"ROUND((60/(GO248+GP248)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR248,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ248/GS248,HoursRounding)<1,1,ROUND(CQ248/GS248,HoursRounding))","v":1},{"$f":"ROUND(IF(GT248<1,1,GT248)*((GR248*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT248<1,1,GT248)*((GR248*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU248+GV248","v":1004}]
[1,"Plant Disturbance",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,{"$f":"ROUND(IF((BA249^2)-(BC249^2)<0,0,SQRT((BA249^2)-(BC249^2))),0)","v":122},40,2368,79.94,{"$f":"ROUND(((BA249)*BD249)/43560,2)","v":6.96},{"$f":"BH33","v":0},{"$f":"BI33","v":0},{"$f":"ROUND((BF249*43560*(1/12)*BG249)/27,0)","v":0},{"$f":"(BB249*BD249)/43560","v":6.6321395775941232},{"$f":"IF(BE249-BJ249<0,0,ROUND(BE249-BJ249,0))","v":73},{"$f":"ROUND((BK249*43560*(1/12)*BH249)/27,0)","v":0},{"$f":"BI249+BL249","v":0},0,0,0,0,0,{"$f":"BD85","v":0},{"$f":"BE85","v":0},0,0,0,0,{"$f":"IF(RIGHT(BW249,5)=\"Truck\",DP249,IF(BW249=\"Scraper Dozer\",EF249,IF(BW249=\"Tandem Scraper\",EU249,IF(RIGHT(BW249,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU249=\"LongHaul\",IF(RIGHT(BW249,5)=\"Truck\",DO249,IF(BW249=\"Scraper Dozer\",EE249,IF(BW249=\"Tandem Scraper\",ET249,0))),CX249)","v":0},{"$f":"IF(BU249=\"LongHaul\",IF(RIGHT(BW249,5)=\"Truck\",DR249,IF(BW249=\"Scraper Dozer\",EG249,IF(BW249=\"Tandem Scraper\",EV249,0))),CZ249)","v":0},{"$f":"IF(BU249=\"LongHaul\",IF(RIGHT(BW249,5)=\"Truck\",DR249,IF(BW249=\"Scraper Dozer\",EH249,IF(BW249=\"Tandem Scraper\",EW249,\"\"))),DA249)","v":0},{"$f":"IF(BU249=\"LongHaul\",IF(RIGHT(BW249,5)=\"Truck\",DU249,IF(BW249=\"Scraper Dozer\",EJ249,IF(BW249=\"Tandem Scraper\",EY249,\"\"))),DC249)","v":0},{"$f":"IF(BU249=\"LongHaul\",IF(RIGHT(BW249,5)=\"Truck\",DT249,IF(BW249=\"Scraper Dozer\",EI249,IF(BW249=\"Tandem Scraper\",EX249,\"\"))),DB249)","v":0},{"$f":"BJ33","v":0},{"$f":"BK33","v":0},0,0,{"$f":"IF(RIGHT(CH249,5)=\"Truck\",FM249,IF(CH249=\"Scraper Dozer\",GC249,IF(CH249=\"Tandem Scraper\",GR249,0)))","v":0},{"$f":"IF(RIGHT(CH249,5)=\"Truck\",FL249,IF(CH249=\"Scraper Dozer\",GB249,IF(CH249=\"Tandem Scraper\",GQ249,0)))","v":0},{"$f":"IF(RIGHT(CH249,5)=\"Truck\",FO249,IF(CH249=\"Scraper Dozer\",GD249,IF(CH249=\"Tandem Scraper\",GS249,0)))","v":0},{"$f":"IF(RIGHT(CH249,5)=\"Truck\",FP249,IF(CH249=\"Scraper Dozer\",GE249,IF(CH249=\"Tandem Scraper\",GT249,0)))","v":0},{"$f":"IF(RIGHT(CH249,5)=\"Truck\",FR249,IF(CH249=\"Scraper Dozer\",GG249,IF(CH249=\"Tandem Scraper\",GV249,0)))","v":0},{"$f":"IF(RIGHT(CH249,5)=\"Truck\",FQ249,IF(CH249=\"Scraper Dozer\",GF249,IF(CH249=\"Tandem Scraper\",GU249,0)))","v":0},{"$f":"BF249+BK249","v":79.959999999999994},0,{"$f":"BM249","v":0},{"$f":"ROUND(C249*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C249*Screening,0)","v":0},{"$f":"ABS(BT249)","v":0},{"$f":"IF(RIGHT(BW249,6)=\"Loader\",(ROUND(Ft2M*BS249,0)*INDEX(LoaderTravelEmptyArray,MATCH(E249,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E249,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW249,6)=\"Loader\",(ROUND(Ft2M*BS249,0)*INDEX(LoaderTravelLoadedArray,MATCH(E249,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E249,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW249,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E249,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BW249,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E249,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW249,6)=\"Loader\",ROUND(60/CX249*CY249,0),0)","v":0},{"$f":"IF(RIGHT(BW249,6)=\"Loader\",ROUND(CP249/CZ249,0),0)","v":0},{"$f":"IF(RIGHT(BW249,6)=\"Loader\",ROUND(IF(DA249<1,1,(DA249))*INDIRECT(BV249&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW249,6)=\"Loader\",ROUND(IF(DA249<1,1,(DA249))*INDIRECT(BV249&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW249,6)=\"Loader\",DB249+DC249,0)","v":0},{"$f":"IF(BV249=0,0,ROUND(BS249/(INDEX(INDIRECT(BV249 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV249 & \"TruckLoadedWeight\"),0),MATCH(IF($CT249-INDIRECT(BV249 & \"TruckRollingResistance\")<0,0,$CT249-INDIRECT(BV249 & \"TruckRollingResistance\")),INDIRECT(BV249 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV249=0,0,ROUND(BS249/(INDEX(INDIRECT(BV249 & \"TruckSpeedTable\"),MATCH(BR249,HaulMaterials,0),MATCH(IF(CT249-INDIRECT(BV249 & \"TruckRollingResistance\")<0,0,CT249-INDIRECT(BV249 & \"TruckRollingResistance\")),INDIRECT(BV249 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV249=0,0,ROUND(BS249/(INDEX(INDIRECT(BV249&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV249&\"TruckLoadedWeight\"),0),MATCH(IF(CT249-INDIRECT(BV249&\"TruckRollingResistance\")<0,0,CT249+INDIRECT(BV249&\"TruckRollingResistance\")),INDIRECT(BV249&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV249=0,0,ROUND(BS249/(INDEX(INDIRECT(BV249&\"TruckUHSpeedTable\"),MATCH(BR249,HaulMaterials,0),MATCH(IF(CT249-INDIRECT(BV249&\"TruckRollingResistance\")<0,0,CT249+INDIRECT(BV249&\"TruckRollingResistance\")),INDIRECT(BV249&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF249>=0,DG249,DH249)","v":0},{"$f":"IF(CF249>=0,DF249,DE249)","v":0},{"$f":"DI249+DJ249","v":0},{"$f":"IF(BV249=0,0,INDIRECT(BV249 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV249=0,0,INDIRECT(BV249 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV249=0,0,INDIRECT(BV249&IF(INDIRECT(BV249&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(DO249=0,0,ROUND((60/DO249)*INDIRECT(BV249 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV249=0,0,ROUND(DP249*DQ249*TruckOperator*INDIRECT(BV249 & \"TruckJobEfficiency\")*INDIRECT(BV249 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR249=0,0,IF(ROUND(CP249/DR249,HoursRounding)<1,1,ROUND(CP249/DR249,HoursRounding)))","v":0},{"$f":"IF(BV249=0,0,ROUND(IF(DS249<1,1,(DS249))*((DP249*INDIRECT(BV249&\"TruckEquipRate\"))+INDIRECT(BV249&\"LoaderEquipRate\")+INDIRECT(BV249&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV249=0,0,ROUND(IF(DS249<1,1,(DS249))*((DP249*INDIRECT(BV249 & \"TruckLaborRate\"))+INDIRECT(BV249 & \"LoaderLaborRate\")+INDIRECT(BV249 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT249+DU249","v":0},{"$f":"ROUND(BS249/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT249-HaulScraperRollingResistance<0,0,CT249-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS249=0,0,ROUND(BS249/(INDEX(HaulScraperSpeedTable,MATCH(BR249,HaulMaterials,0)+1,MATCH(IF(CT249-HaulScraperRollingResistance<0,0,CT249-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS249/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT249-HaulScraperRollingResistance<0,0,CT249+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR249=0,0,ROUND(BS249/(INDEX(HaulScraperUHSpeedTable,MATCH(BR249,HaulMaterials,0),MATCH(IF(CT249-HaulScraperRollingResistance<0,0,CT249+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT249>=0,DY249,DZ249)","v":0},{"$f":"IF(BT249>=0,DX249,DW249)","v":0},{"$f":"EA249+EB249","v":0},{"$f":"IF(D249=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(EC249+ED249)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF249,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP249/EG249,HoursRounding)<1,1,ROUND(CP249/EG249,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH249<1,1,EH249)*((EF249*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH249<1,1,EH249)*((EF249*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI249+EJ249","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS249/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT249-TandemScraperRollingResistance<0,0,CT249-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR249=0,0,ROUND(BS249/(INDEX(TandemScraperSpeedTable,MATCH(BR249,HaulMaterials,0)+1,MATCH(IF(CT249-TandemScraperRollingResistance<0,0,CT249-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS249/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT249-TandemScraperRollingResistance<0,0,CT249+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR249=0,0,ROUND(BS249/(INDEX(TandemScraperUHSpeedTable,MATCH(BR249,HaulMaterials,0),MATCH(IF(CT249-TandemScraperRollingResistance<0,0,CT249+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT249>=0,EN249,EO249)","v":0},{"$f":"IF(BT249>=0,EM249,EL249)","v":0},{"$f":"EP249+EQ249","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(ER249+ES249)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU249,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP249/EV249,HoursRounding)<1,1,ROUND(CP249/EV249,HoursRounding))","v":1},{"$f":"ROUND(IF(EW249<1,1,EW249)*((EU249*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW249<1,1,EW249)*((EU249*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX249+EY249","v":1004},{"$f":"ABS(CF249)","v":0},{"$f":"IF(CG249=0,0,ROUND(CE249/(INDEX(INDIRECT(CG249 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG249 & \"TruckLoadedWeight\"),0),MATCH(IF(FA249-INDIRECT(CG249 & \"TruckRollingResistance\")<0,0,FA249-INDIRECT(CG249 & \"TruckRollingResistance\")),INDIRECT(CG249 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG249=0,0,ROUND(CE249/(INDEX(INDIRECT(CG249 & \"TruckSpeedTable\"),MATCH(BR249,HaulMaterials,0),MATCH(IF(FA249-INDIRECT(CG249 & \"TruckRollingResistance\")<0,0,FA249-INDIRECT(CG249 & \"TruckRollingResistance\")),INDIRECT(CG249 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG249=0,0,ROUND(CE249/(INDEX(INDIRECT(CG249&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG249&\"TruckLoadedWeight\"),0),MATCH(IF(FA249-INDIRECT(CG249&\"TruckRollingResistance\")<0,0,FA249+INDIRECT(CG249&\"TruckRollingResistance\")),INDIRECT(CG249&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG249=0,0,ROUND(CE249/(INDEX(INDIRECT(CG249&\"TruckUHSpeedTable\"),MATCH(BR249,HaulMaterials,0),MATCH(IF(FA249-INDIRECT(CG249&\"TruckRollingResistance\")<0,0,FA249+INDIRECT(CG249&\"TruckRollingResistance\")),INDIRECT(CG249&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF249>=0,FD249,FE249)","v":0},{"$f":"IF(CF249>=0,FC249,FB249)","v":0},{"$f":"FF249+FG249","v":0},{"$f":"IF(CG249=0,0,INDIRECT(CG249 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG249=0,0,INDIRECT(CG249 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG249=0,0,INDIRECT(CG249&IF(INDIRECT(CG249&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(FM249=0,0,ROUND((60/FL249)*INDIRECT(CG249 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG249=0,0,ROUND(FM249*FN249*TruckOperator*INDIRECT(CG249 & \"TruckJobEfficiency\")*INDIRECT(CG249 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO249=0,0,IF(ROUND(CQ249/FO249,HoursRounding)<1,1,ROUND(CQ249/FO249,HoursRounding)))","v":0},{"$f":"IF(CG249=0,0,ROUND(IF(FP249<1,1,(FP249))*((FM249*INDIRECT(CG249&\"TruckEquipRate\"))+INDIRECT(CG249&\"LoaderEquipRate\")+INDIRECT(CG249&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG249=0,0,ROUND(IF(FP249<1,1,(FP249))*((FM249*INDIRECT(CG249 & \"TruckLaborRate\"))+INDIRECT(CG249 & \"LoaderLaborRate\")+INDIRECT(CG249 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ249+FR249","v":0},{"$f":"ROUND(CE249/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA249-HaulScraperRollingResistance<0,0,FA249-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR249=0,0,ROUND(CE249/(INDEX(HaulScraperSpeedTable,MATCH(BR249,HaulMaterials,0)+1,MATCH(IF(FA249-HaulScraperRollingResistance<0,0,FA249-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE249/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA249-HaulScraperRollingResistance<0,0,FA249+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR249=0,0,ROUND(CE249/(INDEX(HaulScraperUHSpeedTable,MATCH(BR249,HaulMaterials,0),MATCH(IF(FA249-HaulScraperRollingResistance<0,0,FA249+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF249>=0,FV249,FW249)","v":0},{"$f":"IF(CF249>=0,FU249,FT249)","v":0},{"$f":"FX249+FY249","v":0},1.2,1.2,1,{"$f":"ROUND((60/(FZ249+GA249)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC249,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ249/GD249,HoursRounding)<1,1,ROUND($CQ249/GD249,HoursRounding))","v":1},{"$f":"ROUND(IF(GE249<1,1,GE249)*((GC249*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE249<1,1,GE249)*((GC249*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF249+GG249","v":908},{"$f":"ROUND(CE249/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA249-TandemScraperRollingResistance<0,0,FA249-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR249=0,0,ROUND(CE249/(INDEX(TandemScraperSpeedTable,MATCH(BR249,HaulMaterials,0)+1,MATCH(IF(FA249-TandemScraperRollingResistance<0,0,FA249-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE249/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA249-TandemScraperRollingResistance<0,0,FA249+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(CE249/(INDEX(TandemScraperUHSpeedTable,MATCH(BR249,HaulMaterials,0),MATCH(IF(FA249-TandemScraperRollingResistance<0,0,FA249+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"IF(CF249>=0,GK249,GL249)","v":0},{"$f":"IF(CF249>=0,GJ249,GI249)","v":0},{"$f":"GM249+GN249","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GO249+GP249)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR249,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ249/GS249,HoursRounding)<1,1,ROUND(CQ249/GS249,HoursRounding))","v":1},{"$f":"ROUND(IF(GT249<1,1,GT249)*((GR249*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT249<1,1,GT249)*((GR249*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU249+GV249","v":1004}]
[2,"WRSP1-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,{"$f":"ROUND(IF((BA250^2)-(BC250^2)<0,0,SQRT((BA250^2)-(BC250^2))),0)","v":227},75,494,3.11,{"$f":"ROUND(((BA250)*BD250)/43560,2)","v":2.71},{"$f":"BH34","v":0},0,{"$f":"ROUND((BF250*43560*(1/12)*BG250)/27,0)","v":0},{"$f":"(BB250*BD250)/43560","v":2.5743342516069787},{"$f":"IF(BE250-BJ250<0,0,ROUND(BE250-BJ250,0))","v":1},{"$f":"ROUND((BK250*43560*(1/12)*BH250)/27,0)","v":0},{"$f":"BI250+BL250","v":0},0,0,0,0,0,{"$f":"BD86","v":0},0,0,0,0,0,{"$f":"IF(RIGHT(BW250,5)=\"Truck\",DP250,IF(BW250=\"Scraper Dozer\",EF250,IF(BW250=\"Tandem Scraper\",EU250,IF(RIGHT(BW250,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU250=\"LongHaul\",IF(RIGHT(BW250,5)=\"Truck\",DO250,IF(BW250=\"Scraper Dozer\",EE250,IF(BW250=\"Tandem Scraper\",ET250,0))),CX250)","v":0},{"$f":"IF(BU250=\"LongHaul\",IF(RIGHT(BW250,5)=\"Truck\",DR250,IF(BW250=\"Scraper Dozer\",EG250,IF(BW250=\"Tandem Scraper\",EV250,0))),CZ250)","v":0},{"$f":"IF(BU250=\"LongHaul\",IF(RIGHT(BW250,5)=\"Truck\",DR250,IF(BW250=\"Scraper Dozer\",EH250,IF(BW250=\"Tandem Scraper\",EW250,\"\"))),DA250)","v":0},{"$f":"IF(BU250=\"LongHaul\",IF(RIGHT(BW250,5)=\"Truck\",DU250,IF(BW250=\"Scraper Dozer\",EJ250,IF(BW250=\"Tandem Scraper\",EY250,\"\"))),DC250)","v":0},{"$f":"IF(BU250=\"LongHaul\",IF(RIGHT(BW250,5)=\"Truck\",DT250,IF(BW250=\"Scraper Dozer\",EI250,IF(BW250=\"Tandem Scraper\",EX250,\"\"))),DB250)","v":0},{"$f":"BJ34","v":0},0,0,0,{"$f":"IF(RIGHT(CH250,5)=\"Truck\",FM250,IF(CH250=\"Scraper Dozer\",GC250,IF(CH250=\"Tandem Scraper\",GR250,0)))","v":0},{"$f":"IF(RIGHT(CH250,5)=\"Truck\",FL250,IF(CH250=\"Scraper Dozer\",GB250,IF(CH250=\"Tandem Scraper\",GQ250,0)))","v":0},{"$f":"IF(RIGHT(CH250,5)=\"Truck\",FO250,IF(CH250=\"Scraper Dozer\",GD250,IF(CH250=\"Tandem Scraper\",GS250,0)))","v":0},{"$f":"IF(RIGHT(CH250,5)=\"Truck\",FP250,IF(CH250=\"Scraper Dozer\",GE250,IF(CH250=\"Tandem Scraper\",GT250,0)))","v":0},{"$f":"IF(RIGHT(CH250,5)=\"Truck\",FR250,IF(CH250=\"Scraper Dozer\",GG250,IF(CH250=\"Tandem Scraper\",GV250,0)))","v":0},{"$f":"IF(RIGHT(CH250,5)=\"Truck\",FQ250,IF(CH250=\"Scraper Dozer\",GF250,IF(CH250=\"Tandem Scraper\",GU250,0)))","v":0},{"$f":"BF250+BK250","v":3.71},0,{"$f":"BM250","v":0},{"$f":"ROUND(C250*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C250*Screening,0)","v":0},{"$f":"ABS(BT250)","v":0},{"$f":"IF(RIGHT(BW250,6)=\"Loader\",(ROUND(Ft2M*BS250,0)*INDEX(LoaderTravelEmptyArray,MATCH(E250,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E250,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW250,6)=\"Loader\",(ROUND(Ft2M*BS250,0)*INDEX(LoaderTravelLoadedArray,MATCH(E250,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E250,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW250,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E250,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BW250,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E250,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW250,6)=\"Loader\",ROUND(60/CX250*CY250,0),0)","v":0},{"$f":"IF(RIGHT(BW250,6)=\"Loader\",ROUND(CP250/CZ250,0),0)","v":0},{"$f":"IF(RIGHT(BW250,6)=\"Loader\",ROUND(IF(DA250<1,1,(DA250))*INDIRECT(BV250&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW250,6)=\"Loader\",ROUND(IF(DA250<1,1,(DA250))*INDIRECT(BV250&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW250,6)=\"Loader\",DB250+DC250,0)","v":0},{"$f":"IF(BV250=0,0,ROUND(BS250/(INDEX(INDIRECT(BV250 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV250 & \"TruckLoadedWeight\"),0),MATCH(IF($CT250-INDIRECT(BV250 & \"TruckRollingResistance\")<0,0,$CT250-INDIRECT(BV250 & \"TruckRollingResistance\")),INDIRECT(BV250 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV250=0,0,ROUND(BS250/(INDEX(INDIRECT(BV250 & \"TruckSpeedTable\"),MATCH(BR250,HaulMaterials,0),MATCH(IF(CT250-INDIRECT(BV250 & \"TruckRollingResistance\")<0,0,CT250-INDIRECT(BV250 & \"TruckRollingResistance\")),INDIRECT(BV250 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV250=0,0,ROUND(BS250/(INDEX(INDIRECT(BV250&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV250&\"TruckLoadedWeight\"),0),MATCH(IF(CT250-INDIRECT(BV250&\"TruckRollingResistance\")<0,0,CT250+INDIRECT(BV250&\"TruckRollingResistance\")),INDIRECT(BV250&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV250=0,0,ROUND(BS250/(INDEX(INDIRECT(BV250&\"TruckUHSpeedTable\"),MATCH(BR250,HaulMaterials,0),MATCH(IF(CT250-INDIRECT(BV250&\"TruckRollingResistance\")<0,0,CT250+INDIRECT(BV250&\"TruckRollingResistance\")),INDIRECT(BV250&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF250>=0,DG250,DH250)","v":0},{"$f":"IF(CF250>=0,DF250,DE250)","v":0},{"$f":"DI250+DJ250","v":0},{"$f":"IF(BV250=0,0,INDIRECT(BV250 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV250=0,0,INDIRECT(BV250 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV250=0,0,INDIRECT(BV250&IF(INDIRECT(BV250&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(DO250=0,0,ROUND((60/DO250)*INDIRECT(BV250 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV250=0,0,ROUND(DP250*DQ250*TruckOperator*INDIRECT(BV250 & \"TruckJobEfficiency\")*INDIRECT(BV250 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR250=0,0,IF(ROUND(CP250/DR250,HoursRounding)<1,1,ROUND(CP250/DR250,HoursRounding)))","v":0},{"$f":"IF(BV250=0,0,ROUND(IF(DS250<1,1,(DS250))*((DP250*INDIRECT(BV250&\"TruckEquipRate\"))+INDIRECT(BV250&\"LoaderEquipRate\")+INDIRECT(BV250&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV250=0,0,ROUND(IF(DS250<1,1,(DS250))*((DP250*INDIRECT(BV250 & \"TruckLaborRate\"))+INDIRECT(BV250 & \"LoaderLaborRate\")+INDIRECT(BV250 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT250+DU250","v":0},{"$f":"ROUND(BS250/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT250-HaulScraperRollingResistance<0,0,CT250-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS250=0,0,ROUND(BS250/(INDEX(HaulScraperSpeedTable,MATCH(BR250,HaulMaterials,0)+1,MATCH(IF(CT250-HaulScraperRollingResistance<0,0,CT250-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS250/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT250-HaulScraperRollingResistance<0,0,CT250+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR250=0,0,ROUND(BS250/(INDEX(HaulScraperUHSpeedTable,MATCH(BR250,HaulMaterials,0),MATCH(IF(CT250-HaulScraperRollingResistance<0,0,CT250+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT250>=0,DY250,DZ250)","v":0},{"$f":"IF(BT250>=0,DX250,DW250)","v":0},{"$f":"EA250+EB250","v":0},{"$f":"IF(D250=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(EC250+ED250)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF250,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP250/EG250,HoursRounding)<1,1,ROUND(CP250/EG250,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH250<1,1,EH250)*((EF250*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH250<1,1,EH250)*((EF250*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI250+EJ250","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS250/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT250-TandemScraperRollingResistance<0,0,CT250-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR250=0,0,ROUND(BS250/(INDEX(TandemScraperSpeedTable,MATCH(BR250,HaulMaterials,0)+1,MATCH(IF(CT250-TandemScraperRollingResistance<0,0,CT250-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS250/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT250-TandemScraperRollingResistance<0,0,CT250+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR250=0,0,ROUND(BS250/(INDEX(TandemScraperUHSpeedTable,MATCH(BR250,HaulMaterials,0),MATCH(IF(CT250-TandemScraperRollingResistance<0,0,CT250+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT250>=0,EN250,EO250)","v":0},{"$f":"IF(BT250>=0,EM250,EL250)","v":0},{"$f":"EP250+EQ250","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(ER250+ES250)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU250,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP250/EV250,HoursRounding)<1,1,ROUND(CP250/EV250,HoursRounding))","v":1},{"$f":"ROUND(IF(EW250<1,1,EW250)*((EU250*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW250<1,1,EW250)*((EU250*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX250+EY250","v":1004},{"$f":"ABS(CF250)","v":0},{"$f":"IF(CG250=0,0,ROUND(CE250/(INDEX(INDIRECT(CG250 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG250 & \"TruckLoadedWeight\"),0),MATCH(IF(FA250-INDIRECT(CG250 & \"TruckRollingResistance\")<0,0,FA250-INDIRECT(CG250 & \"TruckRollingResistance\")),INDIRECT(CG250 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG250=0,0,ROUND(CE250/(INDEX(INDIRECT(CG250 & \"TruckSpeedTable\"),MATCH(BR250,HaulMaterials,0),MATCH(IF(FA250-INDIRECT(CG250 & \"TruckRollingResistance\")<0,0,FA250-INDIRECT(CG250 & \"TruckRollingResistance\")),INDIRECT(CG250 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG250=0,0,ROUND(CE250/(INDEX(INDIRECT(CG250&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG250&\"TruckLoadedWeight\"),0),MATCH(IF(FA250-INDIRECT(CG250&\"TruckRollingResistance\")<0,0,FA250+INDIRECT(CG250&\"TruckRollingResistance\")),INDIRECT(CG250&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG250=0,0,ROUND(CE250/(INDEX(INDIRECT(CG250&\"TruckUHSpeedTable\"),MATCH(BR250,HaulMaterials,0),MATCH(IF(FA250-INDIRECT(CG250&\"TruckRollingResistance\")<0,0,FA250+INDIRECT(CG250&\"TruckRollingResistance\")),INDIRECT(CG250&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF250>=0,FD250,FE250)","v":0},{"$f":"IF(CF250>=0,FC250,FB250)","v":0},{"$f":"FF250+FG250","v":0},{"$f":"IF(CG250=0,0,INDIRECT(CG250 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG250=0,0,INDIRECT(CG250 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG250=0,0,INDIRECT(CG250&IF(INDIRECT(CG250&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(FM250=0,0,ROUND((60/FL250)*INDIRECT(CG250 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG250=0,0,ROUND(FM250*FN250*TruckOperator*INDIRECT(CG250 & \"TruckJobEfficiency\")*INDIRECT(CG250 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO250=0,0,IF(ROUND(CQ250/FO250,HoursRounding)<1,1,ROUND(CQ250/FO250,HoursRounding)))","v":0},{"$f":"IF(CG250=0,0,ROUND(IF(FP250<1,1,(FP250))*((FM250*INDIRECT(CG250&\"TruckEquipRate\"))+INDIRECT(CG250&\"LoaderEquipRate\")+INDIRECT(CG250&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG250=0,0,ROUND(IF(FP250<1,1,(FP250))*((FM250*INDIRECT(CG250 & \"TruckLaborRate\"))+INDIRECT(CG250 & \"LoaderLaborRate\")+INDIRECT(CG250 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ250+FR250","v":0},{"$f":"ROUND(CE250/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA250-HaulScraperRollingResistance<0,0,FA250-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR250=0,0,ROUND(CE250/(INDEX(HaulScraperSpeedTable,MATCH(BR250,HaulMaterials,0)+1,MATCH(IF(FA250-HaulScraperRollingResistance<0,0,FA250-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE250/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA250-HaulScraperRollingResistance<0,0,FA250+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR250=0,0,ROUND(CE250/(INDEX(HaulScraperUHSpeedTable,MATCH(BR250,HaulMaterials,0),MATCH(IF(FA250-HaulScraperRollingResistance<0,0,FA250+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF250>=0,FV250,FW250)","v":0},{"$f":"IF(CF250>=0,FU250,FT250)","v":0},{"$f":"FX250+FY250","v":0},1.2,1.2,1,{"$f":"ROUND((60/(FZ250+GA250)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC250,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ250/GD250,HoursRounding)<1,1,ROUND($CQ250/GD250,HoursRounding))","v":1},{"$f":"ROUND(IF(GE250<1,1,GE250)*((GC250*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE250<1,1,GE250)*((GC250*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF250+GG250","v":908},{"$f":"ROUND(CE250/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA250-TandemScraperRollingResistance<0,0,FA250-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR250=0,0,ROUND(CE250/(INDEX(TandemScraperSpeedTable,MATCH(BR250,HaulMaterials,0)+1,MATCH(IF(FA250-TandemScraperRollingResistance<0,0,FA250-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE250/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA250-TandemScraperRollingResistance<0,0,FA250+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(CE250/(INDEX(TandemScraperUHSpeedTable,MATCH(BR250,HaulMaterials,0),MATCH(IF(FA250-TandemScraperRollingResistance<0,0,FA250+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":{"$error":"#N/A"}},{"$f":"IF(CF250>=0,GK250,GL250)","v":0},{"$f":"IF(CF250>=0,GJ250,GI250)","v":0},{"$f":"GM250+GN250","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GO250+GP250)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR250,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ250/GS250,HoursRounding)<1,1,ROUND(CQ250/GS250,HoursRounding))","v":1},{"$f":"ROUND(IF(GT250<1,1,GT250)*((GR250*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT250<1,1,GT250)*((GR250*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU250+GV250","v":1004}]
[3,"WRSP1-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,211,0.86,0.77,{"$f":"BH35","v":0},0,0,0.73142791551882458,0,0,0,0,0,0,0,0,{"$f":"BD87","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ35","v":0},0,0,0,0,0,0,0,0,0,0.77,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[4,"WRSP1-MB3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,143,0.57999999999999996,0.52,{"$f":"BH36","v":0},0,0,0.49570707070707071,0,0,0,0,0,0,0,0,{"$f":"BD88","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ36","v":0},0,0,0,0,0,0,0,0,0,0.52,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[5,"WRSP1-MB4",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,2091,12.01,11.47,{"$f":"BH37","v":0},0,0,10.896625344352618,1,0,0,0,0,0,0,0,{"$f":"BD89","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ37","v":0},0,0,0,0,0,0,0,0,0,12.47,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[6,"WRSP1-MB5",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,76,25,219,1.3,0.4,{"$f":"BH38","v":0},0,0,0.38209366391184574,1,0,0,0,0,0,0,0,{"$f":"BD90","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ38","v":0},0,0,0,0,0,0,0,0,0,1.4,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[7,"WRSP1-MB6",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,1806,13.63,6.59,{"$f":"BH39","v":0},0,0,6.2604683195592283,7,0,0,0,0,0,0,0,{"$f":"BD91","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ39","v":0},0,0,0,0,0,0,0,0,0,13.59,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[8,"WRSP1-MB7",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,748,5.64,2.73,{"$f":"BH40","v":0},0,0,2.5929292929292931,3,0,0,0,0,0,0,0,{"$f":"BD92","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ40","v":0},0,0,0,0,0,0,0,0,0,5.73,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[9,"WRSP2-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,1369,11.68,7.51,{"$f":"BH41","v":0},0,0,7.1341368227731863,5,0,0,0,0,0,0,0,{"$f":"BD93","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ41","v":0},0,0,0,0,0,0,0,0,0,12.51,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[10,"WRSP2-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,2212,18.88,12.14,{"$f":"BH42","v":0},0,0,11.527180899908172,7,0,0,0,0,0,0,0,{"$f":"BD94","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ42","v":0},0,0,0,0,0,0,0,0,0,19.14,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[11,"WRSP2-MB3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,2009,17.14,11.02,{"$f":"BH43","v":0},0,0,10.469306703397612,7,0,0,0,0,0,0,0,{"$f":"BD95","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ43","v":0},0,0,0,0,0,0,0,0,0,18.02,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[12,"WRSP3-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,1680,12.62,9.2200000000000006,{"$f":"BH44","v":0},0,0,8.7548209366391188,4,0,0,0,0,0,0,0,{"$f":"BD96","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ44","v":0},0,0,0,0,0,0,0,0,0,13.22,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[13,"WRSP3-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,3346,25.14,18.36,{"$f":"BH45","v":0},0,0,17.436685032139579,8,0,0,0,0,0,0,0,{"$f":"BD97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ45","v":0},0,0,0,0,0,0,0,0,0,26.36,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[14,"WRSP3-MB3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,3144,23.63,17.25,{"$f":"BH46","v":0},0,0,16.384022038567494,7,0,0,0,0,0,0,0,{"$f":"BD98","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ46","v":0},0,0,0,0,0,0,0,0,0,24.25,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[15,"WRSP3-MB4",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,1704,12.81,9.35,{"$f":"BH47","v":0},0,0,8.8798898071625345,4,0,0,0,0,0,0,0,{"$f":"BD99","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ47","v":0},0,0,0,0,0,0,0,0,0,13.35,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[16,"WRSP3-MB5",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,1430,10.75,7.85,{"$f":"BH48","v":0},0,0,7.4520202020202024,3,0,0,0,0,0,0,0,{"$f":"BD100","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ48","v":0},0,0,0,0,0,0,0,0,0,10.85,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[17,"WRSP3-MB6",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,2426,18.23,13.31,{"$f":"BH49","v":0},0,0,12.642378328741966,6,0,0,0,0,0,0,0,{"$f":"BD101","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ49","v":0},0,0,0,0,0,0,0,0,0,19.310000000000002,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[18,"WRSP3-MB7",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,106,35,469,3.52,1.21,{"$f":"BH50","v":0},0,0,1.1412764003673095,2,0,0,0,0,0,0,0,{"$f":"BD102","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ50","v":0},0,0,0,0,0,0,0,0,0,3.21,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[19,"WRSP3-MB8",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,106,35,1570,11.8,4.04,{"$f":"BH51","v":0},0,0,3.8204775022956841,8,0,0,0,0,0,0,0,{"$f":"BD103","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ51","v":0},0,0,0,0,0,0,0,0,0,12.04,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[20,"EWRSP1-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,1161,11.68,2.56,{"$f":"BH52","v":0},0,0,2.4254132231404957,9,0,0,0,0,0,0,0,{"$f":"BD104","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ52","v":0},0,0,0,0,0,0,0,0,0,11.56,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[21,"EWRSP1-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,650,6.54,1.43,{"$f":"BH53","v":0},0,0,1.3578971533516988,5,0,0,0,0,0,0,0,{"$f":"BD105","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ53","v":0},0,0,0,0,0,0,0,0,0,6.43,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[22,"EWRSP1-MB3 (material will be pulled back)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,75,25,333,3.35,0.6,{"$f":"BH54","v":0},0,0,0.57334710743801653,3,0,0,0,0,0,0,0,{"$f":"BD106","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ54","v":0},0,0,0,0,0,0,0,0,0,3.6,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[23,"EWRSP1-MB4",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,61,20,351,3.53,0.52,{"$f":"BH55","v":0},0,0,0.49152892561983469,3,0,0,0,0,0,0,0,{"$f":"BD107","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ55","v":0},0,0,0,0,0,0,0,0,0,3.52,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[24,"EWRSP2A-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,1166,6.22,4.26,{"$f":"BH56","v":0},0,0,4.0419191919191917,2,0,0,0,0,0,0,0,{"$f":"BD108","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ56","v":0},0,0,0,0,0,0,0,0,0,6.26,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[25,"EWRSP2B-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,529,4.0599999999999996,1.17,{"$f":"BH57","v":0},0,0,1.105119375573921,3,0,0,0,0,0,0,0,{"$f":"BD109","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ57","v":0},0,0,0,0,0,0,0,0,0,4.17,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[26,"EWRSP2B-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,212,70,477,5.37,2.44,{"$f":"BH58","v":0},0,0,2.3214876033057852,3,0,0,0,0,0,0,0,{"$f":"BD110","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ58","v":0},0,0,0,0,0,0,0,0,0,5.4399999999999995,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[27,"EWRSP2B-3 (see \"Yards\" sheet)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"BH59","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD111","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,393,130,1605,32.380000000000003,15.25,{"$f":"BH60","v":0},0,0,14.480371900826446,18,0,0,0,0,0,0,0,{"$f":"BD112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ60","v":0},0,0,0,0,0,0,0,0,0,33.25,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[29,"EWRSP4-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,30,10,148,3.31,0.11,{"$f":"BH61","v":0},0,0,0.10192837465564739,3,0,0,0,0,0,0,0,{"$f":"BD113","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ61","v":0},0,0,0,0,0,0,0,0,0,3.11,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[30,"EWRSP4-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,319,2.89,1.1599999999999999,{"$f":"BH62","v":0},0,0,1.1058080808080808,2,0,0,0,0,0,0,0,{"$f":"BD114","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ62","v":0},0,0,0,0,0,0,0,0,0,3.16,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[31,"EWRSP4-MB3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,223,1.83,0.49,{"$f":"BH63","v":0},0,0,0.46586317722681359,1,0,0,0,0,0,0,0,{"$f":"BD115","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ63","v":0},0,0,0,0,0,0,0,0,0,1.49,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[32,"EWRSP4-MB4",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,61,20,331,1.5,0.49,{"$f":"BH64","v":0},0,0,0.46352157943067035,1,0,0,0,0,0,0,0,{"$f":"BD116","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ64","v":0},0,0,0,0,0,0,0,0,0,1.49,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[33,"EWRSP4-MB5",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,591,5.07,1.3,{"$f":"BH65","v":0},0,0,1.2346418732782369,4,0,0,0,0,0,0,0,{"$f":"BD117","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ65","v":0},0,0,0,0,0,0,0,0,0,5.3,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[34,"EWRSP4-MB6",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,30,10,499,2.39,0.37,{"$f":"BH66","v":0},0,0,0.34366391184573003,2,0,0,0,0,0,0,0,{"$f":"BD118","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ66","v":0},0,0,0,0,0,0,0,0,0,2.37,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[35,"EWRSP4-MB7 (includes slope of haul road)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,30,10,722,4.4400000000000004,0.53,{"$f":"BH67","v":0},0,0,0.49724517906336091,4,0,0,0,0,0,0,0,{"$f":"BD119","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ67","v":0},0,0,0,0,0,0,0,0,0,4.53,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,{"$error":"#N/A"},0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[36,"EWRSP4-MB8 (Drainage Area)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,{"$f":"ROUND(IF((BA284^2)-(BC284^2)<0,0,SQRT((BA284^2)-(BC284^2))),0)","v":106},35,334,5.34,{"$f":"ROUND(((BA284)*BD284)/43560,2)","v":0.86},{"$f":"BH68","v":0},{"$f":"BI68","v":0},{"$f":"ROUND((BF284*43560*(1/12)*BG284)/27,0)","v":0},{"$f":"(BB284*BD284)/43560","v":0.81276400367309454},{"$f":"IF(BE284-BJ284<0,0,ROUND(BE284-BJ284,0))","v":5},{"$f":"ROUND((BK284*43560*(1/12)*BH284)/27,0)","v":0},{"$f":"BI284+BL284","v":0},0,0,0,0,0,{"$f":"BD120","v":0},{"$f":"BE120","v":0},0,0,0,0,{"$f":"IF(RIGHT(BW284,5)=\"Truck\",DP284,IF(BW284=\"Scraper Dozer\",EF284,IF(BW284=\"Tandem Scraper\",EU284,IF(RIGHT(BW284,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU284=\"LongHaul\",IF(RIGHT(BW284,5)=\"Truck\",DO284,IF(BW284=\"Scraper Dozer\",EE284,IF(BW284=\"Tandem Scraper\",ET284,0))),CX284)","v":0},{"$f":"IF(BU284=\"LongHaul\",IF(RIGHT(BW284,5)=\"Truck\",DR284,IF(BW284=\"Scraper Dozer\",EG284,IF(BW284=\"Tandem Scraper\",EV284,0))),CZ284)","v":0},{"$f":"IF(BU284=\"LongHaul\",IF(RIGHT(BW284,5)=\"Truck\",DR284,IF(BW284=\"Scraper Dozer\",EH284,IF(BW284=\"Tandem Scraper\",EW284,\"\"))),DA284)","v":0},{"$f":"IF(BU284=\"LongHaul\",IF(RIGHT(BW284,5)=\"Truck\",DU284,IF(BW284=\"Scraper Dozer\",EJ284,IF(BW284=\"Tandem Scraper\",EY284,\"\"))),DC284)","v":0},{"$f":"IF(BU284=\"LongHaul\",IF(RIGHT(BW284,5)=\"Truck\",DT284,IF(BW284=\"Scraper Dozer\",EI284,IF(BW284=\"Tandem Scraper\",EX284,\"\"))),DB284)","v":0},{"$f":"BJ68","v":0},{"$f":"BK68","v":0},0,0,{"$f":"IF(RIGHT(CH284,5)=\"Truck\",FM284,IF(CH284=\"Scraper Dozer\",GC284,IF(CH284=\"Tandem Scraper\",GR284,0)))","v":0},{"$f":"IF(RIGHT(CH284,5)=\"Truck\",FL284,IF(CH284=\"Scraper Dozer\",GB284,IF(CH284=\"Tandem Scraper\",GQ284,0)))","v":0},{"$f":"IF(RIGHT(CH284,5)=\"Truck\",FO284,IF(CH284=\"Scraper Dozer\",GD284,IF(CH284=\"Tandem Scraper\",GS284,0)))","v":0},{"$f":"IF(RIGHT(CH284,5)=\"Truck\",FP284,IF(CH284=\"Scraper Dozer\",GE284,IF(CH284=\"Tandem Scraper\",GT284,0)))","v":0},{"$f":"IF(RIGHT(CH284,5)=\"Truck\",FR284,IF(CH284=\"Scraper Dozer\",GG284,IF(CH284=\"Tandem Scraper\",GV284,0)))","v":0},{"$f":"IF(RIGHT(CH284,5)=\"Truck\",FQ284,IF(CH284=\"Scraper Dozer\",GF284,IF(CH284=\"Tandem Scraper\",GU284,0)))","v":0},{"$f":"BF284+BK284","v":5.86},0,{"$f":"BM284","v":0},{"$error":"#VALUE!"},0,{"$f":"ABS(BT284)","v":0},0,0,0,0,0,{"$f":"IF(RIGHT(BW284,6)=\"Loader\",ROUND(60/CX284*CY284,0),0)","v":0},{"$f":"IF(RIGHT(BW284,6)=\"Loader\",ROUND(CP284/CZ284,0),0)","v":0},{"$f":"IF(RIGHT(BW284,6)=\"Loader\",ROUND(IF(DA284<1,1,(DA284))*INDIRECT(BV284&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW284,6)=\"Loader\",ROUND(IF(DA284<1,1,(DA284))*INDIRECT(BV284&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW284,6)=\"Loader\",DB284+DC284,0)","v":0},{"$f":"IF(BV284=0,0,ROUND(BS284/(INDEX(INDIRECT(BV284 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV284 & \"TruckLoadedWeight\"),0),MATCH(IF($CT284-INDIRECT(BV284 & \"TruckRollingResistance\")<0,0,$CT284-INDIRECT(BV284 & \"TruckRollingResistance\")),INDIRECT(BV284 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BV284=0,0,ROUND(BS284/(INDEX(INDIRECT(BV284&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV284&\"TruckLoadedWeight\"),0),MATCH(IF(CT284-INDIRECT(BV284&\"TruckRollingResistance\")<0,0,CT284+INDIRECT(BV284&\"TruckRollingResistance\")),INDIRECT(BV284&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CF284>=0,DG284,DH284)","v":0},{"$f":"IF(CF284>=0,DF284,DE284)","v":0},{"$f":"DI284+DJ284","v":0},{"$f":"IF(BV284=0,0,INDIRECT(BV284 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV284=0,0,INDIRECT(BV284 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV284=0,0,INDIRECT(BV284&IF(INDIRECT(BV284&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(DO284=0,0,ROUND((60/DO284)*INDIRECT(BV284 & \"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(BV284=0,0,ROUND(IF(DS284<1,1,(DS284))*((DP284*INDIRECT(BV284&\"TruckEquipRate\"))+INDIRECT(BV284&\"LoaderEquipRate\")+INDIRECT(BV284&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV284=0,0,ROUND(IF(DS284<1,1,(DS284))*((DP284*INDIRECT(BV284 & \"TruckLaborRate\"))+INDIRECT(BV284 & \"LoaderLaborRate\")+INDIRECT(BV284 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT284+DU284","v":0},0,0,0,0,{"$f":"IF(BT284>=0,DY284,DZ284)","v":0},{"$f":"IF(BT284>=0,DX284,DW284)","v":0},{"$f":"EA284+EB284","v":0},"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EI284+EJ284","v":{"$error":"#VALUE!"}},0,0,0,0,{"$f":"IF(BT284>=0,EN284,EO284)","v":0},{"$f":"IF(BT284>=0,EM284,EL284)","v":0},{"$f":"EP284+EQ284","v":0},1.1000000000000001,1.1000000000000001,2,2626,1,944,60,{"$f":"EX284+EY284","v":1004},{"$f":"ABS(CF284)","v":0},{"$f":"IF(CG284=0,0,ROUND(CE284/(INDEX(INDIRECT(CG284 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG284 & \"TruckLoadedWeight\"),0),MATCH(IF(FA284-INDIRECT(CG284 & \"TruckRollingResistance\")<0,0,FA284-INDIRECT(CG284 & \"TruckRollingResistance\")),INDIRECT(CG284 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CG284=0,0,ROUND(CE284/(INDEX(INDIRECT(CG284&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG284&\"TruckLoadedWeight\"),0),MATCH(IF(FA284-INDIRECT(CG284&\"TruckRollingResistance\")<0,0,FA284+INDIRECT(CG284&\"TruckRollingResistance\")),INDIRECT(CG284&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CF284>=0,FD284,FE284)","v":0},{"$f":"IF(CF284>=0,FC284,FB284)","v":0},{"$f":"FF284+FG284","v":0},{"$f":"IF(CG284=0,0,INDIRECT(CG284 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG284=0,0,INDIRECT(CG284 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG284=0,0,INDIRECT(CG284&IF(INDIRECT(CG284&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(FM284=0,0,ROUND((60/FL284)*INDIRECT(CG284 & \"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(CG284=0,0,ROUND(IF(FP284<1,1,(FP284))*((FM284*INDIRECT(CG284&\"TruckEquipRate\"))+INDIRECT(CG284&\"LoaderEquipRate\")+INDIRECT(CG284&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG284=0,0,ROUND(IF(FP284<1,1,(FP284))*((FM284*INDIRECT(CG284 & \"TruckLaborRate\"))+INDIRECT(CG284 & \"LoaderLaborRate\")+INDIRECT(CG284 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ284+FR284","v":0},0,0,0,0,{"$f":"IF(CF284>=0,FV284,FW284)","v":0},{"$f":"IF(CF284>=0,FU284,FT284)","v":0},{"$f":"FX284+FY284","v":0},1.2,1.2,1,1204,1,839,69,{"$f":"GF284+GG284","v":908},0,0,0,{"$error":"#N/A"},{"$f":"IF(CF284>=0,GK284,GL284)","v":0},{"$f":"IF(CF284>=0,GJ284,GI284)","v":0},{"$f":"GM284+GN284","v":0},1.1000000000000001,1.1000000000000001,2,2626,1,944,60,{"$f":"GU284+GV284","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C248:C285)=0,0,SUM(C248:C285))","v":0},{"$f":"IF(SUM(D248:D285)=0,0,SUM(D248:D285))","v":0},null,null,null,null,{"$f":"IF(SUM(I248:I285)=0,0,SUM(I248:I285))","v":0},null,null,null,null,{"$f":"IF(SUM(N248:N285)=0,0,SUM(N248:N285))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A196)&\" - \"&VLOOKUP(A292,TableTitles,2)","v":"Waste Rock Dumps - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"to Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final Dump Footprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),CP295=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP295),0),CP295))","v":0},{"$f":"IF(OR(ISBLANK(B32),BM295=0),0,IF(Metric,ROUND(CY_2_M3*(CQ295),0),CQ295))","v":0},{"$f":"IF(OR(ISBLANK(B32),C295=0),\"\",IF(OR(ISBLANK(P84),ISBLANK(Q84)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(OR(BX295<>0,BW295=0),\"Select Fleet\",IF(RIGHT(BW295,6)=\"Loader\",INDIRECT(BV295&\"CrusherLoader\"),IF(RIGHT(BW295,5)=\"Truck\",INDIRECT(BV295&\"Truck\")&\"/\"&INDIRECT(BV295&\"Loader\")&\"/\"&INDIRECT(BV295&\"CrusherLoader\"),IF(BV295=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV295=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C295=0),\"\",IF(OR(ISBLANK(P84),ISBLANK(Q84)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(OR(BX295<>0,BW295=0),\"Select Fleet\",BZ295))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C295=0),\"\",IF(OR(ISBLANK(P84),ISBLANK(Q84)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(OR(BX295<>0,BW295=0),\"Select Fleet\",BY295))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C295=0),\"\",IF(OR(ISBLANK(P84),ISBLANK(Q84)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(OR(BX295<>0,BW295=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA295,0),CA295)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C295=0),0,IF(OR(ISBLANK(P84),ISBLANK(Q84)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(OR(BX295<>0,BW295=0),\"Select Fleet\",CB295))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D295=0),\"\",IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",IF(RIGHT(CH295,5)=\"Truck\",INDIRECT(CG295&\"Truck\")&\"/\"&INDIRECT(CG295&\"Loader\")&\"/\"&INDIRECT(CG295&\"TruckDozer\"),IF(CG295=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG295=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D295=0),\"\",IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",CJ295))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D295=0),\"\",IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",CI295))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D295=0),\"\",IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK295,0),CK295)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D295=0),0,IF(OR(ISBLANK(Y32),ISBLANK(Z32)),\"Haul Info\",IF(BR295=0,\"Select Material\",IF(CH248=0,\"Select Fleet\",CL295))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(P84),ISBLANK(Q84),I295=\"\",ISTEXT(I295)),0,CC295)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(P84),ISBLANK(Q84),I295=\"\",ISTEXT(I295)),0,CD295)","v":0},{"$f":"IF(OR(ISBLANK(B32),C295=0,O295=\"\"),0,SUM(O295:P295))","v":0},{"$f":"IF(OR(ISBLANK(B32),C295=0,O295=\"\",),0,IF(M84=\"Yes\",CR295,0)+IF(N84=\"Yes\",CS295,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D295=0),0,BN295+BP295)","v":0},{"$f":"IF(OR(ISBLANK(B32),D295=0),0,BO295+BQ295)","v":0},{"$f":"IF(OR(ISBLANK(B32),D295=0,S295=\"\"),0,SUM(S295:T295))","v":0},{"$f":"IF(OR(ISBLANK(B32),D295=0,ISBLANK(K131),ISBLANK(L131)),0,CM295)","v":0},{"$f":"IF(OR(ISBLANK(B32),D295=0,V295=\"\"),0,CN295)","v":0},{"$f":"IF(OR(ISBLANK(B32),D295=0,ISBLANK(K131),ISBLANK(L131)),0,SUM(V295:W295))","v":0},{"$f":"IF(OR(ISBLANK(B32),D295=0,ISBLANK(K131),ISBLANK(L131)),0,Q295+R295+U295+X295)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX204","v":0},{"$f":"ROUND(IF((BA295^2)-(BC295^2)<0,0,SQRT((BA295^2)-(BC295^2))),0)","v":0},{"$f":"BA204","v":0},{"$f":"BD32","v":0},{"$f":"BF32","v":0},{"$f":"ROUND(((BA295)*BD295)/43560,2)","v":0},{"$f":"BL32","v":0},{"$f":"BM32","v":0},{"$f":"ROUND((BF295*43560*(1/12)*BG295)/27,0)","v":0},{"$f":"(BB295*BD295)/43560","v":0},{"$f":"IF(BE295-BJ295<0,0,ROUND(BE295-BJ295,0))","v":0},{"$f":"ROUND((BK295*43560*(1/12)*BH295)/27,0)","v":0},{"$f":"BI295+BL295","v":0},{"$f":"ROUND(IF(S84=\"Yes\",IF(Metric,BI295*Yd3_2_M3,BI295)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S84=\"Yes\",IF(Metric,BI295*Yd3_2_M3,BI295)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T84=\"Yes\",IF(Metric,BL295*Yd3_2_M3,BL295)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T84=\"Yes\",IF(Metric,BL295*Yd3_2_M3,BL295)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K131","v":0},{"$f":"BI84","v":0},{"$f":"Q84","v":0},{"$f":"BF84","v":0},{"$f":"BH84","v":0},{"$f":"R84","v":0},{"$f":"BG84","v":0},{"$f":"IF(RIGHT(BW295,5)=\"Truck\",DP295,IF(BW295=\"Scraper Dozer\",EF295,IF(BW295=\"Tandem Scraper\",EU295,IF(RIGHT(BW248,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU295=\"LongHaul\",IF(RIGHT(BW295,5)=\"Truck\",DO295,IF(BW295=\"Scraper Dozer\",EE295,IF(BW295=\"Tandem Scraper\",ET295,0))),CX295)","v":0},{"$f":"IF(BU295=\"LongHaul\",IF(RIGHT(BW295,5)=\"Truck\",DR295,IF(BW295=\"Scraper Dozer\",EG295,IF(BW295=\"Tandem Scraper\",EV295,0))),CZ295)","v":0},{"$f":"IF(BU295=\"LongHaul\",IF(RIGHT(BW295,5)=\"Truck\",DR295,IF(BW295=\"Scraper Dozer\",EH295,IF(BW295=\"Tandem Scraper\",EW295,0))),DA295)","v":0},{"$f":"IF(BU295=\"LongHaul\",IF(RIGHT(BW295,5)=\"Truck\",DU295,IF(BW295=\"Scraper Dozer\",EJ295,IF(BW295=\"Tandem Scraper\",EY295,0))),DC295)","v":0},{"$f":"IF(BU295=\"LongHaul\",IF(RIGHT(BW295,5)=\"Truck\",DT295,IF(BW295=\"Scraper Dozer\",EI295,IF(BW295=\"Tandem Scraper\",EX295,0))),DB295)","v":0},{"$f":"BN32","v":0},{"$f":"BO32","v":0},{"$f":"BC131","v":0},{"$f":"L131","v":0},{"$f":"IF(RIGHT(CH295,5)=\"Truck\",FM295,IF(CH295=\"Scraper Dozer\",GC295,IF(CH295=\"Tandem Scraper\",GR295,0)))","v":0},{"$f":"IF(RIGHT(CH295,5)=\"Truck\",FL295,IF(CH295=\"Scraper Dozer\",GB295,IF(CH295=\"Tandem Scraper\",GQ295,0)))","v":0},{"$f":"IF(RIGHT(CH295,5)=\"Truck\",FO295,IF(CH295=\"Scraper Dozer\",GD295,IF(CH295=\"Tandem Scraper\",GS295,0)))","v":0},{"$f":"IF(RIGHT(CH295,5)=\"Truck\",FP295,IF(CH295=\"Scraper Dozer\",GE295,IF(CH295=\"Tandem Scraper\",GT295,0)))","v":0},{"$f":"IF(RIGHT(CH295,5)=\"Truck\",FR295,IF(CH295=\"Scraper Dozer\",GG295,IF(CH295=\"Tandem Scraper\",GV295,0)))","v":0},{"$f":"IF(RIGHT(CH295,5)=\"Truck\",FQ295,IF(CH295=\"Scraper Dozer\",GF295,IF(CH295=\"Tandem Scraper\",GU295,0)))","v":0},{"$f":"BF295+BK295","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M84),M84=\"No\"),OR(ISBLANK(N84),N84=\"No\")),ISBLANK(BM295)),0,ROUND(BM295/IF(ISBLANK(O84),1,(1-O84)),0))","v":0},{"$f":"BM295","v":0},{"$f":"ROUND(C295*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C295*Screening,0)","v":0},{"$f":"ABS(BT295)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",(ROUND(Ft2M*BS295,0)*INDEX(LoaderTravelEmptyArray,MATCH(E295,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E295,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",(ROUND(Ft2M*BS295,0)*INDEX(LoaderTravelLoadedArray,MATCH(E295,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E295,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E295,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U84),NOT(ISNUMBER(U84)),U84=\"\"),IF(RIGHT(BW295,6)=\"Loader\",ROUND(SUM(CU295:CW295),2),0),U84)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E295,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",ROUND(60/CX295*CY295,0),0)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",ROUND(CP295/CZ295,0),0)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",ROUND(IF(DA295<1,1,(DA295))*INDIRECT(BV295&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",ROUND(IF(DA295<1,1,(DA295))*INDIRECT(BV295&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW295,6)=\"Loader\",DB295+DC295,0)","v":0},{"$f":"IF(BV295=0,0,ROUND(BS295/(INDEX(INDIRECT(BV295 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV295 & \"TruckLoadedWeight\"),0),MATCH(IF($CT295-INDIRECT(BV295 & \"TruckRollingResistance\")<0,0,$CT295-INDIRECT(BV295 & \"TruckRollingResistance\")),INDIRECT(BV295 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV295=0,0,ROUND(BS295/(INDEX(INDIRECT(BV295 & \"TruckSpeedTable\"),MATCH(BR295,HaulMaterials,0),MATCH(IF(CT295-INDIRECT(BV295 & \"TruckRollingResistance\")<0,0,CT295-INDIRECT(BV295 & \"TruckRollingResistance\")),INDIRECT(BV295 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV295=0,0,ROUND(BS295/(INDEX(INDIRECT(BV295&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV295&\"TruckLoadedWeight\"),0),MATCH(IF(CT295-INDIRECT(BV295&\"TruckRollingResistance\")<0,0,CT295+INDIRECT(BV295&\"TruckRollingResistance\")),INDIRECT(BV295&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV295=0,0,ROUND(BS295/(INDEX(INDIRECT(BV295&\"TruckUHSpeedTable\"),MATCH(BR295,HaulMaterials,0),MATCH(IF(CT295-INDIRECT(BV295&\"TruckRollingResistance\")<0,0,CT295+INDIRECT(BV295&\"TruckRollingResistance\")),INDIRECT(BV295&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF295>=0,DG295,DH295)","v":0},{"$f":"IF(CF295>=0,DF295,DE295)","v":0},{"$f":"DI295+DJ295","v":0},{"$f":"IF(BV295=0,0,INDIRECT(BV295 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV295=0,0,INDIRECT(BV295 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV295=0,0,INDIRECT(BV295&IF(INDIRECT(BV295&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U84),NOT(ISNUMBER(U84)),U84=\"\"),SUM(DK295:DN295),U84)","v":0},{"$f":"IF(DN295=0,0,IF(OR(ISBLANK(V84),NOT(ISNUMBER(V84)),V84=\"\"),IF((DO295-DN295)/DN295<=1,2,ROUNDUP((DO295-DN295)/DN295,0)),V84))","v":0},{"$f":"IF(BV295=0,0,ROUND((60/DO295)*INDIRECT(BV295 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV295=0,0,ROUND(DP295*DQ295*TruckOperator*INDIRECT(BV295 & \"TruckJobEfficiency\")*INDIRECT(BV295 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR295=0,0,IF(ROUND(CP295/DR295,HoursRounding)<1,1,ROUND(CP295/DR295,HoursRounding)))","v":0},{"$f":"IF(BV295=0,0,ROUND(IF(DS295<1,1,(DS295))*((DP295*INDIRECT(BV295&\"TruckEquipRate\"))+INDIRECT(BV295&\"LoaderEquipRate\")+INDIRECT(BV295&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV295=0,0,ROUND(IF(DS295<1,1,(DS295))*((DP295*INDIRECT(BV295 & \"TruckLaborRate\"))+INDIRECT(BV295 & \"LoaderLaborRate\")+INDIRECT(BV295 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT295+DU295","v":0},{"$f":"ROUND(BS295/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT295-HaulScraperRollingResistance<0,0,CT295-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR295=0,0,ROUND(BS295/(INDEX(HaulScraperSpeedTable,MATCH(BR295,HaulMaterials,0)+1,MATCH(IF(CT295-HaulScraperRollingResistance<0,0,CT295-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS295/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT295-HaulScraperRollingResistance<0,0,CT295+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR295=0,0,ROUND(BS295/(INDEX(HaulScraperUHSpeedTable,MATCH(BR295,HaulMaterials,0),MATCH(IF(CT295-HaulScraperRollingResistance<0,0,CT295+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT295>=0,DY295,DZ295)","v":0},{"$f":"IF(BT295>=0,DX295,DW295)","v":0},{"$f":"EA295+EB295","v":0},{"$f":"IF(D295=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(U84),NOT(ISNUMBER(U84)),U84=\"\"),SUM(EC295:ED295),U84)","v":0},{"$f":"IF(OR(ISBLANK(V84),NOT(ISNUMBER(V84)),V84=\"\"),IF(TRUNC(EC295/ED295,0)<1,1,ROUND(EC295/ED295,0)+1),V84)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(EC295+ED295)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF295,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP295/EG295,HoursRounding)<1,1,ROUND(CP295/EG295,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH295<1,1,EH295)*((EF295*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH295<1,1,EH295)*((EF295*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI295+EJ295","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS295/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT295-TandemScraperRollingResistance<0,0,CT295-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR295=0,0,ROUND(BS295/(INDEX(TandemScraperSpeedTable,MATCH(BR295,HaulMaterials,0)+1,MATCH(IF(CT295-TandemScraperRollingResistance<0,0,CT295-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS295/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT295-TandemScraperRollingResistance<0,0,CT295+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR295=0,0,ROUND(BS295/(INDEX(TandemScraperUHSpeedTable,MATCH(BR295,HaulMaterials,0),MATCH(IF(CT295-TandemScraperRollingResistance<0,0,CT295+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT295>=0,EN295,EO295)","v":0},{"$f":"IF(BT295>=0,EM295,EL295)","v":0},{"$f":"EP295+EQ295","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U84),NOT(ISNUMBER(U84)),U84=\"\"),SUM(ER295:ES295),U84)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V84),NOT(ISNUMBER(V84)),V84=\"\"),IF(TRUNC(ER295/ES295,0)<2,2,TRUNC(ER295/ES295,0)+IF(MOD(TRUNC(ER295/ES295,0),2),1,0)),V84+IF(MOD(V84,2)>0,1))","v":2},{"$f":"ROUND((60/(ER295+ES295)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU295,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP295/EV295,HoursRounding)<1,1,ROUND(CP295/EV295,HoursRounding))","v":1},{"$f":"ROUND(IF(EW295<1,1,EW295)*((EU295*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW295<1,1,EW295)*((EU295*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX295+EY295","v":1004},{"$f":"ABS(CF295)","v":0},{"$f":"IF(CG295=0,0,ROUND(CE295/(INDEX(INDIRECT(CG295 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG295 & \"TruckLoadedWeight\"),0),MATCH(IF(FA295-INDIRECT(CG295 & \"TruckRollingResistance\")<0,0,FA295-INDIRECT(CG295 & \"TruckRollingResistance\")),INDIRECT(CG295 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG295=0,0,ROUND(CE295/(INDEX(INDIRECT(CG295 & \"TruckSpeedTable\"),MATCH(BR295,HaulMaterials,0),MATCH(IF(FA295-INDIRECT(CG295 & \"TruckRollingResistance\")<0,0,FA295-INDIRECT(CG295 & \"TruckRollingResistance\")),INDIRECT(CG295 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG295=0,0,ROUND(CE295/(INDEX(INDIRECT(CG295&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG295&\"TruckLoadedWeight\"),0),MATCH(IF(FA295-INDIRECT(CG295&\"TruckRollingResistance\")<0,0,FA295+INDIRECT(CG295&\"TruckRollingResistance\")),INDIRECT(CG295&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG295=0,0,ROUND(CE295/(INDEX(INDIRECT(CG295&\"TruckUHSpeedTable\"),MATCH(BR295,HaulMaterials,0),MATCH(IF(FA295-INDIRECT(CG295&\"TruckRollingResistance\")<0,0,FA295+INDIRECT(CG295&\"TruckRollingResistance\")),INDIRECT(CG295&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF295>=0,FD295,FE295)","v":0},{"$f":"IF(CF295>=0,FC295,FB295)","v":0},{"$f":"FF295+FG295","v":0},{"$f":"IF(CG295=0,0,INDIRECT(CG295 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG295=0,0,INDIRECT(CG295 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG295=0,0,INDIRECT(CG295&IF(INDIRECT(CG295&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M131),NOT(ISNUMBER(M131)),M131=\"\"),SUM(FH295:FK295),M131)","v":0},{"$f":"IF(FL295=0,0,IF(OR(ISBLANK(N131),NOT(ISNUMBER(N131)),N131=\"\"),IF((FL295-FK295)/FK295<=1,2,ROUNDUP((FL295-FK295)/FK295,0)),N131))","v":0},{"$f":"IF(CG295=0,0,ROUND((60/FL295)*INDIRECT(CG295 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG295=0,0,ROUND(FM295*FN295*TruckOperator*INDIRECT(CG295 & \"TruckJobEfficiency\")*INDIRECT(CG295 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO295=0,0,IF(ROUND(CQ295/FO295,HoursRounding)<1,1,ROUND(CQ295/FO295,HoursRounding)))","v":0},{"$f":"IF(CG295=0,0,ROUND(IF(FP295<1,1,(FP295))*((FM295*INDIRECT(CG295&\"TruckEquipRate\"))+INDIRECT(CG295&\"LoaderEquipRate\")+INDIRECT(CG295&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG295=0,0,ROUND(IF(FP295<1,1,(FP295))*((FM295*INDIRECT(CG295 & \"TruckLaborRate\"))+INDIRECT(CG295 & \"LoaderLaborRate\")+INDIRECT(CG295 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ295+FR295","v":0},{"$f":"ROUND(CE295/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA295-HaulScraperRollingResistance<0,0,FA295-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR295=0,0,ROUND(CE295/(INDEX(HaulScraperSpeedTable,MATCH(BR295,HaulMaterials,0)+1,MATCH(IF(FA295-HaulScraperRollingResistance<0,0,FA295-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE295/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA295-HaulScraperRollingResistance<0,0,FA295+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR295=0,0,ROUND(CE295/(INDEX(HaulScraperUHSpeedTable,MATCH(BR295,HaulMaterials,0),MATCH(IF(FA295-HaulScraperRollingResistance<0,0,FA295+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF295>=0,FV295,FW295)","v":0},{"$f":"IF(CF295>=0,FU295,FT295)","v":0},{"$f":"FX295+FY295","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M131),NOT(ISNUMBER(M131)),M131=\"\"),SUM(FZ295:GA295),M131)","v":1.2},{"$f":"IF(OR(ISBLANK(N131),NOT(ISNUMBER(N131)),N131=\"\"),IF(TRUNC(FZ295/GA295,0)<1,1,ROUND(FZ295/GA295,0)+1),N131)","v":1},{"$f":"ROUND((60/(FZ295+GA295)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC295,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ295/GD295,HoursRounding)<1,1,ROUND($CQ295/GD295,HoursRounding))","v":1},{"$f":"ROUND(IF(GE295<1,1,GE295)*((GC295*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE295<1,1,GE295)*((GC295*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF295+GG295","v":908},{"$f":"ROUND(CE295/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA295-TandemScraperRollingResistance<0,0,FA295-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR295=0,0,ROUND(CE295/(INDEX(TandemScraperSpeedTable,MATCH(BR295,HaulMaterials,0)+1,MATCH(IF(FA295-TandemScraperRollingResistance<0,0,FA295-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE295/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA295-TandemScraperRollingResistance<0,0,FA295+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR295=0,0,ROUND(CE295/(INDEX(TandemScraperUHSpeedTable,MATCH(BR295,HaulMaterials,0),MATCH(IF(FA295-TandemScraperRollingResistance<0,0,FA295+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF295>=0,GK295,GL295)","v":0},{"$f":"IF(CF295>=0,GJ295,GI295)","v":0},{"$f":"GM295+GN295","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M131),NOT(ISNUMBER(M131)),M131=\"\"),SUM(GO295:GP295),M131)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N131),NOT(ISNUMBER(N131)),N131=\"\"),IF(TRUNC(GO295/GP295,0)<2,2,TRUNC(GO295/GP295,0)+IF(MOD(TRUNC(GO295/GP295,0),2),1,0)),N131+IF(MOD(N131,2)>0,1))","v":2},{"$f":"ROUND((60/(GO295+GP295)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR295,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ295/GS295,HoursRounding)<1,1,ROUND(CQ295/GS295,HoursRounding))","v":1},{"$f":"ROUND(IF(GT295<1,1,GT295)*((GR295*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT295<1,1,GT295)*((GR295*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU295+GV295","v":1004}]
[1,"Plant Disturbance",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,{"$f":"ROUND(IF((BA296^2)-(BC296^2)<0,0,SQRT((BA296^2)-(BC296^2))),0)","v":122},40,2368,79.94,{"$f":"ROUND(((BA296)*BD296)/43560,2)","v":6.96},{"$f":"BL33","v":0},{"$f":"BM33","v":0},{"$f":"ROUND((BF296*43560*(1/12)*BG296)/27,0)","v":0},{"$f":"(BB296*BD296)/43560","v":6.6321395775941232},{"$f":"IF(BE296-BJ296<0,0,ROUND(BE296-BJ296,0))","v":73},{"$f":"ROUND((BK296*43560*(1/12)*BH296)/27,0)","v":0},{"$f":"BI296+BL296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU296=\"LongHaul\",IF(RIGHT(BW296,5)=\"Truck\",DO296,IF(BW296=\"Scraper Dozer\",EE296,IF(BW296=\"Tandem Scraper\",ET296,0))),CX296)","v":0},{"$f":"IF(BU296=\"LongHaul\",IF(RIGHT(BW296,5)=\"Truck\",DR296,IF(BW296=\"Scraper Dozer\",EG296,IF(BW296=\"Tandem Scraper\",EV296,0))),CZ296)","v":0},{"$f":"IF(BU296=\"LongHaul\",IF(RIGHT(BW296,5)=\"Truck\",DR296,IF(BW296=\"Scraper Dozer\",EH296,IF(BW296=\"Tandem Scraper\",EW296,0))),DA296)","v":0},{"$f":"IF(BU296=\"LongHaul\",IF(RIGHT(BW296,5)=\"Truck\",DU296,IF(BW296=\"Scraper Dozer\",EJ296,IF(BW296=\"Tandem Scraper\",EY296,0))),DC296)","v":0},{"$f":"IF(BU296=\"LongHaul\",IF(RIGHT(BW296,5)=\"Truck\",DT296,IF(BW296=\"Scraper Dozer\",EI296,IF(BW296=\"Tandem Scraper\",EX296,0))),DB296)","v":0},{"$f":"BN33","v":0},{"$f":"BO33","v":0},0,0,{"$f":"IF(RIGHT(CH296,5)=\"Truck\",FM296,IF(CH296=\"Scraper Dozer\",GC296,IF(CH296=\"Tandem Scraper\",GR296,0)))","v":0},{"$f":"IF(RIGHT(CH296,5)=\"Truck\",FL296,IF(CH296=\"Scraper Dozer\",GB296,IF(CH296=\"Tandem Scraper\",GQ296,0)))","v":0},{"$f":"IF(RIGHT(CH296,5)=\"Truck\",FO296,IF(CH296=\"Scraper Dozer\",GD296,IF(CH296=\"Tandem Scraper\",GS296,0)))","v":0},{"$f":"IF(RIGHT(CH296,5)=\"Truck\",FP296,IF(CH296=\"Scraper Dozer\",GE296,IF(CH296=\"Tandem Scraper\",GT296,0)))","v":0},{"$f":"IF(RIGHT(CH296,5)=\"Truck\",FR296,IF(CH296=\"Scraper Dozer\",GG296,IF(CH296=\"Tandem Scraper\",GV296,0)))","v":0},{"$f":"IF(RIGHT(CH296,5)=\"Truck\",FQ296,IF(CH296=\"Scraper Dozer\",GF296,IF(CH296=\"Tandem Scraper\",GU296,0)))","v":0},{"$f":"BF296+BK296","v":79.959999999999994},0,{"$f":"BM296","v":0},{"$f":"ROUND(C296*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C296*Screening,0)","v":0},{"$f":"ABS(BT296)","v":0},{"$f":"IF(RIGHT(BW296,6)=\"Loader\",(ROUND(Ft2M*BS296,0)*INDEX(LoaderTravelEmptyArray,MATCH(E296,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E296,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW296,6)=\"Loader\",(ROUND(Ft2M*BS296,0)*INDEX(LoaderTravelLoadedArray,MATCH(E296,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E296,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW296,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E296,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BW296,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E296,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW296,6)=\"Loader\",ROUND(60/CX296*CY296,0),0)","v":0},{"$f":"IF(RIGHT(BW296,6)=\"Loader\",ROUND(CP296/CZ296,0),0)","v":0},{"$f":"IF(RIGHT(BW296,6)=\"Loader\",ROUND(IF(DA296<1,1,(DA296))*INDIRECT(BV296&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW296,6)=\"Loader\",ROUND(IF(DA296<1,1,(DA296))*INDIRECT(BV296&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW296,6)=\"Loader\",DB296+DC296,0)","v":0},{"$f":"IF(BV296=0,0,ROUND(BS296/(INDEX(INDIRECT(BV296 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV296 & \"TruckLoadedWeight\"),0),MATCH(IF($CT296-INDIRECT(BV296 & \"TruckRollingResistance\")<0,0,$CT296-INDIRECT(BV296 & \"TruckRollingResistance\")),INDIRECT(BV296 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV296=0,0,ROUND(BS296/(INDEX(INDIRECT(BV296 & \"TruckSpeedTable\"),MATCH(BR296,HaulMaterials,0),MATCH(IF(CT296-INDIRECT(BV296 & \"TruckRollingResistance\")<0,0,CT296-INDIRECT(BV296 & \"TruckRollingResistance\")),INDIRECT(BV296 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV296=0,0,ROUND(BS296/(INDEX(INDIRECT(BV296&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV296&\"TruckLoadedWeight\"),0),MATCH(IF(CT296-INDIRECT(BV296&\"TruckRollingResistance\")<0,0,CT296+INDIRECT(BV296&\"TruckRollingResistance\")),INDIRECT(BV296&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV296=0,0,ROUND(BS296/(INDEX(INDIRECT(BV296&\"TruckUHSpeedTable\"),MATCH(BR296,HaulMaterials,0),MATCH(IF(CT296-INDIRECT(BV296&\"TruckRollingResistance\")<0,0,CT296+INDIRECT(BV296&\"TruckRollingResistance\")),INDIRECT(BV296&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF296>=0,DG296,DH296)","v":0},{"$f":"IF(CF296>=0,DF296,DE296)","v":0},{"$f":"DI296+DJ296","v":0},{"$f":"IF(BV296=0,0,INDIRECT(BV296 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV296=0,0,INDIRECT(BV296 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV296=0,0,INDIRECT(BV296&IF(INDIRECT(BV296&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BV296=0,0,ROUND((60/DO296)*INDIRECT(BV296 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV296=0,0,ROUND(DP296*DQ296*TruckOperator*INDIRECT(BV296 & \"TruckJobEfficiency\")*INDIRECT(BV296 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR296=0,0,IF(ROUND(CP296/DR296,HoursRounding)<1,1,ROUND(CP296/DR296,HoursRounding)))","v":0},{"$f":"IF(BV296=0,0,ROUND(IF(DS296<1,1,(DS296))*((DP296*INDIRECT(BV296&\"TruckEquipRate\"))+INDIRECT(BV296&\"LoaderEquipRate\")+INDIRECT(BV296&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV296=0,0,ROUND(IF(DS296<1,1,(DS296))*((DP296*INDIRECT(BV296 & \"TruckLaborRate\"))+INDIRECT(BV296 & \"LoaderLaborRate\")+INDIRECT(BV296 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT296+DU296","v":0},{"$f":"ROUND(BS296/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT296-HaulScraperRollingResistance<0,0,CT296-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR296=0,0,ROUND(BS296/(INDEX(HaulScraperSpeedTable,MATCH(BR296,HaulMaterials,0)+1,MATCH(IF(CT296-HaulScraperRollingResistance<0,0,CT296-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS296/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT296-HaulScraperRollingResistance<0,0,CT296+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR296=0,0,ROUND(BS296/(INDEX(HaulScraperUHSpeedTable,MATCH(BR296,HaulMaterials,0),MATCH(IF(CT296-HaulScraperRollingResistance<0,0,CT296+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT296>=0,DY296,DZ296)","v":0},{"$f":"IF(BT296>=0,DX296,DW296)","v":0},{"$f":"EA296+EB296","v":0},{"$f":"IF(D296=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(EC296+ED296)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF296,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP296/EG296,HoursRounding)<1,1,ROUND(CP296/EG296,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH296<1,1,EH296)*((EF296*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH296<1,1,EH296)*((EF296*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI296+EJ296","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS296/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT296-TandemScraperRollingResistance<0,0,CT296-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR296=0,0,ROUND(BS296/(INDEX(TandemScraperSpeedTable,MATCH(BR296,HaulMaterials,0)+1,MATCH(IF(CT296-TandemScraperRollingResistance<0,0,CT296-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS296/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT296-TandemScraperRollingResistance<0,0,CT296+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR296=0,0,ROUND(BS296/(INDEX(TandemScraperUHSpeedTable,MATCH(BR296,HaulMaterials,0),MATCH(IF(CT296-TandemScraperRollingResistance<0,0,CT296+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT296>=0,EN296,EO296)","v":0},{"$f":"IF(BT296>=0,EM296,EL296)","v":0},{"$f":"EP296+EQ296","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(ER296+ES296)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU296,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP296/EV296,HoursRounding)<1,1,ROUND(CP296/EV296,HoursRounding))","v":1},{"$f":"ROUND(IF(EW296<1,1,EW296)*((EU296*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW296<1,1,EW296)*((EU296*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX296+EY296","v":1004},{"$f":"ABS(CF296)","v":0},{"$f":"IF(CG296=0,0,ROUND(CE296/(INDEX(INDIRECT(CG296 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG296 & \"TruckLoadedWeight\"),0),MATCH(IF(FA296-INDIRECT(CG296 & \"TruckRollingResistance\")<0,0,FA296-INDIRECT(CG296 & \"TruckRollingResistance\")),INDIRECT(CG296 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG296=0,0,ROUND(CE296/(INDEX(INDIRECT(CG296 & \"TruckSpeedTable\"),MATCH(BR296,HaulMaterials,0),MATCH(IF(FA296-INDIRECT(CG296 & \"TruckRollingResistance\")<0,0,FA296-INDIRECT(CG296 & \"TruckRollingResistance\")),INDIRECT(CG296 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG296=0,0,ROUND(CE296/(INDEX(INDIRECT(CG296&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG296&\"TruckLoadedWeight\"),0),MATCH(IF(FA296-INDIRECT(CG296&\"TruckRollingResistance\")<0,0,FA296+INDIRECT(CG296&\"TruckRollingResistance\")),INDIRECT(CG296&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG296=0,0,ROUND(CE296/(INDEX(INDIRECT(CG296&\"TruckUHSpeedTable\"),MATCH(BR296,HaulMaterials,0),MATCH(IF(FA296-INDIRECT(CG296&\"TruckRollingResistance\")<0,0,FA296+INDIRECT(CG296&\"TruckRollingResistance\")),INDIRECT(CG296&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF296>=0,FD296,FE296)","v":0},{"$f":"IF(CF296>=0,FC296,FB296)","v":0},{"$f":"FF296+FG296","v":0},{"$f":"IF(CG296=0,0,INDIRECT(CG296 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG296=0,0,INDIRECT(CG296 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG296=0,0,INDIRECT(CG296&IF(INDIRECT(CG296&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(CG296=0,0,ROUND((60/FL296)*INDIRECT(CG296 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG296=0,0,ROUND(FM296*FN296*TruckOperator*INDIRECT(CG296 & \"TruckJobEfficiency\")*INDIRECT(CG296 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO296=0,0,IF(ROUND(CQ296/FO296,HoursRounding)<1,1,ROUND(CQ296/FO296,HoursRounding)))","v":0},{"$f":"IF(CG296=0,0,ROUND(IF(FP296<1,1,(FP296))*((FM296*INDIRECT(CG296&\"TruckEquipRate\"))+INDIRECT(CG296&\"LoaderEquipRate\")+INDIRECT(CG296&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG296=0,0,ROUND(IF(FP296<1,1,(FP296))*((FM296*INDIRECT(CG296 & \"TruckLaborRate\"))+INDIRECT(CG296 & \"LoaderLaborRate\")+INDIRECT(CG296 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ296+FR296","v":0},{"$f":"ROUND(CE296/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA296-HaulScraperRollingResistance<0,0,FA296-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR296=0,0,ROUND(CE296/(INDEX(HaulScraperSpeedTable,MATCH(BR296,HaulMaterials,0)+1,MATCH(IF(FA296-HaulScraperRollingResistance<0,0,FA296-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE296/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA296-HaulScraperRollingResistance<0,0,FA296+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR296=0,0,ROUND(CE296/(INDEX(HaulScraperUHSpeedTable,MATCH(BR296,HaulMaterials,0),MATCH(IF(FA296-HaulScraperRollingResistance<0,0,FA296+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF296>=0,FV296,FW296)","v":0},{"$f":"IF(CF296>=0,FU296,FT296)","v":0},{"$f":"FX296+FY296","v":0},1.2,1.2,1,{"$f":"ROUND((60/(FZ296+GA296)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC296,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ296/GD296,HoursRounding)<1,1,ROUND($CQ296/GD296,HoursRounding))","v":1},{"$f":"ROUND(IF(GE296<1,1,GE296)*((GC296*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE296<1,1,GE296)*((GC296*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF296+GG296","v":908},{"$f":"ROUND(CE296/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA296-TandemScraperRollingResistance<0,0,FA296-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR296=0,0,ROUND(CE296/(INDEX(TandemScraperSpeedTable,MATCH(BR296,HaulMaterials,0)+1,MATCH(IF(FA296-TandemScraperRollingResistance<0,0,FA296-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE296/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA296-TandemScraperRollingResistance<0,0,FA296+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR296=0,0,ROUND(CE296/(INDEX(TandemScraperUHSpeedTable,MATCH(BR296,HaulMaterials,0),MATCH(IF(FA296-TandemScraperRollingResistance<0,0,FA296+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF296>=0,GK296,GL296)","v":0},{"$f":"IF(CF296>=0,GJ296,GI296)","v":0},{"$f":"GM296+GN296","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GO296+GP296)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR296,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ296/GS296,HoursRounding)<1,1,ROUND(CQ296/GS296,HoursRounding))","v":1},{"$f":"ROUND(IF(GT296<1,1,GT296)*((GR296*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT296<1,1,GT296)*((GR296*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU296+GV296","v":1004}]
[2,"WRSP1-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,{"$f":"ROUND(IF((BA297^2)-(BC297^2)<0,0,SQRT((BA297^2)-(BC297^2))),0)","v":227},75,494,3.11,{"$f":"ROUND(((BA297)*BD297)/43560,2)","v":2.71},{"$f":"BL34","v":0},0,{"$f":"ROUND((BF297*43560*(1/12)*BG297)/27,0)","v":0},{"$f":"(BB297*BD297)/43560","v":2.5743342516069787},{"$f":"IF(BE297-BJ297<0,0,ROUND(BE297-BJ297,0))","v":1},{"$f":"ROUND((BK297*43560*(1/12)*BH297)/27,0)","v":0},{"$f":"BI297+BL297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU297=\"LongHaul\",IF(RIGHT(BW297,5)=\"Truck\",DO297,IF(BW297=\"Scraper Dozer\",EE297,IF(BW297=\"Tandem Scraper\",ET297,0))),CX297)","v":0},{"$f":"IF(BU297=\"LongHaul\",IF(RIGHT(BW297,5)=\"Truck\",DR297,IF(BW297=\"Scraper Dozer\",EG297,IF(BW297=\"Tandem Scraper\",EV297,0))),CZ297)","v":0},{"$f":"IF(BU297=\"LongHaul\",IF(RIGHT(BW297,5)=\"Truck\",DR297,IF(BW297=\"Scraper Dozer\",EH297,IF(BW297=\"Tandem Scraper\",EW297,0))),DA297)","v":0},{"$f":"IF(BU297=\"LongHaul\",IF(RIGHT(BW297,5)=\"Truck\",DU297,IF(BW297=\"Scraper Dozer\",EJ297,IF(BW297=\"Tandem Scraper\",EY297,0))),DC297)","v":0},{"$f":"IF(BU297=\"LongHaul\",IF(RIGHT(BW297,5)=\"Truck\",DT297,IF(BW297=\"Scraper Dozer\",EI297,IF(BW297=\"Tandem Scraper\",EX297,0))),DB297)","v":0},{"$f":"BN34","v":0},0,0,0,{"$f":"IF(RIGHT(CH297,5)=\"Truck\",FM297,IF(CH297=\"Scraper Dozer\",GC297,IF(CH297=\"Tandem Scraper\",GR297,0)))","v":0},{"$f":"IF(RIGHT(CH297,5)=\"Truck\",FL297,IF(CH297=\"Scraper Dozer\",GB297,IF(CH297=\"Tandem Scraper\",GQ297,0)))","v":0},{"$f":"IF(RIGHT(CH297,5)=\"Truck\",FO297,IF(CH297=\"Scraper Dozer\",GD297,IF(CH297=\"Tandem Scraper\",GS297,0)))","v":0},{"$f":"IF(RIGHT(CH297,5)=\"Truck\",FP297,IF(CH297=\"Scraper Dozer\",GE297,IF(CH297=\"Tandem Scraper\",GT297,0)))","v":0},{"$f":"IF(RIGHT(CH297,5)=\"Truck\",FR297,IF(CH297=\"Scraper Dozer\",GG297,IF(CH297=\"Tandem Scraper\",GV297,0)))","v":0},{"$f":"IF(RIGHT(CH297,5)=\"Truck\",FQ297,IF(CH297=\"Scraper Dozer\",GF297,IF(CH297=\"Tandem Scraper\",GU297,0)))","v":0},{"$f":"BF297+BK297","v":3.71},0,{"$f":"BM297","v":0},{"$f":"ROUND(C297*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C297*Screening,0)","v":0},{"$f":"ABS(BT297)","v":0},{"$f":"IF(RIGHT(BW297,6)=\"Loader\",(ROUND(Ft2M*BS297,0)*INDEX(LoaderTravelEmptyArray,MATCH(E297,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E297,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW297,6)=\"Loader\",(ROUND(Ft2M*BS297,0)*INDEX(LoaderTravelLoadedArray,MATCH(E297,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E297,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW297,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E297,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BW297,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E297,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW297,6)=\"Loader\",ROUND(60/CX297*CY297,0),0)","v":0},{"$f":"IF(RIGHT(BW297,6)=\"Loader\",ROUND(CP297/CZ297,0),0)","v":0},{"$f":"IF(RIGHT(BW297,6)=\"Loader\",ROUND(IF(DA297<1,1,(DA297))*INDIRECT(BV297&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW297,6)=\"Loader\",ROUND(IF(DA297<1,1,(DA297))*INDIRECT(BV297&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW297,6)=\"Loader\",DB297+DC297,0)","v":0},{"$f":"IF(BV297=0,0,ROUND(BS297/(INDEX(INDIRECT(BV297 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV297 & \"TruckLoadedWeight\"),0),MATCH(IF($CT297-INDIRECT(BV297 & \"TruckRollingResistance\")<0,0,$CT297-INDIRECT(BV297 & \"TruckRollingResistance\")),INDIRECT(BV297 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV297=0,0,ROUND(BS297/(INDEX(INDIRECT(BV297 & \"TruckSpeedTable\"),MATCH(BR297,HaulMaterials,0),MATCH(IF(CT297-INDIRECT(BV297 & \"TruckRollingResistance\")<0,0,CT297-INDIRECT(BV297 & \"TruckRollingResistance\")),INDIRECT(BV297 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV297=0,0,ROUND(BS297/(INDEX(INDIRECT(BV297&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV297&\"TruckLoadedWeight\"),0),MATCH(IF(CT297-INDIRECT(BV297&\"TruckRollingResistance\")<0,0,CT297+INDIRECT(BV297&\"TruckRollingResistance\")),INDIRECT(BV297&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV297=0,0,ROUND(BS297/(INDEX(INDIRECT(BV297&\"TruckUHSpeedTable\"),MATCH(BR297,HaulMaterials,0),MATCH(IF(CT297-INDIRECT(BV297&\"TruckRollingResistance\")<0,0,CT297+INDIRECT(BV297&\"TruckRollingResistance\")),INDIRECT(BV297&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF297>=0,DG297,DH297)","v":0},{"$f":"IF(CF297>=0,DF297,DE297)","v":0},{"$f":"DI297+DJ297","v":0},{"$f":"IF(BV297=0,0,INDIRECT(BV297 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV297=0,0,INDIRECT(BV297 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV297=0,0,INDIRECT(BV297&IF(INDIRECT(BV297&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BV297=0,0,ROUND((60/DO297)*INDIRECT(BV297 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV297=0,0,ROUND(DP297*DQ297*TruckOperator*INDIRECT(BV297 & \"TruckJobEfficiency\")*INDIRECT(BV297 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR297=0,0,IF(ROUND(CP297/DR297,HoursRounding)<1,1,ROUND(CP297/DR297,HoursRounding)))","v":0},{"$f":"IF(BV297=0,0,ROUND(IF(DS297<1,1,(DS297))*((DP297*INDIRECT(BV297&\"TruckEquipRate\"))+INDIRECT(BV297&\"LoaderEquipRate\")+INDIRECT(BV297&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV297=0,0,ROUND(IF(DS297<1,1,(DS297))*((DP297*INDIRECT(BV297 & \"TruckLaborRate\"))+INDIRECT(BV297 & \"LoaderLaborRate\")+INDIRECT(BV297 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT297+DU297","v":0},{"$f":"ROUND(BS297/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT297-HaulScraperRollingResistance<0,0,CT297-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR297=0,0,ROUND(BS297/(INDEX(HaulScraperSpeedTable,MATCH(BR297,HaulMaterials,0)+1,MATCH(IF(CT297-HaulScraperRollingResistance<0,0,CT297-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS297/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT297-HaulScraperRollingResistance<0,0,CT297+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR297=0,0,ROUND(BS297/(INDEX(HaulScraperUHSpeedTable,MATCH(BR297,HaulMaterials,0),MATCH(IF(CT297-HaulScraperRollingResistance<0,0,CT297+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT297>=0,DY297,DZ297)","v":0},{"$f":"IF(BT297>=0,DX297,DW297)","v":0},{"$f":"EA297+EB297","v":0},{"$f":"IF(D297=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(EC297+ED297)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF297,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CP297/EG297,HoursRounding)<1,1,ROUND(CP297/EG297,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH297<1,1,EH297)*((EF297*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EH297<1,1,EH297)*((EF297*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EI297+EJ297","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BS297/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT297-TandemScraperRollingResistance<0,0,CT297-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR297=0,0,ROUND(BS297/(INDEX(TandemScraperSpeedTable,MATCH(BR297,HaulMaterials,0)+1,MATCH(IF(CT297-TandemScraperRollingResistance<0,0,CT297-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS297/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT297-TandemScraperRollingResistance<0,0,CT297+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR297=0,0,ROUND(BS297/(INDEX(TandemScraperUHSpeedTable,MATCH(BR297,HaulMaterials,0),MATCH(IF(CT297-TandemScraperRollingResistance<0,0,CT297+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT297>=0,EN297,EO297)","v":0},{"$f":"IF(BT297>=0,EM297,EL297)","v":0},{"$f":"EP297+EQ297","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(ER297+ES297)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU297,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP297/EV297,HoursRounding)<1,1,ROUND(CP297/EV297,HoursRounding))","v":1},{"$f":"ROUND(IF(EW297<1,1,EW297)*((EU297*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW297<1,1,EW297)*((EU297*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX297+EY297","v":1004},{"$f":"ABS(CF297)","v":0},{"$f":"IF(CG297=0,0,ROUND(CE297/(INDEX(INDIRECT(CG297 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG297 & \"TruckLoadedWeight\"),0),MATCH(IF(FA297-INDIRECT(CG297 & \"TruckRollingResistance\")<0,0,FA297-INDIRECT(CG297 & \"TruckRollingResistance\")),INDIRECT(CG297 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG297=0,0,ROUND(CE297/(INDEX(INDIRECT(CG297 & \"TruckSpeedTable\"),MATCH(BR297,HaulMaterials,0),MATCH(IF(FA297-INDIRECT(CG297 & \"TruckRollingResistance\")<0,0,FA297-INDIRECT(CG297 & \"TruckRollingResistance\")),INDIRECT(CG297 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG297=0,0,ROUND(CE297/(INDEX(INDIRECT(CG297&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG297&\"TruckLoadedWeight\"),0),MATCH(IF(FA297-INDIRECT(CG297&\"TruckRollingResistance\")<0,0,FA297+INDIRECT(CG297&\"TruckRollingResistance\")),INDIRECT(CG297&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG297=0,0,ROUND(CE297/(INDEX(INDIRECT(CG297&\"TruckUHSpeedTable\"),MATCH(BR297,HaulMaterials,0),MATCH(IF(FA297-INDIRECT(CG297&\"TruckRollingResistance\")<0,0,FA297+INDIRECT(CG297&\"TruckRollingResistance\")),INDIRECT(CG297&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF297>=0,FD297,FE297)","v":0},{"$f":"IF(CF297>=0,FC297,FB297)","v":0},{"$f":"FF297+FG297","v":0},{"$f":"IF(CG297=0,0,INDIRECT(CG297 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG297=0,0,INDIRECT(CG297 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG297=0,0,INDIRECT(CG297&IF(INDIRECT(CG297&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(CG297=0,0,ROUND((60/FL297)*INDIRECT(CG297 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG297=0,0,ROUND(FM297*FN297*TruckOperator*INDIRECT(CG297 & \"TruckJobEfficiency\")*INDIRECT(CG297 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO297=0,0,IF(ROUND(CQ297/FO297,HoursRounding)<1,1,ROUND(CQ297/FO297,HoursRounding)))","v":0},{"$f":"IF(CG297=0,0,ROUND(IF(FP297<1,1,(FP297))*((FM297*INDIRECT(CG297&\"TruckEquipRate\"))+INDIRECT(CG297&\"LoaderEquipRate\")+INDIRECT(CG297&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG297=0,0,ROUND(IF(FP297<1,1,(FP297))*((FM297*INDIRECT(CG297 & \"TruckLaborRate\"))+INDIRECT(CG297 & \"LoaderLaborRate\")+INDIRECT(CG297 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ297+FR297","v":0},{"$f":"ROUND(CE297/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA297-HaulScraperRollingResistance<0,0,FA297-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR297=0,0,ROUND(CE297/(INDEX(HaulScraperSpeedTable,MATCH(BR297,HaulMaterials,0)+1,MATCH(IF(FA297-HaulScraperRollingResistance<0,0,FA297-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE297/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA297-HaulScraperRollingResistance<0,0,FA297+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR297=0,0,ROUND(CE297/(INDEX(HaulScraperUHSpeedTable,MATCH(BR297,HaulMaterials,0),MATCH(IF(FA297-HaulScraperRollingResistance<0,0,FA297+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF297>=0,FV297,FW297)","v":0},{"$f":"IF(CF297>=0,FU297,FT297)","v":0},{"$f":"FX297+FY297","v":0},1.2,1.2,1,{"$f":"ROUND((60/(FZ297+GA297)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC297,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ297/GD297,HoursRounding)<1,1,ROUND($CQ297/GD297,HoursRounding))","v":1},{"$f":"ROUND(IF(GE297<1,1,GE297)*((GC297*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE297<1,1,GE297)*((GC297*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF297+GG297","v":908},{"$f":"ROUND(CE297/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA297-TandemScraperRollingResistance<0,0,FA297-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR297=0,0,ROUND(CE297/(INDEX(TandemScraperSpeedTable,MATCH(BR297,HaulMaterials,0)+1,MATCH(IF(FA297-TandemScraperRollingResistance<0,0,FA297-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE297/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA297-TandemScraperRollingResistance<0,0,FA297+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR297=0,0,ROUND(CE297/(INDEX(TandemScraperUHSpeedTable,MATCH(BR297,HaulMaterials,0),MATCH(IF(FA297-TandemScraperRollingResistance<0,0,FA297+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF297>=0,GK297,GL297)","v":0},{"$f":"IF(CF297>=0,GJ297,GI297)","v":0},{"$f":"GM297+GN297","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GO297+GP297)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR297,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ297/GS297,HoursRounding)<1,1,ROUND(CQ297/GS297,HoursRounding))","v":1},{"$f":"ROUND(IF(GT297<1,1,GT297)*((GR297*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT297<1,1,GT297)*((GR297*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU297+GV297","v":1004}]
[3,"WRSP1-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,211,0.86,0.77,{"$f":"BL35","v":0},0,0,0.73142791551882458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN35","v":0},0,0,0,0,0,0,0,0,0,0.77,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[4,"WRSP1-MB3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,143,0.57999999999999996,0.52,{"$f":"BL36","v":0},0,0,0.49570707070707071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN36","v":0},0,0,0,0,0,0,0,0,0,0.52,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[5,"WRSP1-MB4",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,2091,12.01,11.47,{"$f":"BL37","v":0},0,0,10.896625344352618,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN37","v":0},0,0,0,0,0,0,0,0,0,12.47,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[6,"WRSP1-MB5",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,76,25,219,1.3,0.4,{"$f":"BL38","v":0},0,0,0.38209366391184574,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN38","v":0},0,0,0,0,0,0,0,0,0,1.4,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[7,"WRSP1-MB6",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,1806,13.63,6.59,{"$f":"BL39","v":0},0,0,6.2604683195592283,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN39","v":0},0,0,0,0,0,0,0,0,0,13.59,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[8,"WRSP1-MB7",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,748,5.64,2.73,{"$f":"BL40","v":0},0,0,2.5929292929292931,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN40","v":0},0,0,0,0,0,0,0,0,0,5.73,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[9,"WRSP2-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,1369,11.68,7.51,{"$f":"BL41","v":0},0,0,7.1341368227731863,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN41","v":0},0,0,0,0,0,0,0,0,0,12.51,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[10,"WRSP2-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,2212,18.88,12.14,{"$f":"BL42","v":0},0,0,11.527180899908172,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN42","v":0},0,0,0,0,0,0,0,0,0,19.14,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[11,"WRSP2-MB3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,2009,17.14,11.02,{"$f":"BL43","v":0},0,0,10.469306703397612,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN43","v":0},0,0,0,0,0,0,0,0,0,18.02,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[12,"WRSP3-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,1680,12.62,9.2200000000000006,{"$f":"BL44","v":0},0,0,8.7548209366391188,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN44","v":0},0,0,0,0,0,0,0,0,0,13.22,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[13,"WRSP3-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,3346,25.14,18.36,{"$f":"BL45","v":0},0,0,17.436685032139579,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN45","v":0},0,0,0,0,0,0,0,0,0,26.36,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[14,"WRSP3-MB3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,3144,23.63,17.25,{"$f":"BL46","v":0},0,0,16.384022038567494,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN46","v":0},0,0,0,0,0,0,0,0,0,24.25,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[15,"WRSP3-MB4",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,1704,12.81,9.35,{"$f":"BL47","v":0},0,0,8.8798898071625345,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN47","v":0},0,0,0,0,0,0,0,0,0,13.35,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[16,"WRSP3-MB5",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,1430,10.75,7.85,{"$f":"BL48","v":0},0,0,7.4520202020202024,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN48","v":0},0,0,0,0,0,0,0,0,0,10.85,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[17,"WRSP3-MB6",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,227,75,2426,18.23,13.31,{"$f":"BL49","v":0},0,0,12.642378328741966,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN49","v":0},0,0,0,0,0,0,0,0,0,19.310000000000002,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[18,"WRSP3-MB7",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,106,35,469,3.52,1.21,{"$f":"BL50","v":0},0,0,1.1412764003673095,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN50","v":0},0,0,0,0,0,0,0,0,0,3.21,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[19,"WRSP3-MB8",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,106,35,1570,11.8,4.04,{"$f":"BL51","v":0},0,0,3.8204775022956841,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN51","v":0},0,0,0,0,0,0,0,0,0,12.04,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[20,"EWRSP1-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,1161,11.68,2.56,{"$f":"BL52","v":0},0,0,2.4254132231404957,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN52","v":0},0,0,0,0,0,0,0,0,0,11.56,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[21,"EWRSP1-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,650,6.54,1.43,{"$f":"BL53","v":0},0,0,1.3578971533516988,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN53","v":0},0,0,0,0,0,0,0,0,0,6.43,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[22,"EWRSP1-MB3 (material will be pulled back)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,75,25,333,3.35,0.6,{"$f":"BL54","v":0},0,0,0.57334710743801653,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN54","v":0},0,0,0,0,0,0,0,0,0,3.6,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[23,"EWRSP1-MB4",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,61,20,351,3.53,0.52,{"$f":"BL55","v":0},0,0,0.49152892561983469,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN55","v":0},0,0,0,0,0,0,0,0,0,3.52,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[24,"EWRSP2A-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,1166,6.22,4.26,{"$f":"BL56","v":0},0,0,4.0419191919191917,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN56","v":0},0,0,0,0,0,0,0,0,0,6.26,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[25,"EWRSP2B-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,529,4.0599999999999996,1.17,{"$f":"BL57","v":0},0,0,1.105119375573921,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN57","v":0},0,0,0,0,0,0,0,0,0,4.17,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[26,"EWRSP2B-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,212,70,477,5.37,2.44,{"$f":"BL58","v":0},0,0,2.3214876033057852,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN58","v":0},0,0,0,0,0,0,0,0,0,5.4399999999999995,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[27,"EWRSP2B-3 (see \"Yards\" sheet)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"BL59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414,393,130,1605,32.380000000000003,15.25,{"$f":"BL60","v":0},0,0,14.480371900826446,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN60","v":0},0,0,0,0,0,0,0,0,0,33.25,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[29,"EWRSP4-MB1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,30,10,148,3.31,0.11,{"$f":"BL61","v":0},0,0,0.10192837465564739,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN61","v":0},0,0,0,0,0,0,0,0,0,3.11,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[30,"EWRSP4-MB2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,151,50,319,2.89,1.1599999999999999,{"$f":"BL62","v":0},0,0,1.1058080808080808,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN62","v":0},0,0,0,0,0,0,0,0,0,3.16,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[31,"EWRSP4-MB3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,223,1.83,0.49,{"$f":"BL63","v":0},0,0,0.46586317722681359,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN63","v":0},0,0,0,0,0,0,0,0,0,1.49,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[32,"EWRSP4-MB4",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,61,20,331,1.5,0.49,{"$f":"BL64","v":0},0,0,0.46352157943067035,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN64","v":0},0,0,0,0,0,0,0,0,0,1.49,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[33,"EWRSP4-MB5",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,91,30,591,5.07,1.3,{"$f":"BL65","v":0},0,0,1.2346418732782369,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN65","v":0},0,0,0,0,0,0,0,0,0,5.3,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[34,"EWRSP4-MB6",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,30,10,499,2.39,0.37,{"$f":"BL66","v":0},0,0,0.34366391184573003,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN66","v":0},0,0,0,0,0,0,0,0,0,2.37,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[35,"EWRSP4-MB7 (includes slope of haul road)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,30,10,722,4.4400000000000004,0.53,{"$f":"BL67","v":0},0,0,0.49724517906336091,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN67","v":0},0,0,0,0,0,0,0,0,0,4.53,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[36,"EWRSP4-MB8 (Drainage Area)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,{"$f":"ROUND(IF((BA331^2)-(BC331^2)<0,0,SQRT((BA331^2)-(BC331^2))),0)","v":106},35,334,5.34,{"$f":"ROUND(((BA331)*BD331)/43560,2)","v":0.86},{"$f":"BL68","v":0},{"$f":"BM68","v":0},{"$f":"ROUND((BF331*43560*(1/12)*BG331)/27,0)","v":0},{"$f":"(BB331*BD331)/43560","v":0.81276400367309454},{"$f":"IF(BE331-BJ331<0,0,ROUND(BE331-BJ331,0))","v":5},{"$f":"ROUND((BK331*43560*(1/12)*BH331)/27,0)","v":0},{"$f":"BI331+BL331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU331=\"LongHaul\",IF(RIGHT(BW331,5)=\"Truck\",DO331,IF(BW331=\"Scraper Dozer\",EE331,IF(BW331=\"Tandem Scraper\",ET331,0))),CX331)","v":0},{"$f":"IF(BU331=\"LongHaul\",IF(RIGHT(BW331,5)=\"Truck\",DR331,IF(BW331=\"Scraper Dozer\",EG331,IF(BW331=\"Tandem Scraper\",EV331,0))),CZ331)","v":0},{"$f":"IF(BU331=\"LongHaul\",IF(RIGHT(BW331,5)=\"Truck\",DR331,IF(BW331=\"Scraper Dozer\",EH331,IF(BW331=\"Tandem Scraper\",EW331,0))),DA331)","v":0},{"$f":"IF(BU331=\"LongHaul\",IF(RIGHT(BW331,5)=\"Truck\",DU331,IF(BW331=\"Scraper Dozer\",EJ331,IF(BW331=\"Tandem Scraper\",EY331,0))),DC331)","v":0},{"$f":"IF(BU331=\"LongHaul\",IF(RIGHT(BW331,5)=\"Truck\",DT331,IF(BW331=\"Scraper Dozer\",EI331,IF(BW331=\"Tandem Scraper\",EX331,0))),DB331)","v":0},{"$f":"BN68","v":0},{"$f":"BO68","v":0},0,0,{"$f":"IF(RIGHT(CH331,5)=\"Truck\",FM331,IF(CH331=\"Scraper Dozer\",GC331,IF(CH331=\"Tandem Scraper\",GR331,0)))","v":0},{"$f":"IF(RIGHT(CH331,5)=\"Truck\",FL331,IF(CH331=\"Scraper Dozer\",GB331,IF(CH331=\"Tandem Scraper\",GQ331,0)))","v":0},{"$f":"IF(RIGHT(CH331,5)=\"Truck\",FO331,IF(CH331=\"Scraper Dozer\",GD331,IF(CH331=\"Tandem Scraper\",GS331,0)))","v":0},{"$f":"IF(RIGHT(CH331,5)=\"Truck\",FP331,IF(CH331=\"Scraper Dozer\",GE331,IF(CH331=\"Tandem Scraper\",GT331,0)))","v":0},{"$f":"IF(RIGHT(CH331,5)=\"Truck\",FR331,IF(CH331=\"Scraper Dozer\",GG331,IF(CH331=\"Tandem Scraper\",GV331,0)))","v":0},{"$f":"IF(RIGHT(CH331,5)=\"Truck\",FQ331,IF(CH331=\"Scraper Dozer\",GF331,IF(CH331=\"Tandem Scraper\",GU331,0)))","v":0},{"$f":"BF331+BK331","v":5.86},0,{"$f":"BM331","v":0},{"$error":"#VALUE!"},0,{"$f":"ABS(BT331)","v":0},0,0,0,0,0,{"$f":"IF(RIGHT(BW331,6)=\"Loader\",ROUND(60/CX331*CY331,0),0)","v":0},{"$f":"IF(RIGHT(BW331,6)=\"Loader\",ROUND(CP331/CZ331,0),0)","v":0},{"$f":"IF(RIGHT(BW331,6)=\"Loader\",ROUND(IF(DA331<1,1,(DA331))*INDIRECT(BV331&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW331,6)=\"Loader\",ROUND(IF(DA331<1,1,(DA331))*INDIRECT(BV331&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW331,6)=\"Loader\",DB331+DC331,0)","v":0},{"$f":"IF(BV331=0,0,ROUND(BS331/(INDEX(INDIRECT(BV331 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV331 & \"TruckLoadedWeight\"),0),MATCH(IF($CT331-INDIRECT(BV331 & \"TruckRollingResistance\")<0,0,$CT331-INDIRECT(BV331 & \"TruckRollingResistance\")),INDIRECT(BV331 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BV331=0,0,ROUND(BS331/(INDEX(INDIRECT(BV331&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV331&\"TruckLoadedWeight\"),0),MATCH(IF(CT331-INDIRECT(BV331&\"TruckRollingResistance\")<0,0,CT331+INDIRECT(BV331&\"TruckRollingResistance\")),INDIRECT(BV331&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CF331>=0,DG331,DH331)","v":0},{"$f":"IF(CF331>=0,DF331,DE331)","v":0},{"$f":"DI331+DJ331","v":0},{"$f":"IF(BV331=0,0,INDIRECT(BV331 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV331=0,0,INDIRECT(BV331 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BV331=0,0,INDIRECT(BV331&IF(INDIRECT(BV331&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BV331=0,0,ROUND((60/DO331)*INDIRECT(BV331 & \"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(BV331=0,0,ROUND(IF(DS331<1,1,(DS331))*((DP331*INDIRECT(BV331&\"TruckEquipRate\"))+INDIRECT(BV331&\"LoaderEquipRate\")+INDIRECT(BV331&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV331=0,0,ROUND(IF(DS331<1,1,(DS331))*((DP331*INDIRECT(BV331 & \"TruckLaborRate\"))+INDIRECT(BV331 & \"LoaderLaborRate\")+INDIRECT(BV331 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT331+DU331","v":0},0,0,0,0,{"$f":"IF(BT331>=0,DY331,DZ331)","v":0},{"$f":"IF(BT331>=0,DX331,DW331)","v":0},{"$f":"EA331+EB331","v":0},"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"EI331+EJ331","v":{"$error":"#VALUE!"}},0,0,0,0,{"$f":"IF(BT331>=0,EN331,EO331)","v":0},{"$f":"IF(BT331>=0,EM331,EL331)","v":0},{"$f":"EP331+EQ331","v":0},1.1000000000000001,1.1000000000000001,2,2626,1,944,60,{"$f":"EX331+EY331","v":1004},{"$f":"ABS(CF331)","v":0},{"$f":"IF(CG331=0,0,ROUND(CE331/(INDEX(INDIRECT(CG331 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG331 & \"TruckLoadedWeight\"),0),MATCH(IF(FA331-INDIRECT(CG331 & \"TruckRollingResistance\")<0,0,FA331-INDIRECT(CG331 & \"TruckRollingResistance\")),INDIRECT(CG331 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CG331=0,0,ROUND(CE331/(INDEX(INDIRECT(CG331&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG331&\"TruckLoadedWeight\"),0),MATCH(IF(FA331-INDIRECT(CG331&\"TruckRollingResistance\")<0,0,FA331+INDIRECT(CG331&\"TruckRollingResistance\")),INDIRECT(CG331&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(CF331>=0,FD331,FE331)","v":0},{"$f":"IF(CF331>=0,FC331,FB331)","v":0},{"$f":"FF331+FG331","v":0},{"$f":"IF(CG331=0,0,INDIRECT(CG331 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CG331=0,0,INDIRECT(CG331 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CG331=0,0,INDIRECT(CG331&IF(INDIRECT(CG331&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(CG331=0,0,ROUND((60/FL331)*INDIRECT(CG331 & \"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(CG331=0,0,ROUND(IF(FP331<1,1,(FP331))*((FM331*INDIRECT(CG331&\"TruckEquipRate\"))+INDIRECT(CG331&\"LoaderEquipRate\")+INDIRECT(CG331&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG331=0,0,ROUND(IF(FP331<1,1,(FP331))*((FM331*INDIRECT(CG331 & \"TruckLaborRate\"))+INDIRECT(CG331 & \"LoaderLaborRate\")+INDIRECT(CG331 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ331+FR331","v":0},0,0,0,0,{"$f":"IF(CF331>=0,FV331,FW331)","v":0},{"$f":"IF(CF331>=0,FU331,FT331)","v":0},{"$f":"FX331+FY331","v":0},1.2,1.2,1,1204,1,839,69,{"$f":"GF331+GG331","v":908},0,0,0,0,{"$f":"IF(CF331>=0,GK331,GL331)","v":0},{"$f":"IF(CF331>=0,GJ331,GI331)","v":0},{"$f":"GM331+GN331","v":0},1.1000000000000001,1.1000000000000001,2,2626,1,944,60,{"$f":"GU331+GV331","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C295:C332)=0,0,SUM(C295:C332))","v":0},{"$f":"IF(SUM(D295:D332)=0,0,SUM(D295:D332))","v":0},null,null,null,null,{"$f":"IF(SUM(I295:I332)=0,0,SUM(I295:I332))","v":0},null,null,null,null,{"$f":"IF(SUM(N295:N332)=0,0,SUM(N295:N332))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A194)&\" - \"&VLOOKUP(A339,TableTitles,2)","v":"Waste Rock Dumps - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet","GM Fleet Cycle Time","Productivity for selected fleet","Mid-bench Length","Final Dump Footprint","Final Slope Length","Final Slope Width","Final Lift Height","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Final Slope Area","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nTopsoil Volume","Material Type","Distance to Placement","Slope to Placement","Fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","ft","acres","ft","ft","ft","in","in","acres","cu yd","acres","acres","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(AA32),ISBLANK(AB32)),AND(ISBLANK(AA32),ISBLANK(AB32),ISBLANK(AC32),ISBLANK(AD32))),\"\",IF(Metric,ROUND(CY_2_M3*(BL342+BO342),0),BL342+BO342))","v":""},{"$f":"IF(OR(ISBLANK(B32),C342=\"\",C342=0),\"\",IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP342=0,\"Select Material\",IF(BT342=0,\"Select Fleet\",IF(RIGHT(P131,5)=\"Truck\",INDIRECT(BS342&\"Truck\")&\"/\"&INDIRECT(BS342&\"Loader\")&\"/\"&INDIRECT(BS342&\"TruckDozer\"),IF(BS342=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS342=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C342=\"\",C342=0),\"\",IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP342=0,\"Select Material\",IF(BT342=0,\"Select Fleet\",BB342))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C342=\"\"),\"\",IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP342=0,\"Select Material\",IF(BT342=0,\"Select Fleet\",IF(RIGHT(BA342,5)=\"Truck\",CG342,IF(BA342=\"Scraper Dozer\",CX342,IF(BA342=\"Tandem Scraper\",DN342,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C342=\"\",C342=0),\"\",IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP342=0,\"Select Material\",IF(BT342=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC342,0),BC342)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C342=\"\"),0,IF(OR(ISBLANK(AC32),ISBLANK(AD32)),\"Haul Info\",IF(BP342=0,\"Select Material\",IF(BT342=0,\"Select Fleet\",IF(RIGHT(BA342,5)=\"Truck\",CJ342+CK342,IF(BA342=\"Scraper Dozer\",CZ342+DA342,IF(BA342=\"Tandem Scraper\",DP342+DQ342,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C342=\"\",ISBLANK(AC32),ISBLANK(AD32),ISTEXT(H342)),0,IF(RIGHT(BA342,5)=\"Truck\",CM342,IF(BA342=\"Scraper Dozer\",DC342,IF(BA342=\"Tandem Scraper\",DS342,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C342=\"\",ISBLANK(AC32),ISBLANK(AD32),I342=\"\"),0,IF(RIGHT(BA342,5)=\"Truck\",CL342,IF(BA342=\"Scraper Dozer\",DB342,IF(BA342=\"Tandem Scraper\",DR342,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C342=\"\",C342=0,AND(I342=\"\",J342=\"\")),0,SUM(I342:J342))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P131","v":0},{"$f":"IF(RIGHT(BA342,5)=\"Truck\",CF342,IF(BA342=\"Scraper Dozer\",CW342,IF(BA342=\"Tandem Scraper\",DM342,\"\")))","v":""},{"$f":"IF(RIGHT(BA342,5)=\"Truck\",CI342,IF(BA342=\"Scraper Dozer\",CY342,IF(BA342=\"Tandem Scraper\",DO342,\"\")))","v":""},{"$f":"BD32","v":0},{"$f":"BF32","v":0},{"$f":"BX204","v":0},{"$f":"ROUND(IF((BF342^2)-(BH342^2)<0,0,SQRT((BF342^2)-(BH342^2))),0)","v":0},{"$f":"BA204","v":0},{"$f":"BP32","v":0},{"$f":"BQ32","v":0},{"$f":"ROUND(((BF342)*BD342)/43560,2)","v":0},{"$f":"ROUND((BK342*43560*(1/12)*BI342)/27,0)","v":0},{"$f":"(BG342*BD342)/43560","v":0},{"$f":"IF(BE342-BM342<0,0,ROUND(BE342-BM342,0))","v":0},{"$f":"ROUND((BN342*43560*(1/12)*BJ342)/27,0)","v":0},{"$f":"O131","v":0},{"$f":"BR32","v":0},{"$f":"BS32","v":0},{"$f":"BD131","v":0},{"$f":"P131","v":0},{"$f":"ABS(BR342)","v":0},{"$f":"IF(BS342=0,0,ROUND(BQ342/(INDEX(INDIRECT(BS342 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS342 & \"TruckLoadedWeight\"),0),MATCH(IF(BU342-INDIRECT(BS342 & \"TruckRollingResistance\")<0,0,BU342-INDIRECT(BS342 & \"TruckRollingResistance\")),INDIRECT(BS342 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS342=0,0,ROUND(BQ342/(INDEX(INDIRECT(BS342 & \"TruckSpeedTable\"),MATCH(BP342,HaulMaterials,0),MATCH(IF(BU342-INDIRECT(BS342 & \"TruckRollingResistance\")<0,0,BU342-INDIRECT(BS342 & \"TruckRollingResistance\")),INDIRECT(BS342 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS342=0,0,ROUND(BQ342/(INDEX(INDIRECT(BS342&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS342&\"TruckLoadedWeight\"),0),MATCH(IF(BU342-INDIRECT(BS342&\"TruckRollingResistance\")<0,0,BU342+INDIRECT(BS342&\"TruckRollingResistance\")),INDIRECT(BS342&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS342=0,0,ROUND(BQ342/(INDEX(INDIRECT(BS342&\"TruckUHSpeedTable\"),MATCH(BP342,HaulMaterials,0),MATCH(IF(BU342-INDIRECT(BS342&\"TruckRollingResistance\")<0,0,BU342+INDIRECT(BS342&\"TruckRollingResistance\")),INDIRECT(BS342&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR342>=0,BX342,BY342)","v":0},{"$f":"IF(BR342>=0,BW342,BV342)","v":0},{"$f":"BZ342+CA342","v":0},{"$f":"IF(BS342=0,0,INDIRECT(BS342 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BS342=0,0,INDIRECT(BS342&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS342=0,0,INDIRECT(BS342&IF(INDIRECT(BS342&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q131),NOT(ISNUMBER(Q131)),Q131=\"\"),SUM(CB342:CE342),Q131)","v":0},{"$f":"IF(CF342=0,0,IF(OR(ISBLANK(R131),NOT(ISNUMBER(R131)),R131=\"\"),IF((CF342-CE342)/CE342<=1,2,ROUNDUP((CF342-CE342)/CE342,0)),R131))","v":0},{"$f":"IF(CF342=0,0,ROUND((60/CF342)*INDIRECT(BS342 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS342=0,0,ROUND(CG342*CH342*TruckOperator*INDIRECT(BS342 & \"TruckJobEfficiency\")*INDIRECT(BS342 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CI342=0,0,ROUND(BL342/CI342,HoursRounding))","v":0},{"$f":"IF(CI342=0,0,ROUND(BO342/CI342,HoursRounding))","v":0},{"$f":"IF(BS342=0,0,ROUND(IF(CJ342+CK342<1,1,CJ342+CK342)*((CG342*INDIRECT(BS342 & \"TruckEquipRate\"))+INDIRECT(BS342 & \"LoaderEquipRate\")+INDIRECT(BS342 & \"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS342=0,0,ROUND(IF(CJ342+CK342<1,1,CJ342+CK342)*((CG342*INDIRECT(BS342 & \"TruckLaborRate\"))+INDIRECT(BS342 & \"LoaderLaborRate\")+INDIRECT(BS342 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CL342+CM342","v":0},{"$f":"ROUND(BQ342/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU342-HaulScraperRollingResistance<0,0,BU342-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP342=0,0,ROUND(BQ342/(INDEX(HaulScraperSpeedTable,MATCH(BP342,HaulMaterials,0)+1,MATCH(IF(BU342-HaulScraperRollingResistance<0,0,BU342-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ342/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU342-HaulScraperRollingResistance<0,0,BU342+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP342=0,0,ROUND(BQ342/(INDEX(HaulScraperUHSpeedTable,MATCH(BP342,HaulMaterials,0),MATCH(IF(BU342-HaulScraperRollingResistance<0,0,BU342+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR342>=0,CQ342,CR342)","v":0},{"$f":"IF(BR342>=0,CP342,CO342)","v":0},{"$f":"CS342+CT342","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(Q131),NOT(ISNUMBER(Q131)),Q131=\"\"),CU342+CV342,Q131)","v":1.2},{"$f":"IF(OR(ISBLANK(R131),NOT(ISNUMBER(R131)),R131=\"\"),IF(TRUNC(CU342/CV342,0)<1,1,ROUND(CU342/CV342,0)+1),R131)","v":1},{"$f":"ROUND((60/(CU342+CV342)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CX342,CubesRounding)","v":1204},{"$f":"ROUND(BL342/CY342,HoursRounding)","v":0},{"$f":"ROUND(BO342/CY342,HoursRounding)","v":0},{"$f":"ROUND(IF(CZ342+DA342<1,1,CZ342+DA342)*((CX342*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(CZ342+DA342<1,1,CZ342+DA342)*((CX342*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"DB342+DC342","v":908},{"$f":"ROUND(BQ342/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU342-TandemScraperRollingResistance<0,0,BU342-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP342=0,0,ROUND(BQ342/(INDEX(TandemScraperSpeedTable,MATCH(BP342,HaulMaterials,0)+1,MATCH(IF(BU342-TandemScraperRollingResistance<0,0,BU342-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ342/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU342-TandemScraperRollingResistance<0,0,BU342+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP342=0,0,ROUND(BQ342/(INDEX(TandemScraperUHSpeedTable,MATCH(BP342,HaulMaterials,0),MATCH(IF(BU342-TandemScraperRollingResistance<0,0,BU342+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR342>=0,DG342,DH342)","v":0},{"$f":"IF(BR342>=0,DF342,DE342)","v":0},{"$f":"DI342+DJ342","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q131),NOT(ISNUMBER(Q131)),Q131=\"\"),DK342+DL342,Q131)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R131),NOT(ISNUMBER(R131)),R131=\"\"),IF(TRUNC(DK342/DL342,0)<2,2,TRUNC(DK342/DL342,0)+IF(MOD(TRUNC(DK342/DL342,0),2),1,0)),R131+IF(MOD(R131,2)>0,1))","v":2},{"$f":"ROUND((60/(DK342+DL342)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DN342,CubesRounding)","v":2626},{"$f":"ROUND(BL342/DO342,HoursRounding)","v":0},{"$f":"ROUND(BO342/DO342,HoursRounding)","v":0},{"$f":"ROUND(IF(DP342+DQ342<1,1,DP342+DQ342)*((DN342*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DP342+DQ342<1,1,DP342+DQ342)*((DN342*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DR342+DS342","v":1004}]
[1,"Plant Disturbance",64501,"777G/992K/D9T",12.71,4,1042,62,9450,174847,184297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",{"$f":"IF(RIGHT(BA343,5)=\"Truck\",CF343,IF(BA343=\"Scraper Dozer\",CW343,IF(BA343=\"Tandem Scraper\",DM343,\"\")))","v":12.71},{"$f":"IF(RIGHT(BA343,5)=\"Truck\",CI343,IF(BA343=\"Scraper Dozer\",CY343,IF(BA343=\"Tandem Scraper\",DO343,\"\")))","v":1042},2368,79.94,128,{"$f":"ROUND(IF((BF343^2)-(BH343^2)<0,0,SQRT((BF343^2)-(BH343^2))),0)","v":122},40,{"$f":"BP33","v":6},{"$f":"BQ33","v":6},{"$f":"ROUND(((BF343)*BD343)/43560,2)","v":6.96},{"$f":"ROUND((BK343*43560*(1/12)*BI343)/27,0)","v":5614},{"$f":"(BG343*BD343)/43560","v":6.6321395775941232},{"$f":"IF(BE343-BM343<0,0,ROUND(BE343-BM343,0))","v":73},{"$f":"ROUND((BN343*43560*(1/12)*BJ343)/27,0)","v":58887},"Alluvium",{"$f":"BR33","v":5000},{"$f":"BS33","v":-5},"Large","Large Truck",{"$f":"ABS(BR343)","v":5},{"$f":"IF(BS343=0,0,ROUND(BQ343/(INDEX(INDIRECT(BS343 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS343 & \"TruckLoadedWeight\"),0),MATCH(IF(BU343-INDIRECT(BS343 & \"TruckRollingResistance\")<0,0,BU343-INDIRECT(BS343 & \"TruckRollingResistance\")),INDIRECT(BS343 & \"TruckDownhillSlopes\"),-1))*88),2))","v":2.62},{"$f":"IF(BS343=0,0,ROUND(BQ343/(INDEX(INDIRECT(BS343 & \"TruckSpeedTable\"),MATCH(BP343,HaulMaterials,0),MATCH(IF(BU343-INDIRECT(BS343 & \"TruckRollingResistance\")<0,0,BU343-INDIRECT(BS343 & \"TruckRollingResistance\")),INDIRECT(BS343 & \"TruckDownhillSlopes\"),-1))*88),2))","v":2.62},{"$f":"IF(BS343=0,0,ROUND(BQ343/(INDEX(INDIRECT(BS343&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS343&\"TruckLoadedWeight\"),0),MATCH(IF(BU343-INDIRECT(BS343&\"TruckRollingResistance\")<0,0,BU343+INDIRECT(BS343&\"TruckRollingResistance\")),INDIRECT(BS343&\"TruckUHSlopes\"),-1))*88),2))","v":2.62},{"$f":"IF(BS343=0,0,ROUND(BQ343/(INDEX(INDIRECT(BS343&\"TruckUHSpeedTable\"),MATCH(BP343,HaulMaterials,0),MATCH(IF(BU343-INDIRECT(BS343&\"TruckRollingResistance\")<0,0,BU343+INDIRECT(BS343&\"TruckRollingResistance\")),INDIRECT(BS343&\"TruckUHSlopes\"),-1))*88),2))","v":5.41},{"$f":"IF(BR343>=0,BX343,BY343)","v":5.41},{"$f":"IF(BR343>=0,BW343,BV343)","v":2.62},{"$f":"BZ343+CA343","v":8.0300000000000011},{"$f":"IF(BS343=0,0,INDIRECT(BS343 & \"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BS343=0,0,INDIRECT(BS343&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BS343=0,0,INDIRECT(BS343&IF(INDIRECT(BS343&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},12.71,4,{"$f":"IF(CF343=0,0,ROUND((60/CF343)*INDIRECT(BS343 & \"TruckAvgCapacity\"),CubesRounding))","v":314},{"$f":"IF(BS343=0,0,ROUND(CG343*CH343*TruckOperator*INDIRECT(BS343 & \"TruckJobEfficiency\")*INDIRECT(BS343 & \"TruckAltitudeDeration\"),CubesRounding))","v":1042},{"$f":"IF(CI343=0,0,ROUND(BL343/CI343,HoursRounding))","v":5},{"$f":"IF(CI343=0,0,ROUND(BO343/CI343,HoursRounding))","v":57},{"$f":"IF(BS343=0,0,ROUND(IF(CJ343+CK343<1,1,CJ343+CK343)*((CG343*INDIRECT(BS343 & \"TruckEquipRate\"))+INDIRECT(BS343 & \"LoaderEquipRate\")+INDIRECT(BS343 & \"TruckDozerEquipRate\")),0))","v":174847},{"$f":"IF(BS343=0,0,ROUND(IF(CJ343+CK343<1,1,CJ343+CK343)*((CG343*INDIRECT(BS343 & \"TruckLaborRate\"))+INDIRECT(BS343 & \"LoaderLaborRate\")+INDIRECT(BS343 & \"TruckDozerLaborRate\")),0))","v":9450},{"$f":"CL343+CM343","v":184297},{"$f":"ROUND(BQ343/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU343-HaulScraperRollingResistance<0,0,BU343-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":1.62},{"$f":"IF(BP343=0,0,ROUND(BQ343/(INDEX(HaulScraperSpeedTable,MATCH(BP343,HaulMaterials,0)+1,MATCH(IF(BU343-HaulScraperRollingResistance<0,0,BU343-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":2.19},{"$f":"ROUND(BQ343/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU343-HaulScraperRollingResistance<0,0,BU343+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":3.25},{"$f":"IF(BP343=0,0,ROUND(BQ343/(INDEX(HaulScraperUHSpeedTable,MATCH(BP343,HaulMaterials,0),MATCH(IF(BU343-HaulScraperRollingResistance<0,0,BU343+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":5.07},{"$f":"IF(BR343>=0,CQ343,CR343)","v":5.07},{"$f":"IF(BR343>=0,CP343,CO343)","v":1.62},{"$f":"CS343+CT343","v":6.69},1.2,7.8900000000000006,7,{"$f":"ROUND((60/(CU343+CV343)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CX343,CubesRounding)","v":1281},{"$f":"ROUND(BL343/CY343,HoursRounding)","v":4},{"$f":"ROUND(BO343/CY343,HoursRounding)","v":46},{"$f":"ROUND(IF(CZ343+DA343<1,1,CZ343+DA343)*((CX343*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":110329},{"$f":"ROUND(IF(CZ343+DA343<1,1,CZ343+DA343)*((CX343*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":8627},{"$f":"DB343+DC343","v":118956},{"$f":"ROUND(BQ343/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU343-TandemScraperRollingResistance<0,0,BU343-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":1.62},{"$f":"IF(BP343=0,0,ROUND(BQ343/(INDEX(TandemScraperSpeedTable,MATCH(BP343,HaulMaterials,0)+1,MATCH(IF(BU343-TandemScraperRollingResistance<0,0,BU343-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":1.62},{"$f":"ROUND(BQ343/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU343-TandemScraperRollingResistance<0,0,BU343+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":1.95},{"$f":"IF(BP343=0,0,ROUND(BQ343/(INDEX(TandemScraperUHSpeedTable,MATCH(BP343,HaulMaterials,0),MATCH(IF(BU343-TandemScraperRollingResistance<0,0,BU343+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":3.74},{"$f":"IF(BR343>=0,DG343,DH343)","v":3.74},{"$f":"IF(BR343>=0,DF343,DE343)","v":1.62},{"$f":"DI343+DJ343","v":5.36},1.1000000000000001,6.4600000000000009,4,{"$f":"ROUND((60/(DK343+DL343)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DN343,CubesRounding)","v":894},{"$f":"ROUND(BL343/DO343,HoursRounding)","v":6},{"$f":"ROUND(BO343/DO343,HoursRounding)","v":66},{"$f":"ROUND(IF(DP343+DQ343<1,1,DP343+DQ343)*((DN343*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":127079},{"$f":"ROUND(IF(DP343+DQ343<1,1,DP343+DQ343)*((DN343*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":6831},{"$f":"DR343+DS343","v":133910}]
[2,"WRSP1-MB1",17956,"777G/992K/D9T",22.130000000000003,7,1052,17,3779,74901,78680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",{"$f":"IF(RIGHT(BA344,5)=\"Truck\",CF344,IF(BA344=\"Scraper Dozer\",CW344,IF(BA344=\"Tandem Scraper\",DM344,\"\")))","v":22.130000000000003},{"$f":"IF(RIGHT(BA344,5)=\"Truck\",CI344,IF(BA344=\"Scraper Dozer\",CY344,IF(BA344=\"Tandem Scraper\",DO344,\"\")))","v":1052},494,3.11,239,{"$f":"ROUND(IF((BF344^2)-(BH344^2)<0,0,SQRT((BF344^2)-(BH344^2))),0)","v":227},75,{"$f":"BP34","v":36},36,{"$f":"ROUND(((BF344)*BD344)/43560,2)","v":2.71},{"$f":"ROUND((BK344*43560*(1/12)*BI344)/27,0)","v":13116},{"$f":"(BG344*BD344)/43560","v":2.5743342516069787},{"$f":"IF(BE344-BM344<0,0,ROUND(BE344-BM344,0))","v":1},{"$f":"ROUND((BN344*43560*(1/12)*BJ344)/27,0)","v":4840},"Alluvium",{"$f":"BR34","v":13179},-3,"Large","Large Truck",{"$f":"ABS(BR344)","v":3},{"$f":"IF(BS344=0,0,ROUND(BQ344/(INDEX(INDIRECT(BS344 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS344 & \"TruckLoadedWeight\"),0),MATCH(IF(BU344-INDIRECT(BS344 & \"TruckRollingResistance\")<0,0,BU344-INDIRECT(BS344 & \"TruckRollingResistance\")),INDIRECT(BS344 & \"TruckDownhillSlopes\"),-1))*88),2))","v":6.9},{"$f":"IF(BS344=0,0,ROUND(BQ344/(INDEX(INDIRECT(BS344 & \"TruckSpeedTable\"),MATCH(BP344,HaulMaterials,0),MATCH(IF(BU344-INDIRECT(BS344 & \"TruckRollingResistance\")<0,0,BU344-INDIRECT(BS344 & \"TruckRollingResistance\")),INDIRECT(BS344 & \"TruckDownhillSlopes\"),-1))*88),2))","v":6.9},{"$f":"IF(BS344=0,0,ROUND(BQ344/(INDEX(INDIRECT(BS344&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS344&\"TruckLoadedWeight\"),0),MATCH(IF(BU344-INDIRECT(BS344&\"TruckRollingResistance\")<0,0,BU344+INDIRECT(BS344&\"TruckRollingResistance\")),INDIRECT(BS344&\"TruckUHSlopes\"),-1))*88),2))","v":6.9},{"$f":"IF(BS344=0,0,ROUND(BQ344/(INDEX(INDIRECT(BS344&\"TruckUHSpeedTable\"),MATCH(BP344,HaulMaterials,0),MATCH(IF(BU344-INDIRECT(BS344&\"TruckRollingResistance\")<0,0,BU344+INDIRECT(BS344&\"TruckRollingResistance\")),INDIRECT(BS344&\"TruckUHSlopes\"),-1))*88),2))","v":10.55},{"$f":"IF(BR344>=0,BX344,BY344)","v":10.55},{"$f":"IF(BR344>=0,BW344,BV344)","v":6.9},{"$f":"BZ344+CA344","v":17.450000000000003},{"$f":"IF(BS344=0,0,INDIRECT(BS344 & \"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BS344=0,0,INDIRECT(BS344&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BS344=0,0,INDIRECT(BS344&IF(INDIRECT(BS344&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},22.130000000000003,7,{"$f":"IF(CF344=0,0,ROUND((60/CF344)*INDIRECT(BS344 & \"TruckAvgCapacity\"),CubesRounding))","v":181},{"$f":"IF(BS344=0,0,ROUND(CG344*CH344*TruckOperator*INDIRECT(BS344 & \"TruckJobEfficiency\")*INDIRECT(BS344 & \"TruckAltitudeDeration\"),CubesRounding))","v":1052},{"$f":"IF(CI344=0,0,ROUND(BL344/CI344,HoursRounding))","v":12},{"$f":"IF(CI344=0,0,ROUND(BO344/CI344,HoursRounding))","v":5},{"$f":"IF(BS344=0,0,ROUND(IF(CJ344+CK344<1,1,CJ344+CK344)*((CG344*INDIRECT(BS344 & \"TruckEquipRate\"))+INDIRECT(BS344 & \"LoaderEquipRate\")+INDIRECT(BS344 & \"TruckDozerEquipRate\")),0))","v":74901},{"$f":"IF(BS344=0,0,ROUND(IF(CJ344+CK344<1,1,CJ344+CK344)*((CG344*INDIRECT(BS344 & \"TruckLaborRate\"))+INDIRECT(BS344 & \"LoaderLaborRate\")+INDIRECT(BS344 & \"TruckDozerLaborRate\")),0))","v":3779},{"$f":"CL344+CM344","v":78680},{"$f":"ROUND(BQ344/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU344-HaulScraperRollingResistance<0,0,BU344-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":4.28},{"$f":"IF(BP344=0,0,ROUND(BQ344/(INDEX(HaulScraperSpeedTable,MATCH(BP344,HaulMaterials,0)+1,MATCH(IF(BU344-HaulScraperRollingResistance<0,0,BU344-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":4.28},{"$f":"ROUND(BQ344/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU344-HaulScraperRollingResistance<0,0,BU344+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":8.1},{"$f":"IF(BP344=0,0,ROUND(BQ344/(INDEX(HaulScraperUHSpeedTable,MATCH(BP344,HaulMaterials,0),MATCH(IF(BU344-HaulScraperRollingResistance<0,0,BU344+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":9.98},{"$f":"IF(BR344>=0,CQ344,CR344)","v":9.98},{"$f":"IF(BR344>=0,CP344,CO344)","v":4.28},{"$f":"CS344+CT344","v":14.260000000000002},1.2,15.46,13,{"$f":"ROUND((60/(CU344+CV344)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CX344,CubesRounding)","v":1214},{"$f":"ROUND(BL344/CY344,HoursRounding)","v":11},{"$f":"ROUND(BO344/CY344,HoursRounding)","v":4},{"$f":"ROUND(IF(CZ344+DA344<1,1,CZ344+DA344)*((CX344*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":53615},{"$f":"ROUND(IF(CZ344+DA344<1,1,CZ344+DA344)*((CX344*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":4139},{"$f":"DB344+DC344","v":57754},{"$f":"ROUND(BQ344/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU344-TandemScraperRollingResistance<0,0,BU344-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":4.28},{"$f":"IF(BP344=0,0,ROUND(BQ344/(INDEX(TandemScraperSpeedTable,MATCH(BP344,HaulMaterials,0)+1,MATCH(IF(BU344-TandemScraperRollingResistance<0,0,BU344-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":4.28},{"$f":"ROUND(BQ344/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU344-TandemScraperRollingResistance<0,0,BU344+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":4.58},{"$f":"IF(BP344=0,0,ROUND(BQ344/(INDEX(TandemScraperUHSpeedTable,MATCH(BP344,HaulMaterials,0),MATCH(IF(BU344-TandemScraperRollingResistance<0,0,BU344+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":7.31},{"$f":"IF(BR344>=0,DG344,DH344)","v":7.31},{"$f":"IF(BR344>=0,DF344,DE344)","v":4.28},{"$f":"DI344+DJ344","v":11.59},1.1000000000000001,12.69,10,{"$f":"ROUND((60/(DK344+DL344)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DN344,CubesRounding)","v":1138},{"$f":"ROUND(BL344/DO344,HoursRounding)","v":12},{"$f":"ROUND(BO344/DO344,HoursRounding)","v":4},{"$f":"ROUND(IF(DP344+DQ344<1,1,DP344+DQ344)*((DN344*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":67640},{"$f":"ROUND(IF(DP344+DQ344<1,1,DP344+DQ344)*((DN344*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":3172},{"$f":"DR344+DS344","v":70812}]
[3,"WRSP1-MB2",3727,"777G/992K/D9T",22.130000000000003,7,1052,4,889,17624,18513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",22.130000000000003,1052,211,0.86,159,151,50,{"$f":"BP35","v":36},36,0.77,3727,0.73142791551882458,0,0,"Alluvium",{"$f":"BR35","v":13179},-3,"Large","Large Truck",3,6.9,6.9,6.9,10.55,10.55,6.9,17.450000000000003,0.7,1.1000000000000001,2.88,22.130000000000003,7,181,1052,4,0,17624,889,18513,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,3,0,10723,828,11551,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,3,0,12683,595,13278]
[4,"WRSP1-MB3",2517,"777G/992K/D9T",22.130000000000003,7,1052,2,445,8812,9257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",22.130000000000003,1052,143,0.57999999999999996,159,151,50,{"$f":"BP36","v":36},36,0.52,2517,0.49570707070707071,0,0,"Alluvium",{"$f":"BR36","v":13179},-3,"Large","Large Truck",3,6.9,6.9,6.9,10.55,10.55,6.9,17.450000000000003,0.7,1.1000000000000001,2.88,22.130000000000003,7,181,1052,2,0,8812,445,9257,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,2,0,7149,552,7701,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,2,0,8455,397,8852]
[5,"WRSP1-MB4",60355,"777G/992K/D9T",22.130000000000003,7,1052,58,12893,255545,268438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",22.130000000000003,1052,2091,12.01,239,227,75,{"$f":"BP37","v":36},36,11.47,55515,10.896625344352618,1,4840,"Alluvium",{"$f":"BR37","v":13179},-3,"Large","Large Truck",3,6.9,6.9,6.9,10.55,10.55,6.9,17.450000000000003,0.7,1.1000000000000001,2.88,22.130000000000003,7,181,1052,53,5,255545,12893,268438,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,46,4,178717,13796,192513,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,49,4,224058,10508,234566]
[6,"WRSP1-MB5",6776,"777G/992K/D9T",22.130000000000003,7,1052,7,1556,30842,32398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",22.130000000000003,1052,219,1.3,80,76,25,{"$f":"BP38","v":36},36,0.4,1936,0.38209366391184574,1,4840,"Alluvium",{"$f":"BR38","v":13179},-3,"Large","Large Truck",3,6.9,6.9,6.9,10.55,10.55,6.9,17.450000000000003,0.7,1.1000000000000001,2.88,22.130000000000003,7,181,1052,2,5,30842,1556,32398,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,2,4,21446,1655,23101,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,2,4,25365,1190,26555]
[7,"WRSP1-MB6",65776,"777G/992K/D9T",22.130000000000003,7,1052,62,13782,273169,286951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",22.130000000000003,1052,1806,13.63,159,151,50,{"$f":"BP39","v":36},36,6.59,31896,6.2604683195592283,7,33880,"Alluvium",{"$f":"BR39","v":13179},-3,"Large","Large Truck",3,6.9,6.9,6.9,10.55,10.55,6.9,17.450000000000003,0.7,1.1000000000000001,2.88,22.130000000000003,7,181,1052,30,32,273169,13782,286951,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,26,28,193014,14899,207913,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,28,30,245196,11499,256695]
[8,"WRSP1-MB7",27733,"777G/992K/D9T",22.130000000000003,7,1052,27,6002,118961,124963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",22.130000000000003,1052,748,5.64,159,151,50,{"$f":"BP40","v":36},36,2.73,13213,2.5929292929292931,3,14520,"Alluvium",{"$f":"BR40","v":13179},-3,"Large","Large Truck",3,6.9,6.9,6.9,10.55,10.55,6.9,17.450000000000003,0.7,1.1000000000000001,2.88,22.130000000000003,7,181,1052,13,14,118961,6002,124963,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,11,12,82210,6346,88556,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,12,13,105688,4957,110645]
[9,"WRSP2-MB1",60548,"777G/992K/D9T",19.62,6,1016,60,11940,232640,244580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",19.62,1016,1369,11.68,239,227,75,{"$f":"BP41","v":36},36,7.51,36348,7.1341368227731863,5,24200,"Alluvium",{"$f":"BR41","v":9309},-4.8,"Large","Large Truck",4.8,4.87,4.87,4.87,10.07,10.07,4.87,14.940000000000001,0.7,1.1000000000000001,2.88,19.62,6,204,1016,36,24,232640,11940,244580,3.02,4.07,6.04,9.4499999999999993,9.4499999999999993,3.02,12.469999999999999,1.2,13.669999999999998,11,1162,31,21,162158,12555,174713,3.02,3.02,3.64,6.96,6.96,3.02,9.98,1.1000000000000001,11.08,10,1303,28,19,198693,9318,208011]
[10,"WRSP2-MB2",92638,"777G/992K/D9T",19.62,6,1016,91,18109,352838,370947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",19.62,1016,2212,18.88,239,227,75,{"$f":"BP42","v":36},36,12.14,58758,11.527180899908172,7,33880,"Alluvium",{"$f":"BR42","v":9309},-4.8,"Large","Large Truck",4.8,4.87,4.87,4.87,10.07,10.07,4.87,14.940000000000001,0.7,1.1000000000000001,2.88,19.62,6,204,1016,58,33,352838,18109,370947,3.02,4.07,6.04,9.4499999999999993,9.4499999999999993,3.02,12.469999999999999,1.2,13.669999999999998,11,1162,51,29,249474,19316,268790,3.02,3.02,3.64,6.96,6.96,3.02,9.98,1.1000000000000001,11.08,10,1303,45,26,300153,14076,314229]
[11,"WRSP2-MB3",87217,"777G/992K/D9T",19.62,6,1016,85,16915,329574,346489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",19.62,1016,2009,17.14,239,227,75,{"$f":"BP43","v":36},36,11.02,53337,10.469306703397612,7,33880,"Alluvium",{"$f":"BR43","v":9309},-4.8,"Large","Large Truck",4.8,4.87,4.87,4.87,10.07,10.07,4.87,14.940000000000001,0.7,1.1000000000000001,2.88,19.62,6,204,1016,52,33,329574,16915,346489,3.02,4.07,6.04,9.4499999999999993,9.4499999999999993,3.02,12.469999999999999,1.2,13.669999999999998,11,1162,46,29,233882,18109,251991,3.02,3.02,3.64,6.96,6.96,3.02,9.98,1.1000000000000001,11.08,10,1303,41,26,283243,13283,296526]
[12,"WRSP3-MB1",63985,"777G/992K/D9T",15.329999999999998,5,1083,59,10367,197575,207942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",15.329999999999998,1083,1680,12.62,239,227,75,{"$f":"BP44","v":36},36,9.2200000000000006,44625,8.7548209366391188,4,19360,"Alluvium",{"$f":"BR44","v":8047},-3.4,"Large","Large Truck",3.4,4.21,4.21,4.21,6.44,6.44,4.21,10.65,0.7,1.1000000000000001,2.88,15.329999999999998,5,261,1083,41,18,197575,10367,207942,2.61,2.61,4.9400000000000004,6.1,6.1,2.61,8.7099999999999991,1.2,9.9099999999999984,8,1166,38,17,133900,10437,144337,2.61,2.61,2.8,4.46,4.46,2.61,7.07,1.1000000000000001,8.17,6,1061,42,18,155150,7760,162910]
[13,"WRSP3-MB2",127582,"777G/992K/D9T",15.329999999999998,5,1083,118,20734,395150,415884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",15.329999999999998,1083,3346,25.14,239,227,75,{"$f":"BP45","v":36},36,18.36,88862,17.436685032139579,8,38720,"Alluvium",{"$f":"BR45","v":8047},-3.4,"Large","Large Truck",3.4,4.21,4.21,4.21,6.44,6.44,4.21,10.65,0.7,1.1000000000000001,2.88,15.329999999999998,5,261,1083,82,36,395150,20734,415884,2.61,2.61,4.9400000000000004,6.1,6.1,2.61,8.7099999999999991,1.2,9.9099999999999984,8,1166,76,33,265365,20684,286049,2.61,2.61,2.8,4.46,4.46,2.61,7.07,1.1000000000000001,8.17,6,1061,84,36,310300,15521,325821]
[14,"WRSP3-MB3",117370,"777G/992K/D9T",15.329999999999998,5,1083,108,18977,361663,380640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",15.329999999999998,1083,3144,23.63,239,227,75,{"$f":"BP46","v":36},36,17.25,83490,16.384022038567494,7,33880,"Alluvium",{"$f":"BR46","v":8047},-3.4,"Large","Large Truck",3.4,4.21,4.21,4.21,6.44,6.44,4.21,10.65,0.7,1.1000000000000001,2.88,15.329999999999998,5,261,1083,77,31,361663,18977,380640,2.61,2.61,4.9400000000000004,6.1,6.1,2.61,8.7099999999999991,1.2,9.9099999999999984,8,1166,72,29,245889,19166,265055,2.61,2.61,2.8,4.46,4.46,2.61,7.07,1.1000000000000001,8.17,6,1061,79,32,287027,14357,301384]
[15,"WRSP3-MB4",64614,"777G/992K/D9T",15.329999999999998,5,1083,60,10543,200924,211467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",15.329999999999998,1083,1704,12.81,239,227,75,{"$f":"BP47","v":36},36,9.35,45254,8.8798898071625345,4,19360,"Alluvium",{"$f":"BR47","v":8047},-3.4,"Large","Large Truck",3.4,4.21,4.21,4.21,6.44,6.44,4.21,10.65,0.7,1.1000000000000001,2.88,15.329999999999998,5,261,1083,42,18,200924,10543,211467,2.61,2.61,4.9400000000000004,6.1,6.1,2.61,8.7099999999999991,1.2,9.9099999999999984,8,1166,39,17,136334,10627,146961,2.61,2.61,2.8,4.46,4.46,2.61,7.07,1.1000000000000001,8.17,6,1061,43,18,157736,7890,165626]
[16,"WRSP3-MB5",52514,"777G/992K/D9T",15.329999999999998,5,1083,48,8434,160739,169173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",15.329999999999998,1083,1430,10.75,239,227,75,{"$f":"BP48","v":36},36,7.85,37994,7.4520202020202024,3,14520,"Alluvium",{"$f":"BR48","v":8047},-3.4,"Large","Large Truck",3.4,4.21,4.21,4.21,6.44,6.44,4.21,10.65,0.7,1.1000000000000001,2.88,15.329999999999998,5,261,1083,35,13,160739,8434,169173,2.61,2.61,4.9400000000000004,6.1,6.1,2.61,8.7099999999999991,1.2,9.9099999999999984,8,1166,33,12,109554,8539,118093,2.61,2.61,2.8,4.46,4.46,2.61,7.07,1.1000000000000001,8.17,6,1061,36,14,129292,6467,135759]
[17,"WRSP3-MB6",93460,"777G/992K/D9T",15.329999999999998,5,1083,86,15111,287991,303102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",15.329999999999998,1083,2426,18.23,239,227,75,{"$f":"BP49","v":36},36,13.31,64420,12.642378328741966,6,29040,"Alluvium",{"$f":"BR49","v":8047},-3.4,"Large","Large Truck",3.4,4.21,4.21,4.21,6.44,6.44,4.21,10.65,0.7,1.1000000000000001,2.88,15.329999999999998,5,261,1083,59,27,287991,15111,303102,2.61,2.61,4.9400000000000004,6.1,6.1,2.61,8.7099999999999991,1.2,9.9099999999999984,8,1166,55,25,194763,15181,209944,2.61,2.61,2.8,4.46,4.46,2.61,7.07,1.1000000000000001,8.17,6,1061,61,27,227553,11382,238935]
[18,"WRSP3-MB7",15536,"777G/992K/D9T",15.329999999999998,5,1083,14,2460,46882,49342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",15.329999999999998,1083,469,3.52,112,106,35,{"$f":"BP50","v":36},36,1.21,5856,1.1412764003673095,2,9680,"Alluvium",{"$f":"BR50","v":8047},-3.4,"Large","Large Truck",3.4,4.21,4.21,4.21,6.44,6.44,4.21,10.65,0.7,1.1000000000000001,2.88,15.329999999999998,5,261,1083,5,9,46882,2460,49342,2.61,2.61,4.9400000000000004,6.1,6.1,2.61,8.7099999999999991,1.2,9.9099999999999984,8,1166,5,8,31649,2467,34116,2.61,2.61,2.8,4.46,4.46,2.61,7.07,1.1000000000000001,8.17,6,1061,6,9,38787,1940,40727]
[19,"WRSP3-MB8",58274,"777G/992K/D9T",15.329999999999998,5,1083,54,9488,180831,190319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",15.329999999999998,1083,1570,11.8,112,106,35,{"$f":"BP51","v":36},36,4.04,19554,3.8204775022956841,8,38720,"Alluvium",{"$f":"BR51","v":8047},-3.4,"Large","Large Truck",3.4,4.21,4.21,4.21,6.44,6.44,4.21,10.65,0.7,1.1000000000000001,2.88,15.329999999999998,5,261,1083,18,36,180831,9488,190319,2.61,2.61,4.9400000000000004,6.1,6.1,2.61,8.7099999999999991,1.2,9.9099999999999984,8,1166,17,33,121727,9488,131215,2.61,2.61,2.8,4.46,4.46,2.61,7.07,1.1000000000000001,8.17,6,1061,18,36,139635,6984,146619]
[20,"EWRSP1-MB1",55950,"740C/988K/D8T",12.7,5,527,107,18801,138829,157630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Med Truck",12.7,527,1161,11.68,96,91,30,{"$f":"BP52","v":36},36,2.56,12390,2.4254132231404957,9,43560,"Alluvium",{"$f":"BR52","v":13044},-2.1,"Med","Med Truck",2.1,4.24,4.24,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.24,8.6000000000000014,0.7,1.1000000000000001,2.2999999999999998,12.7,5,127,527,24,83,138829,18801,157630,4.24,4.24,4.24,4.46,4.46,4.24,8.6999999999999993,1.2,9.8999999999999986,8,1167,11,37,116858,9108,125966,4.24,4.24,4.24,4.24,4.24,4.24,8.48,1.1000000000000001,9.58,8,1206,10,36,156707,7535,164242]
[21,"EWRSP1-MB2",31121,"740C/988K/D8T",12.7,5,527,59,10367,76551,86918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Med Truck",12.7,527,650,6.54,96,91,30,{"$f":"BP53","v":36},36,1.43,6921,1.3578971533516988,5,24200,"Alluvium",{"$f":"BR53","v":13044},-2.1,"Med","Med Truck",2.1,4.24,4.24,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.24,8.6000000000000014,0.7,1.1000000000000001,2.2999999999999998,12.7,5,127,527,13,46,76551,10367,86918,4.24,4.24,4.24,4.46,4.46,4.24,8.6999999999999993,1.2,9.8999999999999986,8,1167,6,21,65733,5124,70857,4.24,4.24,4.24,4.24,4.24,4.24,8.48,1.1000000000000001,9.58,8,1206,6,20,88573,4259,92832]
[22,"EWRSP1-MB3 (material will be pulled back)",17424,"740C/988K/D8T",12.7,5,527,34,5974,44114,50088,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Med Truck",12.7,527,333,3.35,79,75,25,{"$f":"BP54","v":36},36,0.6,2904,0.57334710743801653,3,14520,"Alluvium",{"$f":"BR54","v":13044},-2.1,"Med","Med Truck",2.1,4.24,4.24,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.24,8.6000000000000014,0.7,1.1000000000000001,2.2999999999999998,12.7,5,127,527,6,28,44114,5974,50088,4.24,4.24,4.24,4.46,4.46,4.24,8.6999999999999993,1.2,9.8999999999999986,8,1167,2,12,34084,2657,36741,4.24,4.24,4.24,4.24,4.24,4.24,8.48,1.1000000000000001,9.58,8,1206,2,12,47693,2293,49986]
[23,"EWRSP1-MB4",17037,"740C/988K/D8T",12.7,5,527,33,5798,42817,48615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Med Truck",12.7,527,351,3.53,64,61,20,{"$f":"BP55","v":36},36,0.52,2517,0.49152892561983469,3,14520,"Alluvium",{"$f":"BR55","v":13044},-2.1,"Med","Med Truck",2.1,4.24,4.24,4.3600000000000003,4.3600000000000003,4.3600000000000003,4.24,8.6000000000000014,0.7,1.1000000000000001,2.2999999999999998,12.7,5,127,527,5,28,42817,5798,48615,4.24,4.24,4.24,4.46,4.46,4.24,8.6999999999999993,1.2,9.8999999999999986,8,1167,2,12,34084,2657,36741,4.24,4.24,4.24,4.24,4.24,4.24,8.48,1.1000000000000001,9.58,8,1206,2,12,47693,2293,49986]
[24,"EWRSP2A-MB1",30298,"740C/988K/D8T",17.09,7,546,56,12448,92656,105104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Med Truck",17.09,546,1166,6.22,159,151,50,{"$f":"BP56","v":36},36,4.26,20618,4.0419191919191917,2,9680,"Alluvium",{"$f":"BR56","v":13179},-2.5,"Med","Med Truck",2.5,4.28,4.28,5.08,8.7100000000000009,8.7100000000000009,4.28,12.990000000000002,0.7,1.1000000000000001,2.2999999999999998,17.09,7,94,546,38,18,92656,12448,105104,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,17,8,89359,6898,96257,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,18,9,114143,5353,119496]
[25,"EWRSP2B-MB1",20183,"740C/988K/D8T",17.09,7,546,37,8225,61219,69444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Med Truck",17.09,546,529,4.0599999999999996,96,91,30,{"$f":"BP57","v":36},36,1.17,5663,1.105119375573921,3,14520,"Alluvium",{"$f":"BR57","v":13179},-2.5,"Med","Med Truck",2.5,4.28,4.28,5.08,8.7100000000000009,8.7100000000000009,4.28,12.990000000000002,0.7,1.1000000000000001,2.2999999999999998,17.09,7,94,546,10,27,61219,8225,69444,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,5,12,60764,4690,65454,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,5,13,76095,3569,79664]
[26,"EWRSP2B-MB2",26330,"740C/988K/D8T",17.09,7,546,49,10892,81074,91966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Med Truck",17.09,546,477,5.37,223,212,70,{"$f":"BP58","v":36},36,2.44,11810,2.3214876033057852,3,14520,"Alluvium",{"$f":"BR58","v":13179},-2.5,"Med","Med Truck",2.5,4.28,4.28,5.08,8.7100000000000009,8.7100000000000009,4.28,12.990000000000002,0.7,1.1000000000000001,2.2999999999999998,17.09,7,94,546,22,27,81074,10892,91966,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,10,12,78635,6070,84705,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,10,13,97233,4560,101793]
[27,"EWRSP2B-3 (see \"Yards\" sheet)","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"","",0,0,0,0,0,{"$f":"BP59","v":0},0,0,0,0,0,0,0,{"$f":"BR59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,0,0,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,0,944,60,1004]
[28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)",160930,"777G/992K/D9T",22.130000000000003,7,1052,153,34010,674110,708120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",22.130000000000003,1052,1605,32.380000000000003,414,393,130,{"$f":"BP60","v":36},36,15.25,73810,14.480371900826446,18,87120,"Alluvium",{"$f":"BR60","v":13179},-2.5,"Large","Large Truck",2.5,6.9,6.9,6.9,10.55,10.55,6.9,17.450000000000003,0.7,1.1000000000000001,2.88,22.130000000000003,7,181,1052,70,83,674110,34010,708120,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,13,1214,61,72,475387,36696,512083,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,65,77,600306,28153,628459]
[29,"EWRSP4-MB1",15052,"777G/992K/D9T",17.239999999999998,5,963,16,2811,53580,56391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",17.239999999999998,963,148,3.31,32,30,10,{"$f":"BP61","v":36},36,0.11,532,0.10192837465564739,3,14520,"Alluvium",{"$f":"BR61","v":12000},-1.8,"Large","Large Truck",1.8,6.28,6.28,6.28,6.28,6.28,6.28,12.56,0.7,1.1000000000000001,2.88,17.239999999999998,5,232,963,1,15,53580,2811,56391,3.9,3.9,3.9,4.1100000000000003,4.1100000000000003,3.9,8.01,1.2,9.2099999999999991,8,1254,0,12,29214,2277,31491,3.9,3.9,3.9,3.9,3.9,3.9,7.8,1.1000000000000001,8.9,8,1298,0,11,37473,1802,39275]
[30,"EWRSP4-MB2",15294,"777G/992K/D9T",17.239999999999998,5,963,16,2811,53580,56391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",17.239999999999998,963,319,2.89,159,151,50,{"$f":"BP62","v":36},36,1.1599999999999999,5614,1.1058080808080808,2,9680,"Alluvium",{"$f":"BR62","v":12000},-1.8,"Large","Large Truck",1.8,6.28,6.28,6.28,6.28,6.28,6.28,12.56,0.7,1.1000000000000001,2.88,17.239999999999998,5,232,963,6,10,53580,2811,56391,3.9,3.9,3.9,4.1100000000000003,4.1100000000000003,3.9,8.01,1.2,9.2099999999999991,8,1254,4,8,29214,2277,31491,3.9,3.9,3.9,3.9,3.9,3.9,7.8,1.1000000000000001,8.9,8,1298,4,7,37473,1802,39275]
[31,"EWRSP4-MB3",7212,"777G/992K/D9T",17.239999999999998,5,963,7,1230,23441,24671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",17.239999999999998,963,223,1.83,96,91,30,{"$f":"BP63","v":36},36,0.49,2372,0.46586317722681359,1,4840,"Alluvium",{"$f":"BR63","v":12000},-1.8,"Large","Large Truck",1.8,6.28,6.28,6.28,6.28,6.28,6.28,12.56,0.7,1.1000000000000001,2.88,17.239999999999998,5,232,963,2,5,23441,1230,24671,3.9,3.9,3.9,4.1100000000000003,4.1100000000000003,3.9,8.01,1.2,9.2099999999999991,8,1254,2,4,14607,1139,15746,3.9,3.9,3.9,3.9,3.9,3.9,7.8,1.1000000000000001,8.9,8,1298,2,4,20440,983,21423]
[32,"EWRSP4-MB4",7212,"777G/992K/D9T",17.239999999999998,5,963,7,1230,23441,24671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",17.239999999999998,963,331,1.5,64,61,20,{"$f":"BP64","v":36},36,0.49,2372,0.46352157943067035,1,4840,"Alluvium",{"$f":"BR64","v":12000},-1.8,"Large","Large Truck",1.8,6.28,6.28,6.28,6.28,6.28,6.28,12.56,0.7,1.1000000000000001,2.88,17.239999999999998,5,232,963,2,5,23441,1230,24671,3.9,3.9,3.9,4.1100000000000003,4.1100000000000003,3.9,8.01,1.2,9.2099999999999991,8,1254,2,4,14607,1139,15746,3.9,3.9,3.9,3.9,3.9,3.9,7.8,1.1000000000000001,8.9,8,1298,2,4,20440,983,21423]
[33,"EWRSP4-MB5",25652,"777G/992K/D9T",17.239999999999998,5,963,27,4744,90416,95160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",17.239999999999998,963,591,5.07,96,91,30,{"$f":"BP65","v":36},36,1.3,6292,1.2346418732782369,4,19360,"Alluvium",{"$f":"BR65","v":12000},-1.8,"Large","Large Truck",1.8,6.28,6.28,6.28,6.28,6.28,6.28,12.56,0.7,1.1000000000000001,2.88,17.239999999999998,5,232,963,7,20,90416,4744,95160,3.9,3.9,3.9,4.1100000000000003,4.1100000000000003,3.9,8.01,1.2,9.2099999999999991,8,1254,5,15,48691,3795,52486,3.9,3.9,3.9,3.9,3.9,3.9,7.8,1.1000000000000001,8.9,8,1298,5,15,68133,3276,71409]
[34,"EWRSP4-MB6",11471,"777G/992K/D9T",17.239999999999998,5,963,12,2109,40185,42294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",17.239999999999998,963,499,2.39,32,30,10,{"$f":"BP66","v":36},36,0.37,1791,0.34366391184573003,2,9680,"Alluvium",{"$f":"BR66","v":12000},-1.8,"Large","Large Truck",1.8,6.28,6.28,6.28,6.28,6.28,6.28,12.56,0.7,1.1000000000000001,2.88,17.239999999999998,5,232,963,2,10,40185,2109,42294,3.9,3.9,3.9,4.1100000000000003,4.1100000000000003,3.9,8.01,1.2,9.2099999999999991,8,1254,1,8,21911,1708,23619,3.9,3.9,3.9,3.9,3.9,3.9,7.8,1.1000000000000001,8.9,8,1298,1,7,27253,1310,28563]
[35,"EWRSP4-MB7 (includes slope of haul road)",21925,"777G/992K/D9T",17.239999999999998,5,963,23,4041,77021,81062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",17.239999999999998,963,722,4.4400000000000004,32,30,10,{"$f":"BP67","v":36},36,0.53,2565,0.49724517906336091,4,19360,"Alluvium",{"$f":"BR67","v":12000},-1.8,"Large","Large Truck",1.8,6.28,6.28,6.28,6.28,6.28,6.28,12.56,0.7,1.1000000000000001,2.88,17.239999999999998,5,232,963,3,20,77021,4041,81062,3.9,3.9,3.9,4.1100000000000003,4.1100000000000003,3.9,8.01,1.2,9.2099999999999991,8,1254,2,15,41387,3226,44613,3.9,3.9,3.9,3.9,3.9,3.9,7.8,1.1000000000000001,8.9,8,1298,2,15,57913,2785,60698]
[36,"EWRSP4-MB8 (Drainage Area)",28362,"777G/992K/D9T",17.239999999999998,5,963,29,5096,97113,102209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Truck",{"$f":"IF(RIGHT(BA378,5)=\"Truck\",CF378,IF(BA378=\"Scraper Dozer\",CW378,IF(BA378=\"Tandem Scraper\",DM378,\"\")))","v":17.239999999999998},{"$f":"IF(RIGHT(BA378,5)=\"Truck\",CI378,IF(BA378=\"Scraper Dozer\",CY378,IF(BA378=\"Tandem Scraper\",DO378,\"\")))","v":963},334,5.34,112,{"$f":"ROUND(IF((BF378^2)-(BH378^2)<0,0,SQRT((BF378^2)-(BH378^2))),0)","v":106},35,{"$f":"BP68","v":36},{"$f":"BQ68","v":36},{"$f":"ROUND(((BF378)*BD378)/43560,2)","v":0.86},{"$f":"ROUND((BK378*43560*(1/12)*BI378)/27,0)","v":4162},{"$f":"(BG378*BD378)/43560","v":0.81276400367309454},{"$f":"IF(BE378-BM378<0,0,ROUND(BE378-BM378,0))","v":5},{"$f":"ROUND((BN378*43560*(1/12)*BJ378)/27,0)","v":24200},"Alluvium",{"$f":"BR68","v":12000},{"$f":"BS68","v":-1.8},"Large","Large Truck",{"$f":"ABS(BR378)","v":1.8},{"$f":"IF(BS378=0,0,ROUND(BQ378/(INDEX(INDIRECT(BS378 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS378 & \"TruckLoadedWeight\"),0),MATCH(IF(BU378-INDIRECT(BS378 & \"TruckRollingResistance\")<0,0,BU378-INDIRECT(BS378 & \"TruckRollingResistance\")),INDIRECT(BS378 & \"TruckDownhillSlopes\"),-1))*88),2))","v":6.28},6.28,{"$f":"IF(BS378=0,0,ROUND(BQ378/(INDEX(INDIRECT(BS378&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS378&\"TruckLoadedWeight\"),0),MATCH(IF(BU378-INDIRECT(BS378&\"TruckRollingResistance\")<0,0,BU378+INDIRECT(BS378&\"TruckRollingResistance\")),INDIRECT(BS378&\"TruckUHSlopes\"),-1))*88),2))","v":6.28},6.28,{"$f":"IF(BR378>=0,BX378,BY378)","v":6.28},{"$f":"IF(BR378>=0,BW378,BV378)","v":6.28},{"$f":"BZ378+CA378","v":12.56},{"$f":"IF(BS378=0,0,INDIRECT(BS378 & \"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BS378=0,0,INDIRECT(BS378&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BS378=0,0,INDIRECT(BS378&IF(INDIRECT(BS378&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},17.239999999999998,5,{"$f":"IF(CF378=0,0,ROUND((60/CF378)*INDIRECT(BS378 & \"TruckAvgCapacity\"),CubesRounding))","v":232},963,{"$f":"IF(CI378=0,0,ROUND(BL378/CI378,HoursRounding))","v":4},{"$f":"IF(CI378=0,0,ROUND(BO378/CI378,HoursRounding))","v":25},{"$f":"IF(BS378=0,0,ROUND(IF(CJ378+CK378<1,1,CJ378+CK378)*((CG378*INDIRECT(BS378 & \"TruckEquipRate\"))+INDIRECT(BS378 & \"LoaderEquipRate\")+INDIRECT(BS378 & \"TruckDozerEquipRate\")),0))","v":97113},{"$f":"IF(BS378=0,0,ROUND(IF(CJ378+CK378<1,1,CJ378+CK378)*((CG378*INDIRECT(BS378 & \"TruckLaborRate\"))+INDIRECT(BS378 & \"LoaderLaborRate\")+INDIRECT(BS378 & \"TruckDozerLaborRate\")),0))","v":5096},{"$f":"CL378+CM378","v":102209},3.9,3.9,3.9,4.1100000000000003,{"$f":"IF(BR378>=0,CQ378,CR378)","v":4.1100000000000003},{"$f":"IF(BR378>=0,CP378,CO378)","v":3.9},{"$f":"CS378+CT378","v":8.01},1.2,9.2099999999999991,8,1254,{"$f":"ROUND(BL378/CY378,HoursRounding)","v":3},{"$f":"ROUND(BO378/CY378,HoursRounding)","v":19},53560,4175,{"$f":"DB378+DC378","v":57735},3.9,3.9,3.9,3.9,{"$f":"IF(BR378>=0,DG378,DH378)","v":3.9},{"$f":"IF(BR378>=0,DF378,DE378)","v":3.9},{"$f":"DI378+DJ378","v":7.8},1.1000000000000001,8.9,8,1298,{"$f":"ROUND(BL378/DO378,HoursRounding)","v":3},{"$f":"ROUND(BO378/DO378,HoursRounding)","v":19},74947,3604,{"$f":"DR378+DS378","v":78551}]
[]
[null,null,{"$f":"IF(SUM(C342:C379)=0,0,SUM(C342:C379))","v":1574532},null,null,null,null,{"$f":"IF(SUM(H342:H379)=0,0,SUM(H342:H379))","v":1687},{"$f":"IF(SUM(I342:I379)=0,0,SUM(I342:I379))","v":322461},{"$f":"IF(SUM(J342:J379)=0,0,SUM(J342:J379))","v":5371655},{"$f":"IF(SUM(K342:K379)=0,0,SUM(K342:K379))","v":5694116}]
[]
[{"$f":"ThisSheetName(A202)&\" - \"&VLOOKUP(A383,TableTitles,2)","v":"Waste Rock Dumps - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,"Ripping Parameters",null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[11,null,null,null,null,null,null,null,null,null,"Scarifying Costs",null,null,"Regegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope\nArea","Flat\nArea","Total\nSurface\nArea","Final Slope Length","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping?","Ripping Fleet","Final Flat Area","Final slope Length","Average long distance","Mid-bench Length","Final Dump Footprint","Final Slope Length","Final Slope Area","Flat Area Width","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft","ft","acres","ft","ac","ft",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BI386=0,0,IF(Metric,ROUND(Ac2Ha*BI386,2),BI386)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BC386=0,0,IF(Metric,ROUND(Ac2Ha*BC386,2),BC386)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(C386=\"Slope Input\",\"\",IF(Metric,ROUND(C386+IF(D386=\"\",0,D386),2),C386+IF(D386=\"\",0,D386))))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BD386=0,\"\",IF(J32>1/L32*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD386,0),BD386))))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA386=\"No\"),\"\",IF(BE386=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE386,0),BE386)))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA386=\"No\"),\"\",IF(BE386=0,\"Rip Dist\",IF(BB386=0,\"Select Fleet\",IF(RIGHT(BB386,5)=\"Dozer\",INDIRECT(\"Rip\"&BE131&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(Y131),Y131=\"No\",ISBLANK(BB386)),OR(P32=0,P32=\"\")),0,IF(BB386=0,\"Select Fleet\",IF(BB386=\"Small Dozer\",BV386,IF(BB386=\"Med Dozer\",CE386,IF(BB386=\"Large Dozer\",CN386,BM386)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(Z131),Z131=\"No\",D386=\"\"),ISBLANK(BB386),OR(P32=0,P32=\"\")),0,IF(BB386=0,\"Select Fleet\",IF(BB386=\"Small Dozer\",BY386,IF(BB386=\"Med Dozer\",CH386,IF(BB386=\"Large Dozer\",CQ386,BP386)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA386=\"No\",AND(NOT(ISNUMBER(I386)),NOT(ISNUMBER(J386)))),0,IF(BB386=\"Small Dozer\",CA386,IF(BB386=\"Med Dozer\",CJ386,IF(BB386=\"Large Dozer\",CS386,IF(ISBLANK(BB386),0,BR386)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),K386=\"\",BA386=\"No\"),0,IF(BB386=\"Small Dozer\",BZ386,IF(BB386=\"Med Dozer\",CI386,IF(BB386=\"Large Dozer\",CR386,IF(ISBLANK(BB386),0,BQ386)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),J386=\"\"),0,IF(OR(ISNUMBER(L386),ISNUMBER(K386)),L386+K386,0))","v":0},{"$f":"IF(AND(OR(S131=\"None\",ISBLANK(S131)),OR(T131=\"None\",ISBLANK(T131))),0,DK386)","v":0},{"$f":"IF(AND(OR(S131=\"None\",ISBLANK(S131)),OR(T131=\"None\",ISBLANK(T131))),0,DJ386)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISERROR(DO386),AND(OR(S131=\"None\",ISBLANK(S131)),OR(T131=\"None\",ISBLANK(T131)))),0,DO386)","v":0},{"$f":"IF(AND(N386=\"\",O386=\"\",P386=\"\"),\"\",SUM(N386:P386))","v":0},{"$f":"IF(F386=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y131=\"Yes\",Z131=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"AA131","v":0},{"$f":"IF(AND(BK248>0,BK248<0.1),0.1,BK248)","v":0},{"$f":"BA248","v":0},{"$f":"BE32","v":0},{"$f":"BD32","v":0},{"$f":"BF32","v":0},{"$f":"BX204","v":0},{"$f":"IF(BF248<0.1,0.1,ROUND(BF248,2))","v":0.1},{"$f":"IF(BE386=0,0,ROUND(BC386*43560/BE386,0))","v":0},{"$f":"ROUND(BD386/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BK386*BF386","v":0},{"$f":"IF(OR(Y131=\"\",Y131=\"No\"),0,ROUND((BL386/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BK386*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BJ386/INDEX(GraderSpecifications,5,MATCH(RipGrader,Graders,0)),0)","v":0},{"$f":"BN386*BE386","v":0},{"$f":"IF(OR(Z131=\"\",Z131=\"No\"),0,ROUND((BO386/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BN386*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(IF((BM386+BP386)<1,1,(BM386+BP386))*GraderRipEquipRate,0)","v":176},{"$f":"ROUND(IF((BM386+BP386)<1,1,(BM386+BP386))*GraderRipLaborRate,0)","v":26},{"$f":"BQ386+BR386","v":202},{"$f":"ROUND(BD386/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BT386*BF386","v":0},{"$f":"ROUND((BU386/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT386*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ386/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BW386*BE386","v":0},{"$f":"ROUND((BX386/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BW386*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BV386+BY386)<1,1,(BV386+BY386))*SmallDozerRipEquipRate,0)","v":89},{"$f":"ROUND(IF((BV386+BY386)<1,1,(BV386+BY386))*SmallDozerRipLaborRate,0)","v":26},{"$f":"BZ386+CA386","v":115},{"$f":"ROUND(BD386/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CC386*BF386","v":0},{"$f":"ROUND((CD386/INDIRECT(RipMedDozer&\"RippingProd\"))+(CC386*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ386/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CF386*BE386","v":0},{"$f":"ROUND((CG386/INDIRECT(RipMedDozer&\"RippingProd\"))+(CF386*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CE386+CH386)<1,1,(CE386+CH386))*MedDozerRipEquipRate,0)","v":123},{"$f":"ROUND(IF((CE386+CH386)<1,1,(CE386+CH386))*MedDozerRipLaborRate,0)","v":26},{"$f":"CI386+CJ386","v":149},{"$f":"ROUND(BD386/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CL386*BF386","v":0},{"$f":"ROUND((CM386/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CL386*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ386/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CO386*BE386","v":0},{"$f":"ROUND((CP386/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CO386*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CN386+CQ386)<1,1,(CN386+CQ386))*LargeDozerRipEquipRate,0)","v":146},{"$f":"ROUND(IF((CN386+CQ386)<1,1,(CN386+CQ386))*LargeDozerRipLaborRate,0)","v":26},{"$f":"CR386+CS386","v":172},null,{"$f":"ROUND(SeedEquipDumpsSlope*BI386,0)","v":42},{"$f":"ROUND(SeedLaborDumpsSlope*BI386,0)","v":42},{"$f":"IF(OR(S131=\"None\",ISBLANK(S131)),0,ROUND(INDEX(SeedMixArray,MATCH(S131,SeedMixes,0),4)*C386,0))","v":0},{"$f":"IF(OR(U131=\"None\",ISBLANK(U131)),0,ROUND(INDEX(MulchArray,MATCH(U131,Mulches,0),4)*C386,0))","v":0},{"$f":"IF(OR(W131=\"None\",ISBLANK(W131)),0,ROUND(INDEX(FertilizerArray,MATCH(W131,Fertilizers,0),4)*C386,0))","v":0},{"$f":"SUM(CX386:CZ386)","v":0},{"$f":"ROUND(CV386+CW386+DA386,0)","v":84},{"$f":"ROUND(SeedEquipDumpsFlat*BC386,0)","v":0},{"$f":"ROUND(D386*BC386,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(T131=\"None\",ISBLANK(T131)),0,ROUND(INDEX(SeedMixArray,MATCH(T131,SeedMixes,0),4)*D386,0))","v":0},{"$f":"IF(OR(V131=\"None\",ISBLANK(V131)),0,ROUND(INDEX(MulchArray,MATCH(V131,Mulches,0),4)*D386,0))","v":0},{"$f":"IF(OR(X131=\"None\",ISBLANK(X131)),0,ROUND(INDEX(FertilizerArray,MATCH(X131,Fertilizers,0),4)*D386,0))","v":0},{"$f":"SUM(DE386:DG386)","v":0},{"$f":"ROUND(DC386+DD386+DH386,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(CV386+DC386>0,CV386+DC386<SeedingEquipmentCost),SeedingEquipmentCost,CV386+DC386)","v":423.14},{"$f":"IF(AND(CW386+DD386>0,CW386+DD386<SeedingLaborCost),SeedingLaborCost,CW386+DD386)","v":{"$error":"#VALUE!"}},{"$f":"CX386+DE386","v":0},0,0,0,{"$error":"#VALUE!"}]
[1,"Plant Disturbance",6.96,73,79.959999999999994,128,2300,"14M",6,58,1661,11237,12898,8274,33834,34859,{"$f":"IF(AND(N387=\"\",O387=\"\",P387=\"\"),\"\",SUM(N387:P387))","v":76967},{"$f":"IF(F387=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",73,{"$f":"BA249","v":128},2300,2368,79.94,{"$f":"BX205","v":128},6.96,{"$f":"IF(BE387=0,0,ROUND(BC387*43560/BE387,0))","v":1383},{"$f":"ROUND(BD387/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":15},{"$f":"BK387*BF387","v":35520},6,{"$f":"ROUND(BJ387/INDEX(GraderSpecifications,5,MATCH(RipGrader,Graders,0)),0)","v":163},{"$f":"BN387*BE387","v":374900},58,{"$f":"ROUND(IF((BM387+BP387)<1,1,(BM387+BP387))*GraderRipEquipRate,0)","v":11237},{"$f":"ROUND(IF((BM387+BP387)<1,1,(BM387+BP387))*GraderRipLaborRate,0)","v":1661},{"$f":"BQ387+BR387","v":12898},{"$f":"ROUND(BD387/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":13},{"$f":"BT387*BF387","v":30784},{"$f":"ROUND((BU387/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT387*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":6},{"$f":"ROUND(BJ387/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":141},{"$f":"BW387*BE387","v":324300},{"$f":"ROUND((BX387/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BW387*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":62},{"$f":"ROUND(IF((BV387+BY387)<1,1,(BV387+BY387))*SmallDozerRipEquipRate,0)","v":6021},{"$f":"ROUND(IF((BV387+BY387)<1,1,(BV387+BY387))*SmallDozerRipLaborRate,0)","v":1765},{"$f":"BZ387+CA387","v":7786},{"$f":"ROUND(BD387/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":14},{"$f":"CC387*BF387","v":33152},{"$f":"ROUND((CD387/INDIRECT(RipMedDozer&\"RippingProd\"))+(CC387*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":7},{"$f":"ROUND(BJ387/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":156},{"$f":"CF387*BE387","v":358800},{"$f":"ROUND((CG387/INDIRECT(RipMedDozer&\"RippingProd\"))+(CF387*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":72},{"$f":"ROUND(IF((CE387+CH387)<1,1,(CE387+CH387))*MedDozerRipEquipRate,0)","v":9741},{"$f":"ROUND(IF((CE387+CH387)<1,1,(CE387+CH387))*MedDozerRipLaborRate,0)","v":2051},{"$f":"CI387+CJ387","v":11792},{"$f":"ROUND(BD387/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":12},{"$f":"CL387*BF387","v":28416},{"$f":"ROUND((CM387/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CL387*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":5},{"$f":"ROUND(BJ387/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":130},{"$f":"CO387*BE387","v":299000},{"$f":"ROUND((CP387/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CO387*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":57},{"$f":"ROUND(IF((CN387+CQ387)<1,1,(CN387+CQ387))*LargeDozerRipEquipRate,0)","v":9026},{"$f":"ROUND(IF((CN387+CQ387)<1,1,(CN387+CQ387))*LargeDozerRipLaborRate,0)","v":1610},{"$f":"CR387+CS387","v":10636},null,2945,{"$f":"ROUND(SeedLaborDumpsSlope*BI387,0)","v":2945},3034,0,0,{"$f":"SUM(CX387:CZ387)","v":3034},{"$f":"ROUND(CV387+CW387+DA387,0)","v":8924},{"$f":"ROUND(SeedEquipDumpsFlat*BC387,0)","v":30889},{"$f":"ROUND(D387*BC387,0)","v":5329},31825,0,0,{"$f":"SUM(DE387:DG387)","v":31825},{"$f":"ROUND(DC387+DD387+DH387,0)","v":68043},{"$f":"IF(AND(CV387+DC387>0,CV387+DC387<SeedingEquipmentCost),SeedingEquipmentCost,CV387+DC387)","v":33834},{"$f":"IF(AND(CW387+DD387>0,CW387+DD387<SeedingLaborCost),SeedingLaborCost,CW387+DD387)","v":8274},{"$f":"CX387+DE387","v":34859},{"$f":"CY387+DF387","v":0},{"$f":"CZ387+DG387","v":0},{"$f":"DA387+DH387","v":34859},{"$f":"DB387+DI387","v":76967}]
[2,"WRSP1-MB1",2.71,1,3.71,239,400,"14M",2,1,78,527,605,1148,1570,1617,{"$f":"IF(AND(N388=\"\",O388=\"\",P388=\"\"),\"\",SUM(N388:P388))","v":4335},{"$f":"IF(F388=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",1,{"$f":"BA250","v":239},400,494,3.11,{"$f":"BX206","v":239},2.71,{"$f":"IF(BE388=0,0,ROUND(BC388*43560/BE388,0))","v":109},{"$f":"ROUND(BD388/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":28},{"$f":"BK388*BF388","v":13832},2,{"$f":"ROUND(BJ388/INDEX(GraderSpecifications,5,MATCH(RipGrader,Graders,0)),0)","v":13},{"$f":"BN388*BE388","v":5200},1,{"$f":"ROUND(IF((BM388+BP388)<1,1,(BM388+BP388))*GraderRipEquipRate,0)","v":527},{"$f":"ROUND(IF((BM388+BP388)<1,1,(BM388+BP388))*GraderRipLaborRate,0)","v":78},{"$f":"BQ388+BR388","v":605},{"$f":"ROUND(BD388/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":24},{"$f":"BT388*BF388","v":11856},{"$f":"ROUND((BU388/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT388*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":2},{"$f":"ROUND(BJ388/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":11},{"$f":"BW388*BE388","v":4400},{"$f":"ROUND((BX388/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BW388*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":1},{"$f":"ROUND(IF((BV388+BY388)<1,1,(BV388+BY388))*SmallDozerRipEquipRate,0)","v":266},{"$f":"ROUND(IF((BV388+BY388)<1,1,(BV388+BY388))*SmallDozerRipLaborRate,0)","v":78},{"$f":"BZ388+CA388","v":344},{"$f":"ROUND(BD388/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":27},{"$f":"CC388*BF388","v":13338},{"$f":"ROUND((CD388/INDIRECT(RipMedDozer&\"RippingProd\"))+(CC388*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":3},{"$f":"ROUND(BJ388/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":12},{"$f":"CF388*BE388","v":4800},{"$f":"ROUND((CG388/INDIRECT(RipMedDozer&\"RippingProd\"))+(CF388*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":1},{"$f":"ROUND(IF((CE388+CH388)<1,1,(CE388+CH388))*MedDozerRipEquipRate,0)","v":493},{"$f":"ROUND(IF((CE388+CH388)<1,1,(CE388+CH388))*MedDozerRipLaborRate,0)","v":104},{"$f":"CI388+CJ388","v":597},{"$f":"ROUND(BD388/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":22},{"$f":"CL388*BF388","v":10868},{"$f":"ROUND((CM388/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CL388*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":2},{"$f":"ROUND(BJ388/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":10},{"$f":"CO388*BE388","v":4000},{"$f":"ROUND((CP388/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CO388*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":1},{"$f":"ROUND(IF((CN388+CQ388)<1,1,(CN388+CQ388))*LargeDozerRipEquipRate,0)","v":437},{"$f":"ROUND(IF((CN388+CQ388)<1,1,(CN388+CQ388))*LargeDozerRipLaborRate,0)","v":78},{"$f":"CR388+CS388","v":515},null,1147,{"$f":"ROUND(SeedLaborDumpsSlope*BI388,0)","v":1147},1181,0,0,{"$f":"SUM(CX388:CZ388)","v":1181},{"$f":"ROUND(CV388+CW388+DA388,0)","v":3475},{"$f":"ROUND(SeedEquipDumpsFlat*BC388,0)","v":423},{"$f":"ROUND(D388*BC388,0)","v":1},436,0,0,{"$f":"SUM(DE388:DG388)","v":436},{"$f":"ROUND(DC388+DD388+DH388,0)","v":860},{"$f":"IF(AND(CV388+DC388>0,CV388+DC388<SeedingEquipmentCost),SeedingEquipmentCost,CV388+DC388)","v":1570},{"$f":"IF(AND(CW388+DD388>0,CW388+DD388<SeedingLaborCost),SeedingLaborCost,CW388+DD388)","v":1148},{"$f":"CX388+DE388","v":1617},{"$f":"CY388+DF388","v":0},{"$f":"CZ388+DG388","v":0},{"$f":"DA388+DH388","v":1617},{"$f":"DB388+DI388","v":4335}]
[3,"WRSP1-MB2",0.77,0,0.77,159,200,"14M",1,0,26,176,202,423.14,423.14,336,1182.28,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",0,159,200,211,0.86,159,0.77,0,19,4009,1,0,0,0,176,26,202,16,3376,1,0,0,0,89,26,115,18,3798,1,0,0,0,123,26,149,15,3165,1,0,0,0,146,26,172,null,326,326,336,0,0,336,988,0,0,0,0,0,0,0,423.14,423.14,336,0,0,336,988]
[4,"WRSP1-MB3",0.52,0,0.52,159,100,"14M",1,0,26,176,202,423.14,423.14,227,1073.28,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",0,159,100,143,0.57999999999999996,159,0.52,0,19,2717,1,0,0,0,176,26,202,16,2288,1,0,0,0,89,26,115,18,2574,1,0,0,0,123,26,149,15,2145,0,0,0,0,146,26,172,null,220,220,227,0,0,227,667,0,0,0,0,0,0,0,423.14,423.14,227,0,0,227,667]
[5,"WRSP1-MB4",11.47,1,12.47,239,2000,"14M",9,1,260,1756,2016,4854,5276,5436,15566,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",1,239,2000,2091,12.01,239,11.47,22,28,58548,9,3,6000,1,1756,260,2016,24,50184,10,2,4000,1,974,286,1260,27,56457,11,2,4000,1,1480,312,1792,22,46002,9,2,4000,1,1456,260,1716,null,4853,4853,5000,0,0,5000,14706,423,1,436,0,0,436,860,5276,4854,5436,0,0,5436,15566]
[6,"WRSP1-MB5",0.4,1,1.4,80,200,"14M",0,1,26,176,202,423.14,592,610,1625.1399999999999,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",1,80,200,219,1.3,80,0.4,218,9,1971,0,26,5200,1,176,26,202,8,1752,0,22,4400,1,89,26,115,9,1971,0,25,5000,1,123,26,149,8,1752,0,20,4000,1,146,26,172,null,169,169,174,0,0,174,512,423,1,436,0,0,436,860,592,423.14,610,0,0,610,1372]
[7,"WRSP1-MB6",6.59,7,13.59,159,1800,"14M",5,6,286,1931,2217,2837,5750,5925,14512,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",7,159,1800,1806,13.63,159,6.59,169,19,34314,5,20,36000,6,1931,286,2217,16,28896,6,17,30600,6,1062,312,1374,18,32508,7,19,34200,7,1726,363,2089,15,27090,5,16,28800,6,1601,286,1887,null,2788,2788,2873,0,0,2873,8449,2962,49,3052,0,0,3052,6063,5750,2837,5925,0,0,5925,14512]
[8,"WRSP1-MB7",2.73,3,5.73,159,700,"14M",2,3,130,878,1008,1164,2424,2498,6086,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",3,159,700,748,5.64,159,2.73,187,19,14212,2,22,15400,3,878,130,1008,16,11968,2,19,13300,3,443,130,573,18,13464,3,21,14700,3,740,156,896,15,11220,2,18,12600,2,582,104,686,null,1155,1155,1190,0,0,1190,3500,1269,9,1308,0,0,1308,2586,2424,1164,2498,0,0,2498,6086]
[9,"WRSP2-MB1",7.51,5,12.51,239,1300,"14M",6,4,260,1756,2016,3203,5294,5454,13951,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",5,239,1300,1369,11.68,239,7.51,168,28,38332,6,20,26000,4,1756,260,2016,24,32856,6,17,22100,4,885,260,1145,27,36963,7,19,24700,5,1480,312,1792,22,30118,6,16,20800,4,1456,260,1716,null,3178,3178,3274,0,0,3274,9630,2116,25,2180,0,0,2180,4321,5294,3203,5454,0,0,5454,13951]
[10,"WRSP2-MB2",12.14,7,19.14,239,2200,"14M",10,5,389,2634,3023,5186,8099,8345,21630,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",7,239,2200,2212,18.88,239,12.14,139,28,61936,10,16,35200,5,2634,389,3023,24,53088,10,14,30800,6,1417,415,1832,27,59724,12,16,35200,7,2343,493,2836,22,48664,9,13,28600,5,2038,363,2401,null,5137,5137,5293,0,0,5293,15567,2962,49,3052,0,0,3052,6063,8099,5186,8345,0,0,8345,21630]
[11,"WRSP2-MB3",11.02,7,18.02,239,2000,"14M",9,6,389,2634,3023,4712,7625,7856,20193,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",7,239,2000,2009,17.14,239,11.02,152,28,56252,9,18,36000,6,2634,389,3023,24,48216,9,15,30000,6,1328,389,1717,27,54243,11,17,34000,7,2220,467,2687,22,44198,8,14,28000,5,1893,337,2230,null,4663,4663,4804,0,0,4804,14130,2962,49,3052,0,0,3052,6063,7625,4712,7856,0,0,7856,20193]
[12,"WRSP3-MB1",9.2200000000000006,4,13.22,239,1600,"14M",7,3,260,1756,2016,3917,5594,5764,15275,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",4,239,1600,1680,12.62,239,9.2200000000000006,109,28,47040,7,13,20800,3,1756,260,2016,24,40320,8,11,17600,3,974,286,1260,27,45360,9,12,19200,4,1603,337,1940,22,36960,7,10,16000,3,1456,260,1716,null,3901,3901,4020,0,0,4020,11822,1693,16,1744,0,0,1744,3453,5594,3917,5764,0,0,5764,15275]
[13,"WRSP3-MB2",18.36,8,26.36,239,3300,"14M",14,6,519,3512,4031,7833,11154,11492,30479,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",8,239,3300,3346,25.14,239,18.36,106,28,93688,14,12,39600,6,3512,519,4031,24,80304,15,11,36300,7,1948,571,2519,27,90342,18,12,39600,8,3206,675,3881,22,73612,14,10,33000,6,2912,519,3431,null,7769,7769,8004,0,0,8004,23542,3385,64,3488,0,0,3488,6937,11154,7833,11492,0,0,11492,30479]
[14,"WRSP3-MB3",17.25,7,24.25,239,3100,"14M",14,6,519,3512,4031,7348,10261,10572,28181,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",7,239,3100,3144,23.63,239,17.25,98,28,88032,14,12,37200,6,3512,519,4031,24,75456,14,10,31000,6,1771,519,2290,27,84888,17,11,34100,7,2959,623,3582,22,69168,13,9,27900,5,2620,467,3087,null,7299,7299,7520,0,0,7520,22118,2962,49,3052,0,0,3052,6063,10261,7348,10572,0,0,10572,28181]
[15,"WRSP3-MB4",9.35,4,13.35,239,1700,"14M",7,3,260,1756,2016,3972,5649,5820,15441,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",4,239,1700,1704,12.81,239,9.35,102,28,47712,7,12,20400,3,1756,260,2016,24,40896,8,10,17000,3,974,286,1260,27,46008,9,12,20400,4,1603,337,1940,22,37488,7,10,17000,3,1456,260,1716,null,3956,3956,4076,0,0,4076,11988,1693,16,1744,0,0,1744,3453,5649,3972,5820,0,0,5820,15441]
[16,"WRSP3-MB5",7.85,3,10.85,239,1400,"14M",6,2,208,1405,1613,3331,4591,4730,12652,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",3,239,1400,1430,10.75,239,7.85,93,28,40040,6,11,15400,2,1405,208,1613,24,34320,7,9,12600,2,797,234,1031,27,38610,8,11,15400,3,1356,286,1642,22,31460,6,9,12600,2,1165,208,1373,null,3322,3322,3422,0,0,3422,10066,1269,9,1308,0,0,1308,2586,4591,3331,4730,0,0,4730,12652]
[17,"WRSP3-MB6",13.31,6,19.310000000000002,239,2400,"14M",11,5,415,2809,3224,5668,8171,8419,22258,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",6,239,2400,2426,18.23,239,13.31,109,28,67928,11,13,31200,5,2809,415,3224,24,58224,11,11,26400,5,1417,415,1832,27,65502,13,12,28800,6,2343,493,2836,22,53372,10,10,24000,5,2184,389,2573,null,5632,5632,5803,0,0,5803,17067,2539,36,2616,0,0,2616,5191,8171,5668,8419,0,0,8419,22258]
[18,"WRSP3-MB7",1.21,2,3.21,112,400,"14M",1,2,78,527,605,516,1358,1400,3274,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",2,112,400,469,3.52,112,1.21,218,13,6097,1,26,10400,2,527,78,605,11,5159,1,22,8800,2,266,78,344,13,6097,1,25,10000,2,370,78,448,11,5159,1,20,8000,2,437,78,515,null,512,512,528,0,0,528,1552,846,4,872,0,0,872,1722,1358,516,1400,0,0,1400,3274]
[19,"WRSP3-MB8",4.04,8,12.04,112,1500,"14M",3,6,234,1580,1814,1773,5094,5249,12116,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",8,112,1500,1570,11.8,112,4.04,232,13,20410,3,27,40500,6,1580,234,1814,11,17270,3,24,36000,7,885,260,1145,13,20410,4,26,39000,8,1480,312,1792,11,17270,3,22,33000,6,1310,234,1544,null,1709,1709,1761,0,0,1761,5179,3385,64,3488,0,0,3488,6937,5094,1773,5249,0,0,5249,12116]
[20,"EWRSP1-MB1",2.56,9,11.56,96,1100,"14M",2,7,234,1580,1814,1164,4891,5040,11095,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",9,96,1100,1161,11.68,96,2.56,356,11,12771,2,42,46200,7,1580,234,1814,10,11610,2,36,39600,8,885,260,1145,11,12771,3,40,44000,9,1480,312,1792,9,10449,2,33,36300,7,1310,234,1544,null,1083,1083,1116,0,0,1116,3282,3808,81,3924,0,0,3924,7813,4891,1164,5040,0,0,5040,11095]
[21,"EWRSP1-MB2",1.43,5,6.43,96,600,"14M",1,4,130,878,1008,630,2721,2803,6154,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",5,96,600,650,6.54,96,1.43,363,11,7150,1,43,25800,4,878,130,1008,10,6500,1,37,22200,4,443,130,573,11,7150,1,41,24600,5,740,156,896,9,5850,1,34,20400,4,728,130,858,null,605,605,623,0,0,623,1833,2116,25,2180,0,0,2180,4321,2721,630,2803,0,0,2803,6154]
[22,"EWRSP1-MB3 (material will be pulled back)",0.6,3,3.6,79,300,"14M",1,3,104,702,806,423.14,1523,1570,3516.14,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",3,79,300,333,3.35,79,0.6,436,9,2997,1,51,15300,3,702,104,806,8,2664,1,44,13200,3,354,104,458,9,2997,1,49,14700,3,493,104,597,7,2331,0,41,12300,3,437,78,515,null,254,254,262,0,0,262,770,1269,9,1308,0,0,1308,2586,1523,423.14,1570,0,0,1570,3356]
[23,"EWRSP1-MB4",0.52,3,3.52,64,300,"14M",0,3,78,527,605,423.14,1489,1535,3447.14,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",3,64,300,351,3.53,64,0.52,436,8,2808,0,51,15300,3,527,78,605,7,2457,0,44,13200,3,266,78,344,7,2457,1,49,14700,3,493,104,597,6,2106,0,41,12300,3,437,78,515,null,220,220,227,0,0,227,667,1269,9,1308,0,0,1308,2586,1489,423.14,1535,0,0,1535,3253]
[24,"EWRSP2A-MB1",4.26,2,6.26,159,1100,"14M",4,2,156,1053,1209,1807,2649,2729,7185,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",2,159,1100,1166,6.22,159,4.26,79,19,22154,4,9,9900,2,1053,156,1209,16,18656,4,8,8800,2,531,156,687,18,20988,4,9,9900,2,740,156,896,15,17490,3,7,7700,1,582,104,686,null,1803,1803,1857,0,0,1857,5463,846,4,872,0,0,872,1722,2649,1807,2729,0,0,2729,7185]
[25,"EWRSP2B-MB1",1.17,3,4.17,96,500,"14M",1,3,104,702,806,504,1764,1818,4086,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",3,96,500,529,4.0599999999999996,96,1.17,261,11,5819,1,31,15500,3,702,104,806,10,5290,1,27,13500,3,354,104,458,11,5819,1,30,15000,3,493,104,597,9,4761,1,24,12000,2,437,78,515,null,495,495,510,0,0,510,1500,1269,9,1308,0,0,1308,2586,1764,504,1818,0,0,1818,4086]
[26,"EWRSP2B-MB2",2.44,3,5.4399999999999995,223,400,"14M",2,3,130,878,1008,1041,2301,2372,5714,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",3,223,400,477,5.37,223,2.44,327,26,12402,2,38,15200,3,878,130,1008,23,10971,2,33,13200,3,443,130,573,25,11925,2,37,14800,3,617,130,747,21,10017,2,31,12400,2,582,104,686,null,1032,1032,1064,0,0,1064,3128,1269,9,1308,0,0,1308,2586,2301,1041,2372,0,0,2372,5714]
[27,"EWRSP2B-3 (see \"Yards\" sheet)",0.1,0,0.1,"","","",0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",0,0,0,0,0,0,0,0.1,0,0,0,0,0,0,0,176,26,202,0,0,0,0,0,0,89,26,115,0,0,0,0,0,0,123,26,149,0,0,0,0,0,0,146,26,172,null,42,42,0,0,0,0,84,0,0,0,0,0,0,0,423.14,423.14,0,0,0,0,84]
[28,"EWRSP3-MB1 (incl. haul roads, misc. plant disturbance)",15.25,18,33.25,414,1600,"14M",12,15,701,4741,5442,6777,14070,14495,35342,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",18,414,1600,1605,32.380000000000003,414,15.25,490,49,78645,12,58,92800,15,4741,701,5442,42,67410,13,50,80000,15,2479,727,3206,47,75435,15,55,88000,18,4069,857,4926,39,62595,12,46,73600,14,3785,675,4460,null,6453,6453,6648,0,0,6648,19554,7617,324,7847,0,0,7847,15788,14070,6777,14495,0,0,14495,35342]
[29,"EWRSP4-MB1",0.11,3,3.11,32,100,"14M",0,4,104,702,806,423.14,1316,1356,3095.14,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",3,32,100,148,3.31,32,0.11,1307,4,592,0,154,15400,4,702,104,806,3,444,0,133,13300,3,266,78,344,4,592,0,148,14800,4,493,104,597,3,444,0,123,12300,3,437,78,515,null,47,47,48,0,0,48,142,1269,9,1308,0,0,1308,2586,1316,423.14,1356,0,0,1356,2728]
[30,"EWRSP4-MB2",1.1599999999999999,2,3.16,159,300,"14M",1,2,78,527,605,495,1337,1378,3210,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",2,159,300,319,2.89,159,1.1599999999999999,290,19,6061,1,34,10200,2,527,78,605,16,5104,1,30,9000,2,266,78,344,18,5742,1,33,9900,2,370,78,448,15,4785,1,27,8100,2,437,78,515,null,491,491,506,0,0,506,1488,846,4,872,0,0,872,1722,1337,495,1378,0,0,1378,3210]
[31,"EWRSP4-MB3",0.49,1,1.49,96,200,"14M",0,1,26,176,202,423.14,630,650,1703.1399999999999,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",1,96,200,223,1.83,96,0.49,218,11,2453,0,26,5200,1,176,26,202,10,2230,0,22,4400,1,89,26,115,11,2453,1,25,5000,1,247,52,299,9,2007,0,20,4000,1,146,26,172,null,207,207,214,0,0,214,628,423,1,436,0,0,436,860,630,423.14,650,0,0,650,1488]
[32,"EWRSP4-MB4",0.49,1,1.49,64,300,"14M",0,1,26,176,202,423.14,630,650,1703.1399999999999,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",1,64,300,331,1.5,64,0.49,145,8,2648,0,17,5100,1,176,26,202,7,2317,0,15,4500,1,89,26,115,7,2317,0,16,4800,1,123,26,149,6,1986,0,14,4200,1,146,26,172,null,207,207,214,0,0,214,628,423,1,436,0,0,436,860,630,423.14,650,0,0,650,1488]
[33,"EWRSP4-MB5",1.3,4,5.3,96,500,"14M",1,3,104,702,806,566,2243,2311,5120,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",4,96,500,591,5.07,96,1.3,348,11,6501,1,41,20500,3,702,104,806,10,5910,1,35,17500,3,354,104,458,11,6501,1,39,19500,4,617,130,747,9,5319,1,33,16500,3,582,104,686,null,550,550,567,0,0,567,1667,1693,16,1744,0,0,1744,3453,2243,566,2311,0,0,2311,5120]
[34,"EWRSP4-MB6",0.37,2,2.37,32,400,"14M",0,2,52,351,403,423.14,1003,1033,2459.14,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",2,32,400,499,2.39,32,0.37,218,4,1996,0,26,10400,2,351,52,403,3,1497,0,22,8800,2,177,52,229,4,1996,0,25,10000,2,247,52,299,3,1497,0,20,8000,2,291,52,343,null,157,157,161,0,0,161,475,846,4,872,0,0,872,1722,1003,423.14,1033,0,0,1033,2197]
[35,"EWRSP4-MB7 (includes slope of haul road)",0.53,4,4.53,32,700,"14M",0,3,78,527,605,423.14,1917,1975,4315.1399999999994,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",4,32,700,722,4.4400000000000004,32,0.53,249,4,2888,0,29,20300,3,527,78,605,3,2166,0,25,17500,3,266,78,344,4,2888,1,28,19600,4,617,130,747,3,2166,0,23,16100,3,437,78,515,null,224,224,231,0,0,231,679,1693,16,1744,0,0,1744,3453,1917,423.14,1975,0,0,1975,4132]
[36,"EWRSP4-MB8 (Drainage Area)",0.86,5,5.86,112,1000,"14M",1,4,130,878,1008,423.14,2480,2555,{"$f":"IF(AND(N422=\"\",O422=\"\",P422=\"\"),\"\",SUM(N422:P422))","v":5458.1399999999994},{"$f":"IF(F422=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Grader",5,{"$f":"BA284","v":112},1000,334,5.34,{"$f":"BX240","v":112},0.86,{"$f":"IF(BE422=0,0,ROUND(BC422*43560/BE422,0))","v":218},13,{"$f":"BK422*BF422","v":4342},1,26,{"$f":"BN422*BE422","v":26000},4,878,130,{"$f":"BQ422+BR422","v":1008},11,{"$f":"BT422*BF422","v":3674},1,22,{"$f":"BW422*BE422","v":22000},4,443,130,{"$f":"BZ422+CA422","v":573},13,{"$f":"CC422*BF422","v":4342},1,25,{"$f":"CF422*BE422","v":25000},5,740,156,{"$f":"CI422+CJ422","v":896},11,{"$f":"CL422*BF422","v":3674},1,20,{"$f":"CO422*BE422","v":20000},4,728,130,{"$f":"CR422+CS422","v":858},null,364,364,375,0,0,{"$f":"SUM(CX422:CZ422)","v":375},{"$f":"ROUND(CV422+CW422+DA422,0)","v":1103},2116,{"$f":"ROUND(D422*BC422,0)","v":25},2180,0,0,{"$f":"SUM(DE422:DG422)","v":2180},{"$f":"ROUND(DC422+DD422+DH422,0)","v":4321},2480,423.14,2555,0,0,2555,5424]
[]
[null,null,{"$f":"IF(SUM(C386:C423)=0,0,SUM(C386:C423))","v":177.05},{"$f":"IF(SUM(D386:D423)=0,\"\",SUM(D386:D423))","v":215},{"$f":"IF(SUM(E386:E423)=0,\"\",SUM(E386:E423))","v":392.05000000000013},null,null,null,{"$f":"IF(SUM(I386:I423)=0,0,SUM(I386:I423))","v":140},178,8259,55838,64097,83374.539999999994,166146.28,170879,420399.82000000012]
[]
[null,"Notes:"]
[null,"1. Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,"2. Assumes 50 min/hr equipment availability"]

{"sheet":"Tailings","index":9,"n_rows":149,"n_cols":206,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Tailings - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Embankment Regrading Cost",{"$f":"M95","v":0},{"$f":"N95","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Tailings Surface Grading Cost",{"$f":"M104","v":26635},{"$f":"N104","v":215994},"N/A",242629]
[null,"Cover 1 Placement Cost",{"$f":"O113+S113+V113","v":0},{"$f":"P113+R113+T113+W113","v":0},"N/A",0]
[null,"Cover 2 Placement Cost",{"$f":"O125+S125+V125","v":0},{"$f":"P125+R125+T125+W125","v":0},"N/A",0]
[null,"Topsoil Placement Cost",{"$f":"I137","v":450169},{"$f":"J137","v":8579446},"N/A",9029615]
[null,"Ripping/Scarifying Cost",{"$f":"L146","v":11500},{"$f":"M146","v":77782},"N/A",89282]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C17)","v":488304},{"$f":"SUM(D12:D17)","v":8873222},null,{"$f":"SUM(F12:F17)","v":9361526}]
[null,"Revegetation Cost",{"$f":"O146","v":236078},{"$f":"P146","v":236078},{"$f":"Q146","v":243231},{"$f":"SUM(C19:E19)","v":715387}]
[null,"TOTALS",{"$f":"SUM(C18:C19)","v":724382},{"$f":"SUM(D18:D19)","v":9109300},{"$f":"SUM(E18:E19)","v":243231},{"$f":"SUM(F18:F19)","v":10076913}]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Tailings - User Input",null,null,null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each tailings impoundment"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,"Cover (lower layer)",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope at Toe","Ungraded Slope","Final Slope"," Embankment Height","Final (Regraded) Embankment Footprint","Mid-Embankment Length","Average Long Dimension (ripping distance)","Slope Regrade Volume  (1)\n(if calculated elsewhere)","Final Tailings Surface Area","Surface\nRegrade \nVolume\n(calculated elsewhere)","Embankment Cover   Thickness","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Embankment Cover   Thickness","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Embankment Growth Media Thickness","Tailings Surface Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final \nEmbankment Height","Final Enbankment Footprint","Mid-Embankment Length","Ripping Distance","Embankment \nRegrade \nVolume\n(override)","Final Tailings Surface Area","Surface\nRegrade \nVolume","Embankment Cover 1 Thickness","Tailings Surface Cover 1 Thickness","Distance to Placement","Slope to Placement","Embankment Cover 2 Thickness","Tailings Surface Cover 2 Thickness","Distance to Placement","Slope to Placement","Slope Thickness","Flat Area Thickness","Distance from Growth Material Stockpile","Slope \nfrom \nTailings to \nStockpile"]
[-1,null,null,null,null,null,null,null,null,"% Grade","_H:1V","_H:1V",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade"]
[{"$f":"ROW(A32) - ROW($BC$31)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(W32)>20,ABS(AE32)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*M32,0),M32)","v":0},{"$f":"IF(Metric,ROUND(Ha2Ac*N32,3),N32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O32,0),O32)","v":0},0,{"$f":"IF(ISBLANK(Q32),\"\",IF(Metric,ROUND(M3_2_CY*Q32,0),Q32))","v":""},{"$f":"ROUND(IF(Metric,Ha2Ac*R32,R32),3)","v":0},{"$f":"IF(ISBLANK(S32),\"\",IF(Metric,ROUND(M3_2_CY*S32,0),S32))","v":""},{"$f":"IF(Metric,ROUND(mm2in*T32,4),T32)","v":0},{"$f":"IF(Metric,ROUND(mm2in*U32,4),U32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*V32,0),V32)","v":0},{"$f":"W32","v":0},{"$f":"IF(Metric,ROUND(mm2in*X32,4),X32)","v":0},{"$f":"IF(Metric,ROUND(mm2in*Y32,4),Y32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Z32,0),Z32)","v":0},{"$f":"AA32","v":0},{"$f":"IF(Metric,ROUND(mm2in*AB32,4),AB32)","v":0},0,{"$f":"IF(Metric,ROUND(M2Ft*AD32,0),AD32)","v":0},{"$f":"AE32","v":0}]
[{"$f":"ROW(A33) - ROW($BC$31)-1","v":1},"TSF",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",0,4,4,154,{"$f":"'User 06 Earthworks inputs'!$C$119","v":244.99},{"$f":"'User 06 Earthworks inputs'!D119","v":17289},2000,null,{"$f":"'User 06 Earthworks inputs'!E119","v":305.39},{"$f":"R33*43560*C40/27","v":246347.93333333332},null,null,null,null,null,null,null,null,36,36,{"$f":"'User 09 Haul Distances'!D18","v":10536},{"$f":"'User 09 Haul Distances'!G18","v":-1.7},{"$f":"IF(OR(ABS(W33)>20,ABS(AE33)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*M33,0),M33)","v":154},{"$f":"IF(Metric,ROUND(Ha2Ac*N33,3),N33)","v":244.99},{"$f":"IF(Metric,ROUND(M2Ft*O33,0),O33)","v":17289},{"$f":"IF(Metric,ROUND(M2Ft*P33,0),P33)","v":2000},{"$f":"IF(ISBLANK(Q33),\"\",IF(Metric,ROUND(M3_2_CY*Q33,0),Q33))","v":""},{"$f":"ROUND(IF(Metric,Ha2Ac*R33,R33),3)","v":305.39},{"$f":"IF(ISBLANK(S33),\"\",IF(Metric,ROUND(M3_2_CY*S33,0),S33))","v":246347.93333333332},{"$f":"IF(Metric,ROUND(mm2in*T33,4),T33)","v":0},{"$f":"IF(Metric,ROUND(mm2in*U33,4),U33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*V33,0),V33)","v":0},{"$f":"W33","v":0},{"$f":"IF(Metric,ROUND(mm2in*X33,4),X33)","v":0},{"$f":"IF(Metric,ROUND(mm2in*Y33,4),Y33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Z33,0),Z33)","v":0},{"$f":"AA33","v":0},{"$f":"IF(Metric,ROUND(mm2in*AB33,4),AB33)","v":36},{"$f":"IF(Metric,ROUND(mm2in*AC33,4),AC33)","v":36},{"$f":"IF(Metric,ROUND(M2Ft*AD33,0),AD33)","v":10536},{"$f":"AE33","v":-1.7}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[null,"Surface regrade volume assumed __ ft3 per ft2:",0.5]
[null,"Surface of interbench slopes does not include surface area of ditch and berm."]
[null,"Embankment height is average across the perimeter of the embankment."]
[null,"See User 06 for facility dimensions and User 09 for haulage distances."]
[]
[{"$f":"ThisSheetName(A20)&\" - \"&VLOOKUP(A46,TableTitles,2)","v":"Tailings - User Input (Cont.)"}]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q49)>20,ABS(Q49)>20,ABS(Q49)>20,ABS(Q49)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F49),0,IF(F49<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA49=\"ShortHaul\",RIGHT(H49,6)<>\"Loader\"),AND(BA49=\"LongHaul\",RIGHT(H49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H49),0,LEFT(H49,SEARCH(\" \",H49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F49,0),F49)","v":0},{"$f":"G49","v":0},{"$f":"IF(ISBLANK(P49),0,IF(P49<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF49=\"ShortHaul\",RIGHT(R49,6)<>\"Loader\"),AND(BF49=\"LongHaul\",RIGHT(R49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R49),0,LEFT(R49,SEARCH(\" \",R49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P49,0),P49)","v":0},{"$f":"Q49","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"TSF"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q50)>20,ABS(Q50)>20,ABS(Q50)>20,ABS(Q50)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F50),0,IF(F50<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA50=\"ShortHaul\",RIGHT(H50,6)<>\"Loader\"),AND(BA50=\"LongHaul\",RIGHT(H50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H50),0,LEFT(H50,SEARCH(\" \",H50)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F50,0),F50)","v":0},{"$f":"G50","v":0},{"$f":"IF(ISBLANK(P50),0,IF(P50<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF50=\"ShortHaul\",RIGHT(R50,6)<>\"Loader\"),AND(BF50=\"LongHaul\",RIGHT(R50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R50),0,LEFT(R50,SEARCH(\" \",R50)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P50,0),P50)","v":0},{"$f":"Q50","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Input distance to crusher if material to be crushed"]
[null,"  2. if distance from borrow <820 ft (250 m) must select loader fleet"]
[]
["Tailings - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each tailings impoundment"]
[null,null,"Grading",null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Embankment \nMaterial \nType","Grading Equipment Fleet","Slot/Side-by-Side","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix Embankment Slope","Seed Mix Tailings Surface","Mulch Embankment Slopes","Mulch Tailings Surface","Fertilizer Embankment Slopes","Fertilizer Tailing Surface","Embankment Slope Scarify/ Rip?","Tailings Surface Scarify/ Rip?","Scarifying/\nRipping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Fleet","Cover 2 Fleet","GrowthMed  fleet","ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E61=\"Medium\",\"Med\",E61)","v":0},{"$f":"IF(ISBLANK(H61),0,LEFT(H61,SEARCH(\" \",H61)-1))","v":0},{"$f":"IF(ISBLANK(L61),0,LEFT(L61,SEARCH(\" \",L61)-1))","v":0},{"$f":"IF(ISBLANK(P61),0,LEFT(P61,SEARCH(\" \",P61)-1))","v":0},{"$f":"IF(ISBLANK(AA61),0,LEFT(AA61,SEARCH(\" \",AA61)-1))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"TSF"},1,"Tailings - Coarse (dry, loose sand)","Large","No",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E62=\"Medium\",\"Med\",E62)","v":"Large"},{"$f":"IF(ISBLANK(H62),0,LEFT(H62,SEARCH(\" \",H62)-1))","v":0},{"$f":"IF(ISBLANK(L62),0,LEFT(L62,SEARCH(\" \",L62)-1))","v":0},{"$f":"IF(ISBLANK(P62),0,LEFT(P62,SEARCH(\" \",P62)-1))","v":"Large"},{"$f":"IF(ISBLANK(AA62),0,LEFT(AA62,SEARCH(\" \",AA62)-1))","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Tailings - Assumptions & Calculations"}]
[]
[null,"Surface Area Calculations"]
[]
[null,"Top Surface Area provided by user"]
[]
[null,"Grading Calculations"]
[]
[null,"Grading assumed on impoundment surface only, not embankment"]
[null,{"$f":"IF(Metric, \"Average push distance assumed to be 2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,"Material assumed to be loose stockile (1.2 productivity factor)"]
[null,"Dozing density correction based on dry sand = 2300/2400 = 0.96"]
[null,"Slope assumed to be 0 to 5% (1.0 productivity factor)"]
[]
[null,"Ripping/Scarifying/Revegetation Calculation"]
[]
[null,"Minimum 1 hr ripping/scarifying per area"]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
["Tailings - Embankment Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total \nSlope \nlength",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),L32=0,M32=0,ISBLANK(M32),ISBLANK(BA32),ISBLANK(BC32)),\"\",IF(K32>1/L32*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA92,0),CA92)))","v":""},{"$f":"IF(OR(C92=\"\",C92=0,ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(BA32),ISBLANK(BC32)),\"\",IF(Metric,ROUND(Ft2M*BZ92,0),BZ92))","v":""},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0),\"\",IF(ISBLANK(E61),\"Select Fleet\",INDIRECT(BA61&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB92,0),CB92)))","v":""},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0),\"\",CC92)","v":""},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0),\"\",IF(ISBLANK(D61),\"Select Material\",CD92))","v":""},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0),\"\",IF(ISBLANK(D61),\"Select Material\",CE92))","v":""},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0),\"\",CF92)","v":""},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0,NOT(ISNUMBER(J92))),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(ISERR(CH92),\"\",IF(Metric,ROUND(CY_2_M3*CH92,0),CH92))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0,NOT(ISNUMBER(J92)),ISERR(CI92)),0,IF(ISBLANK(E61),\"Select Fleet\",CI92))","v":0},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0,NOT(ISNUMBER(L92))),0,IF(ISBLANK(E61),\"Select Fleet\",IF(ISERR(CJ92),\"\",CJ92)))","v":0},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0,NOT(ISNUMBER(L92))),0,IF(ISBLANK(E61),\"Select Fleet\",IF(ISERR(CK92),\"\",CK92)))","v":0},{"$f":"IF(OR(ISBLANK(B32),C92=\"\",C92=0,NOT(ISNUMBER(L92))),0,IF(ISBLANK(E61),\"Select Fleet\",IF(ISERR(CL92),\"\",CL92)))","v":0},{"$f":"IF(C92=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA32","v":0},{"$f":"K32","v":0},{"$f":"L32","v":0},{"$f":"J32","v":0},0,{"$f":"UngradedSlopeLen(BA92,BB92)","v":0},{"$f":"IF(AND(BA92=0,BB92=0,BC92=0,BD92=0,BE92=0),0,FindPivot(BA92,BB92,BC92,BD92,BE92))","v":0},{"$f":"BF92-BG92","v":0},{"$f":"IF(SIN((SlopeDeg(BC92)-SlopeGrade(BD92)))=0,0,1/(SIN((SlopeDeg(BC92)-SlopeGrade(BD92))*PI()/180)/(BG92*SIN((180-SlopeDeg(BB92)+SlopeGrade(BD92))*PI()/180))))","v":0},{"$f":"IF(SIN((SlopeDeg(BC92)-SlopeGrade(BE92)))=0,0,1/(SIN((SlopeDeg(BC92)-SlopeGrade(BE92))*PI()/180)/(BH92*SIN((180-SlopeDeg(BB92)+SlopeGrade(BE92))*PI()/180))))","v":0},{"$f":"SlopeDeg(BB92)-SlopeDeg(BC92)","v":0},{"$f":"BK92","v":0},{"$f":"IF(OR(BB92=BC92,BB92=0,BC92=0),0,IF(ROUND(0.5*BG92*BI92*SIN(BK92*PI()/180),5)<0,0,ROUND(0.5*BG92*BI92*SIN(BK92*PI()/180),0)))","v":0},{"$f":"IF(OR(BB92=BC92,BB92=0,BC92=0),0,IF(ROUND(0.5*BH92*BJ92*SIN(BL92*PI()/180),5)<0,0,ROUND(0.5*BH92*BJ92*SIN(BL92*PI()/180),0)))","v":0},{"$f":"BI92*SIN(BK92*PI()/180)/SIN((180-SlopeDeg(BB92)+SlopeGrade(BD92))*PI()/180)","v":0},{"$f":"BO92/2","v":0},{"$f":"SQRT((BG92^2)+(BP92^2)-(2*BP92*BG92*COS((180-SlopeDeg(BB92)+SlopeGrade(BD92))*PI()/180)))","v":0},{"$f":"2*BQ92/3","v":0},{"$f":"BJ92*SIN(BL92*PI()/180)/SIN((180-SlopeDeg(BB92)+SlopeGrade(BE92))*PI()/180)","v":0},{"$f":"BS92/2","v":0},{"$f":"SQRT((BH92^2)+(BT92^2)-(2*BT92*BH92*COS((180-SlopeDeg(BB92)+SlopeGrade(BE92))*PI()/180)))","v":0},{"$f":"2*BU92/3","v":0},{"$f":"IF(OR(BB92=0,BC92=0),0,BV92+BR92)","v":0},{"$f":"IF(OR(BA32=0,K32=0,L32=0),0,ROUND(BI92+BJ92,0))","v":0},null,{"$f":"IF(ISBLANK(B32),0,IF(ROUND(BW92,0)<50,50,ROUND(BW92,0)))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(Q32=\"\",ROUND((BM92*BC32)/27,0),BE32))","v":0},{"$f":"IF(BA61=0,0,ROUND(HLOOKUP(INDIRECT(BA61&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ92^HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND((0.00006*(-10*AVERAGE(K32,L32))^2)-(0.02134*-10*AVERAGE(K32,L32))+1.0024,1))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C61)),0,C61)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D61)),0,VLOOKUP(D61,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(F61=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(CA92=0,0,HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(CB92*CC92*CE92*CD92*Dozer_Job_Efficiency*CF92*CG92*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(CA92=0,0,IF(CA92/CH92<1,1,ROUND(CA92/CH92,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(CI92*INDIRECT(BA61 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(CI92*INDIRECT(BA61 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B32),0,SUM(CJ92:CK92))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"TSF"},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(J33),ISBLANK(K33),ISBLANK(L33),L33=0,M33=0,ISBLANK(M33),ISBLANK(BA33),ISBLANK(BC33)),\"\",IF(K33>1/L33*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA93,0),CA93)))","v":0},{"$f":"IF(OR(C93=\"\",C93=0,ISBLANK(B33),ISBLANK(J33),ISBLANK(K33),ISBLANK(L33),ISBLANK(M33),ISBLANK(BA33),ISBLANK(BC33)),\"\",IF(Metric,ROUND(Ft2M*BZ93,0),BZ93))","v":""},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",INDIRECT(BA62&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB93,0),CB93)))","v":""},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0),\"\",CC93)","v":""},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0),\"\",IF(ISBLANK(D62),\"Select Material\",CD93))","v":""},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0),\"\",IF(ISBLANK(D62),\"Select Material\",CE93))","v":""},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0),\"\",CF93)","v":""},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0,NOT(ISNUMBER(J93))),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(ISERR(CH93),\"\",IF(Metric,ROUND(CY_2_M3*CH93,0),CH93))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0,NOT(ISNUMBER(J93)),ISERR(CI93)),0,IF(ISBLANK(E62),\"Select Fleet\",CI93))","v":0},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0,NOT(ISNUMBER(L93))),0,IF(ISBLANK(E62),\"Select Fleet\",IF(ISERR(CJ93),\"\",CJ93)))","v":0},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0,NOT(ISNUMBER(L93))),0,IF(ISBLANK(E62),\"Select Fleet\",IF(ISERR(CK93),\"\",CK93)))","v":0},{"$f":"IF(OR(ISBLANK(B33),C93=\"\",C93=0,NOT(ISNUMBER(L93))),0,IF(ISBLANK(E62),\"Select Fleet\",IF(ISERR(CL93),\"\",CL93)))","v":0},{"$f":"IF(C93=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA33","v":154},{"$f":"K33","v":4},{"$f":"L33","v":4},{"$f":"J33","v":0},0,{"$f":"UngradedSlopeLen(BA93,BB93)","v":634.95826634511968},{"$f":"IF(AND(BA93=0,BB93=0,BC93=0,BD93=0,BE93=0),0,FindPivot(BA93,BB93,BC93,BD93,BE93))","v":317.47913317255984},{"$f":"BF93-BG93","v":317.47913317255984},{"$f":"IF(SIN((SlopeDeg(BC93)-SlopeGrade(BD93)))=0,0,1/(SIN((SlopeDeg(BC93)-SlopeGrade(BD93))*PI()/180)/(BG93*SIN((180-SlopeDeg(BB93)+SlopeGrade(BD93))*PI()/180))))","v":317.47913317255978},{"$f":"IF(SIN((SlopeDeg(BC93)-SlopeGrade(BE93)))=0,0,1/(SIN((SlopeDeg(BC93)-SlopeGrade(BE93))*PI()/180)/(BH93*SIN((180-SlopeDeg(BB93)+SlopeGrade(BE93))*PI()/180))))","v":317.47913317255978},{"$f":"SlopeDeg(BB93)-SlopeDeg(BC93)","v":0},{"$f":"BK93","v":0},{"$f":"IF(OR(BB93=BC93,BB93=0,BC93=0),0,IF(ROUND(0.5*BG93*BI93*SIN(BK93*PI()/180),5)<0,0,ROUND(0.5*BG93*BI93*SIN(BK93*PI()/180),0)))","v":0},{"$f":"IF(OR(BB93=BC93,BB93=0,BC93=0),0,IF(ROUND(0.5*BH93*BJ93*SIN(BL93*PI()/180),5)<0,0,ROUND(0.5*BH93*BJ93*SIN(BL93*PI()/180),0)))","v":0},{"$f":"BI93*SIN(BK93*PI()/180)/SIN((180-SlopeDeg(BB93)+SlopeGrade(BD93))*PI()/180)","v":0},{"$f":"BO93/2","v":0},{"$f":"SQRT((BG93^2)+(BP93^2)-(2*BP93*BG93*COS((180-SlopeDeg(BB93)+SlopeGrade(BD93))*PI()/180)))","v":317.47913317255984},{"$f":"2*BQ93/3","v":211.65275544837323},{"$f":"BJ93*SIN(BL93*PI()/180)/SIN((180-SlopeDeg(BB93)+SlopeGrade(BE93))*PI()/180)","v":0},{"$f":"BS93/2","v":0},{"$f":"SQRT((BH93^2)+(BT93^2)-(2*BT93*BH93*COS((180-SlopeDeg(BB93)+SlopeGrade(BE93))*PI()/180)))","v":317.47913317255984},{"$f":"2*BU93/3","v":211.65275544837323},{"$f":"IF(OR(BB93=0,BC93=0),0,BV93+BR93)","v":423.30551089674645},{"$f":"IF(OR(BA33=0,K33=0,L33=0),0,ROUND(BI93+BJ93,0))","v":635},null,{"$f":"IF(ISBLANK(B33),0,IF(ROUND(BW93,0)<50,50,ROUND(BW93,0)))","v":423},{"$f":"IF(ISBLANK(B33),0,IF(Q33=\"\",ROUND((BM93*BC33)/27,0),BE33))","v":0},{"$f":"IF(BA62=0,0,ROUND(HLOOKUP(INDIRECT(BA62&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ93^HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":319},{"$f":"IF(ISBLANK(B33),0,ROUND((0.00006*(-10*AVERAGE(K33,L33))^2)-(0.02134*-10*AVERAGE(K33,L33))+1.0024,1))","v":2},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C62)),0,C62)","v":1},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D62)),0,VLOOKUP(D62,DozingDensityCorrectionArray,2))","v":0.96},{"$f":"IF(ISBLANK(B33),0,IF(F62=\"Yes\",Slot_Dozing,1))","v":1},{"$f":"IF(ISBLANK(B33),0,IF(CA93=0,0,HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B33),0,ROUND(CB93*CC93*CE93*CD93*Dozer_Job_Efficiency*CF93*CG93*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B33),0,IF(CA93=0,0,IF(CA93/CH93<1,1,ROUND(CA93/CH93,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B33),0,ROUND(CI93*INDIRECT(BA62 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B33),0,ROUND(CI93*INDIRECT(BA62 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B33),0,SUM(CJ93:CK93))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C92:C94)=0,0,SUM(C92:C94))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L92:L94)=0,0,SUM(L92:L94))","v":0},{"$f":"IF(SUM(M92:M94)=0,0,SUM(M92:M94))","v":0},{"$f":"IF(SUM(N92:N94)=0,0,SUM(N92:N94))","v":0},{"$f":"IF(SUM(O92:O94)=0,0,SUM(O92:O94))","v":0}]
[]
["Tailings - Surface Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Density Correction","Dozing Material","Side-by-Side or Slot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Density Correction","Dozing Material","Side-by-Side or Slot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK($B32),BG32=\"\",BB101=0),\"\",IF(Metric,ROUND(CY_2_M3*BB101,0),BB101))","v":""},{"$f":"IF(OR(ISBLANK($B32),C101=\"\"),\"\",IF(Metric,ROUND(Ft2M*BA101,0),BA101))","v":""},{"$f":"IF(OR(ISBLANK(B32),C101=\"\",C101=0),\"\",IF(ISBLANK(E61),\"Select Fleet\",INDIRECT(BA61&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B32),C101=0,C101=\"\"),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC101,0),BC101)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C101=0,C101=\"\"),\"\",IF(ISBLANK(E61),\"Select Fleet\",BD101))","v":""},{"$f":"IF(OR(ISBLANK($B32),C101=0,C101=\"\"),\"\",IF(ISBLANK(E61),\"Select Fleet\",BE101))","v":""},{"$f":"IF(OR(ISBLANK($B32),C101=0,C101=\"\"),\"\",IF(ISBLANK(E61),\"Select Fleet\",BF101))","v":""},{"$f":"IF(OR(ISBLANK(B32),C101=0,C101=\"\"),\"\",BG101)","v":""},{"$f":"IF(OR(ISBLANK($B32),C101=0,C101=\"\",NOT(ISNUMBER(J101))),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI101,0),BI101)))","v":""},{"$f":"IF(OR(ISBLANK($B32),C101=0,C101=\"\",NOT(ISNUMBER(J101))),0,IF(ISBLANK(E61),\"Select Fleet\",BJ101))","v":0},{"$f":"IF(OR(ISBLANK($B32),L101=\"\",NOT(ISNUMBER(L101))),0,IF(ISBLANK(E61),0,BK101))","v":0},{"$f":"IF(OR(ISBLANK($B32),L101=\"\",NOT(ISNUMBER(L101))),0,IF(ISBLANK(E61),0,BL101))","v":0},{"$f":"IF(OR(ISBLANK($B32),L101=\"\"),0,IF(ISBLANK(E61),0,BM101))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B32),0,TailingsMaxDozingDist)","v":0},{"$f":"IF(ISBLANK(B32),0,BG32)","v":0},{"$f":"IF(BA101=0,0,ROUND(HLOOKUP(INDIRECT(BA61&\"Dozer\"),DozerProductionArray,13,FALSE)*BA101^HLOOKUP(INDIRECT(BA61&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(ISBLANK(B32),0,1)","v":0},{"$f":"IF(ISBLANK(B32),0,0.96)","v":0},{"$f":"IF(ISBLANK(B32),0,1.2)","v":0},{"$f":"IF(ISBLANK(B32),0,IF(F61=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(BB101=0,0,HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(BC101*BD101*BE101*BF101*Dozer_Job_Efficiency*BG101*BH101*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B32),0,IF(C101=0,0,IF(C101/K101<1,1,ROUND(C101/K101,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(L101*INDIRECT(BA61 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B32),0,ROUND(L101*INDIRECT(BA61 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B32),0,SUM(M101:N101))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"TSF"},{"$f":"IF(OR(ISBLANK($B33),BG33=\"\",BB102=0),\"\",IF(Metric,ROUND(CY_2_M3*BB102,0),BB102))","v":246347.93333333332},{"$f":"IF(OR(ISBLANK($B33),C102=\"\"),\"\",IF(Metric,ROUND(Ft2M*BA102,0),BA102))","v":400},{"$f":"IF(OR(ISBLANK(B33),C102=\"\",C102=0),\"\",IF(ISBLANK(E62),\"Select Fleet\",INDIRECT(BA62&\"Dozer\")))","v":"D9T"},{"$f":"IF(OR(ISBLANK($B33),C102=0,C102=\"\"),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC102,0),BC102)))","v":334},{"$f":"IF(OR(ISBLANK($B33),C102=0,C102=\"\"),\"\",IF(ISBLANK(E62),\"Select Fleet\",BD102))","v":1},{"$f":"IF(OR(ISBLANK($B33),C102=0,C102=\"\"),\"\",IF(ISBLANK(E62),\"Select Fleet\",BE102))","v":0.96},{"$f":"IF(OR(ISBLANK($B33),C102=0,C102=\"\"),\"\",IF(ISBLANK(E62),\"Select Fleet\",BF102))","v":1.2},{"$f":"IF(OR(ISBLANK(B33),C102=0,C102=\"\"),\"\",BG102)","v":1},{"$f":"IF(OR(ISBLANK($B33),C102=0,C102=\"\",NOT(ISNUMBER(J102))),\"\",IF(ISBLANK(E62),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI102,0),BI102)))","v":240},{"$f":"IF(OR(ISBLANK($B33),C102=0,C102=\"\",NOT(ISNUMBER(J102))),0,IF(ISBLANK(E62),\"Select Fleet\",BJ102))","v":1026},{"$f":"IF(OR(ISBLANK($B33),L102=\"\",NOT(ISNUMBER(L102))),0,IF(ISBLANK(E62),0,BK102))","v":26635},{"$f":"IF(OR(ISBLANK($B33),L102=\"\",NOT(ISNUMBER(L102))),0,IF(ISBLANK(E62),0,BL102))","v":215994},{"$f":"IF(OR(ISBLANK($B33),L102=\"\"),0,IF(ISBLANK(E62),0,BM102))","v":242629},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B33),0,TailingsMaxDozingDist)","v":400},{"$f":"IF(ISBLANK(B33),0,BG33)","v":246347.93333333332},{"$f":"IF(BA102=0,0,ROUND(HLOOKUP(INDIRECT(BA62&\"Dozer\"),DozerProductionArray,13,FALSE)*BA102^HLOOKUP(INDIRECT(BA62&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":334},{"$f":"IF(ISBLANK(B33),0,1)","v":1},{"$f":"IF(ISBLANK(B33),0,0.96)","v":0.96},{"$f":"IF(ISBLANK(B33),0,1.2)","v":1.2},{"$f":"IF(ISBLANK(B33),0,IF(F62=\"Yes\",Slot_Dozing,1))","v":1},{"$f":"IF(ISBLANK(B33),0,IF(BB102=0,0,HLOOKUP(INDIRECT(E62&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(ISBLANK(B33),0,ROUND(BC102*BD102*BE102*BF102*Dozer_Job_Efficiency*BG102*BH102*Dozer_Operator,0))","v":240},{"$f":"IF(ISBLANK(B33),0,IF(C102=0,0,IF(C102/K102<1,1,ROUND(C102/K102,HoursRounding))))","v":1026},{"$f":"IF(ISBLANK(B33),0,ROUND(L102*INDIRECT(BA62 & \"DozerLaborRate\"),0))","v":26635},{"$f":"IF(ISBLANK(B33),0,ROUND(L102*INDIRECT(BA62 & \"DozerEquipRate\"),0))","v":215994},{"$f":"IF(ISBLANK(B33),0,SUM(M102:N102))","v":242629}]
[]
[null,null,{"$f":"IF(SUM(C101:C103)=0,0,SUM(C101:C103))","v":246347.93333333332},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L101:L103)=0,0,SUM(L101:L103))","v":1026},{"$f":"IF(SUM(M101:M103)=0,0,SUM(M101:M103))","v":26635},{"$f":"IF(SUM(N101:N103)=0,0,SUM(N101:N103))","v":215994},{"$f":"IF(SUM(O101:O103)=0,0,SUM(O101:O103))","v":242629}]
[]
[{"$f":"ThisSheetName(A81)&\" - \"&VLOOKUP(A107,TableTitles,2)","v":"Tailings - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final (Regraded) Embankment\nFootprint","Final Slope Area","Tailings Surface Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Slope Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),CQ110=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CQ110),0),CQ110))","v":0},{"$f":"IF(OR(ISBLANK(B32)),0,IF(Metric,ROUND(CY_2_M3*(CR110),0),CR110))","v":0},{"$f":"IF(OR(ISBLANK(B32),C110=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(OR(BY110<>0,BX110=0),\"Select Fleet\",IF(RIGHT(BX110,6)=\"Loader\",INDIRECT(BW110&\"CrusherLoader\"),IF(RIGHT(BX110,5)=\"Truck\",INDIRECT(BW110&\"Truck\")&\"/\"&INDIRECT(BW110&\"Loader\")&\"/\"&INDIRECT(BW110&\"CrusherLoader\"),IF(BW110=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BW110=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C110=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(OR(BY110<>0,BX110=0),\"Select Fleet\",CA110))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C110=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(OR(BY110<>0,BX110=0),\"Select Fleet\",BZ110))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C110=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(OR(BY110<>0,BX110=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB110,0),CB110)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C110=0),0,IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(OR(BY110<>0,BX110=0),\"Select Fleet\",CC110))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D110=0),\"\",IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",IF(RIGHT(CI110,5)=\"Truck\",INDIRECT(CH110&\"Truck\")&\"/\"&INDIRECT(CH110&\"Loader\")&\"/\"&INDIRECT(CH110&\"TruckDozer\"),IF(CH110=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CH110=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D110=0),\"\",IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",CK110))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D110=0),\"\",IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",CJ110))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D110=0),\"\",IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CL110,0),CL110)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D110=0),0,IF(OR(ISBLANK(V32),ISBLANK(W32)),\"Haul Info\",IF(BS110=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",CM110))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F49),ISBLANK(G49),I110=\"\",ISTEXT(I110)),0,CD110)","v":0},{"$f":"IF(OR(ISBLANK(B32),O110=0),0,CE110)","v":0},{"$f":"IF(OR(ISBLANK(B32),C110=0,O110=\"\"),0,SUM(O110:P110))","v":0},{"$f":"IF(OR(ISBLANK(B32),C110=0,O110=\"\",),0,IF(C49=\"Yes\",CS110,0)+IF(D49=\"Yes\",CT110,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D110=0),0,BO110+BQ110)","v":0},{"$f":"IF(OR(ISBLANK(B32),D110=0),0,BP110+BR110)","v":0},{"$f":"IF(OR(ISBLANK(B32),D110=0,S110=\"\"),0,IF(D110=0,0,SUM(S110:T110)))","v":0},{"$f":"IF(OR(ISBLANK(B32),D110=0,ISBLANK(G61),ISBLANK(H61)),0,CN110)","v":0},{"$f":"IF(OR(ISBLANK(B32),D110=0,V110=\"\"),0,CO110)","v":0},{"$f":"IF(OR(ISBLANK(B32),D110=0,ISBLANK(G61),ISBLANK(H61)),0,SUM(V110:W110))","v":0},{"$f":"IF(OR(ISBLANK(B32),D110=0,ISBLANK(G61),ISBLANK(H61)),0,Q110+R110+U110+X110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX92","v":0},{"$f":"ROUND(IF((BA110^2)-(BC110^2)<0,0,SQRT((BA110^2)-(BC110^2))),0)","v":0},{"$f":"BA92","v":0},{"$f":"BC32","v":0},{"$f":"BB32","v":0},{"$f":"ROUND(((BA110)*BD110)/43560,2)","v":0},{"$f":"BF32","v":0},{"$f":"BH32","v":0},{"$f":"BI32","v":0},{"$f":"ROUND((BF110*43560*(1/12)*BH110)/27,0)","v":0},{"$f":"ROUND((BB110*BD110)/43560,2)","v":0},{"$f":"IF(BE110-BK110<0,0,ROUND(BE110-BK110,2))","v":0},{"$f":"ROUND(((BG110+BL110)*43560*(1/12)*BI110)/27,0)","v":0},{"$f":"BJ110+BM110","v":0},{"$f":"ROUND(IF(I49=\"Yes\",IF(Metric,BJ110*Yd3_2_M3,BJ110)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I49=\"Yes\",IF(Metric,BJ110*Yd3_2_M3,BJ110)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J49=\"Yes\",IF(Metric,BM110*Yd3_2_M3,BM110)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J49=\"Yes\",IF(Metric,BM110*Yd3_2_M3,BM110)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G61","v":0},{"$f":"BD49","v":0},{"$f":"BE49","v":0},{"$f":"BA49","v":0},{"$f":"BC49","v":0},{"$f":"IF(OR(D110=0,D110=\"\"),0,H49)","v":0},{"$f":"BB49","v":0},{"$f":"IF(RIGHT(BX110,5)=\"Truck\",DQ110,IF(BX110=\"Scraper Dozer\",EG110,IF(BX110=\"Tandem Scraper\",EV110,IF(RIGHT(BX110,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BV110=\"LongHaul\",IF(RIGHT(BX110,5)=\"Truck\",DP110,IF(BX110=\"Scraper Dozer\",EF110,IF(BX110=\"Tandem Scraper\",EU110,0))),CY110)","v":""},{"$f":"IF(BV110=\"LongHaul\",IF(RIGHT(BX110,5)=\"Truck\",DS110,IF(BX110=\"Scraper Dozer\",EH110,IF(BX110=\"Tandem Scraper\",EW110,\"\"))),DA110)","v":0},{"$f":"IF(BV110=\"LongHaul\",IF(RIGHT(BX110,5)=\"Truck\",DS110,IF(BX110=\"Scraper Dozer\",EI110,IF(BX110=\"Tandem Scraper\",EX110,\"\"))),DB110)","v":0},{"$f":"IF(BV110=\"LongHaul\",IF(RIGHT(BX110,5)=\"Truck\",DV110,IF(BX110=\"Scraper Dozer\",EK110,IF(BX110=\"Tandem Scraper\",EZ110,\"\"))),DD110)","v":0},{"$f":"IF(BV110=\"LongHaul\",IF(RIGHT(BX110,5)=\"Truck\",DU110,IF(BX110=\"Scraper Dozer\",EJ110,IF(BX110=\"Tandem Scraper\",EY110,\"\"))),DC110)","v":0},{"$f":"BJ32","v":0},{"$f":"BK32","v":0},{"$f":"BB61","v":0},{"$f":"H61","v":0},{"$f":"IF(RIGHT(CI110,5)=\"Truck\",FN110,IF(CI110=\"Scraper Dozer\",GD110,IF(CI110=\"Tandem Scraper\",GS110,0)))","v":0},{"$f":"IF(RIGHT(CI110,5)=\"Truck\",FM110,IF(CI110=\"Scraper Dozer\",GC110,IF(CI110=\"Tandem Scraper\",GR110,0)))","v":0},{"$f":"IF(RIGHT(CI110,5)=\"Truck\",FP110,IF(CI110=\"Scraper Dozer\",GE110,IF(CI110=\"Tandem Scraper\",GT110,0)))","v":0},{"$f":"IF(RIGHT(CI110,5)=\"Truck\",FQ110,IF(BX110=\"Scraper Dozer\",GF110,IF(BX110=\"Tandem Scraper\",GU110,0)))","v":0},{"$f":"IF(RIGHT(CI110,5)=\"Truck\",FS110,IF(CI110=\"Scraper Dozer\",GH110,IF(CI110=\"Tandem Scraper\",GW110,0)))","v":0},{"$f":"IF(RIGHT(CI110,5)=\"Truck\",FR110,IF(CI110=\"Scraper Dozer\",GG110,IF(CI110=\"Tandem Scraper\",GV110,0)))","v":0},{"$f":"BF110+BL110","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C49),C49=\"No\"),OR(ISBLANK(D49),D49=\"No\")),ISBLANK(BN110)),0,ROUND(BN110/IF(ISBLANK(E49),1,(1-E49)),0))","v":0},{"$f":"BN110","v":0},{"$f":"C110*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C110*Screening","v":0},{"$f":"ABS(BU110)","v":0},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",(ROUND(Ft2M*BT110,0)*INDEX(LoaderTravelEmptyArray,MATCH(E110,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E110,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",(ROUND(Ft2M*BT110,0)*INDEX(LoaderTravelLoadedArray,MATCH(E110,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E110,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E110,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),IF(RIGHT(BX110,6)=\"Loader\",ROUND(SUM(CV110:CX110),2),\"\"),K49)","v":""},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E110,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",ROUND(60/CY110*CZ110,0),0)","v":0},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",ROUND(CQ110/DA110,0),0)","v":0},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",ROUND(IF(DB110<1,1,(DB110))*INDIRECT(BW110&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",ROUND(IF(DB110<1,1,(DB110))*INDIRECT(BW110&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX110,6)=\"Loader\",DC110+DD110,0)","v":0},{"$f":"IF(BW110=0,0,ROUND(BT110/(INDEX(INDIRECT(BW110 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW110 & \"TruckLoadedWeight\"),0),MATCH(IF($CU110-INDIRECT(BW110 & \"TruckRollingResistance\")<0,0,$CU110-INDIRECT(BW110 & \"TruckRollingResistance\")),INDIRECT(BW110 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW110=0,0,ROUND(BT110/(INDEX(INDIRECT(BW110 & \"TruckSpeedTable\"),MATCH(BS110,HaulMaterials,0),MATCH(IF(CU110-INDIRECT(BW110 & \"TruckRollingResistance\")<0,0,CU110-INDIRECT(BW110 & \"TruckRollingResistance\")),INDIRECT(BW110 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW110=0,0,ROUND(BT110/(INDEX(INDIRECT(BW110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW110&\"TruckLoadedWeight\"),0),MATCH(IF(CU110-INDIRECT(BW110&\"TruckRollingResistance\")<0,0,CU110+INDIRECT(BW110&\"TruckRollingResistance\")),INDIRECT(BW110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW110=0,0,ROUND(BT110/(INDEX(INDIRECT(BW110&\"TruckUHSpeedTable\"),MATCH(BS110,HaulMaterials,0),MATCH(IF(CU110-INDIRECT(BW110&\"TruckRollingResistance\")<0,0,CU110+INDIRECT(BW110&\"TruckRollingResistance\")),INDIRECT(BW110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG110>=0,DH110,DI110)","v":0},{"$f":"IF(CG110>=0,DG110,DF110)","v":0},{"$f":"DJ110+DK110","v":0},{"$f":"IF(BW110=0,0,INDIRECT(BW110 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BW110=0,0,INDIRECT(BW110 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BW110=0,0,INDIRECT(BW110&IF(INDIRECT(BW110&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),SUM(DL110:DO110),K49)","v":0},{"$f":"IF(DP110=0,0,IF(OR(ISBLANK(L49),NOT(ISNUMBER(L49)),L49=\"\"),IF((DP110-DO110)/DO110<=1,2,ROUNDUP((DP110-DO110)/DO110,0)),L49))","v":0},{"$f":"IF(DP110=0,0,ROUND((60/DP110)*INDIRECT(BW110 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BW110=0,0,ROUND(DQ110*DR110*TruckOperator*INDIRECT(BW110 & \"TruckJobEfficiency\")*INDIRECT(BW110 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DS110=0,0,IF(ROUND(CQ110/DS110,HoursRounding)<1,1,ROUND(CQ110/DS110,HoursRounding)))","v":0},{"$f":"IF(BW110=0,0,ROUND(IF(DT110<1,1,(DT110))*((DQ110*INDIRECT(BW110&\"TruckEquipRate\"))+INDIRECT(BW110&\"LoaderEquipRate\")+INDIRECT(BW110&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BW110=0,0,ROUND(IF(DT110<1,1,(DT110))*((DQ110*INDIRECT(BW110 & \"TruckLaborRate\"))+INDIRECT(BW110 & \"LoaderLaborRate\")+INDIRECT(BW110 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DU110+DV110","v":0},{"$f":"ROUND(BT110/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU110-HaulScraperRollingResistance<0,0,CU110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS110=0,0,ROUND(BT110/(INDEX(HaulScraperSpeedTable,MATCH(BS110,HaulMaterials,0)+1,MATCH(IF(CU110-HaulScraperRollingResistance<0,0,CU110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU110-HaulScraperRollingResistance<0,0,CU110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS110=0,0,ROUND(BT110/(INDEX(HaulScraperUHSpeedTable,MATCH(BS110,HaulMaterials,0),MATCH(IF(CU110-HaulScraperRollingResistance<0,0,CU110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU110>=0,DZ110,EA110)","v":0},{"$f":"IF(BU110>=0,DY110,DX110)","v":0},{"$f":"EB110+EC110","v":0},{"$f":"IF(D110=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),SUM(ED110:EE110),K49)","v":0},{"$f":"IF(OR(ISBLANK(L49),NOT(ISNUMBER(L49)),L49=\"\"),IF(TRUNC(ED110/EE110,0)<1,1,ROUND(ED110/EE110,0)+1),L49)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(ED110+EE110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EG110,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CQ110/EH110,HoursRounding)<1,1,ROUND(CQ110/EH110,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI110<1,1,EI110)*((EG110*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI110<1,1,EI110)*((EG110*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EJ110+EK110","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT110/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU110-TandemScraperRollingResistance<0,0,CU110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS110=0,0,ROUND(BT110/(INDEX(TandemScraperSpeedTable,MATCH(BS110,HaulMaterials,0)+1,MATCH(IF(CU110-TandemScraperRollingResistance<0,0,CU110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU110-TandemScraperRollingResistance<0,0,CU110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS110=0,0,ROUND(BT110/(INDEX(TandemScraperUHSpeedTable,MATCH(BS110,HaulMaterials,0),MATCH(IF(CU110-TandemScraperRollingResistance<0,0,CU110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU110>=0,EO110,EP110)","v":0},{"$f":"IF(BU110>=0,EN110,EM110)","v":0},{"$f":"EQ110+ER110","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),SUM(ES110:ET110),K49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L49),NOT(ISNUMBER(L49)),L49=\"\"),IF(TRUNC(ES110/ET110,0)<2,2,TRUNC(ES110/ET110,0)+IF(MOD(TRUNC(ES110/ET110,0),2),1,0)),L49+IF(MOD(L49,2)>0,1))","v":2},{"$f":"ROUND((60/(ES110+ET110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EV110,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ110/EW110,HoursRounding)<1,1,ROUND(CQ110/EW110,HoursRounding))","v":1},{"$f":"ROUND(IF(EX110<1,1,EX110)*((EV110*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EX110<1,1,EX110)*((EV110*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EY110+EZ110","v":1004},{"$f":"ABS(CG110)","v":0},{"$f":"IF(CH110=0,0,ROUND(CF110/(INDEX(INDIRECT(CH110 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH110 & \"TruckLoadedWeight\"),0),MATCH(IF(FB110-INDIRECT(CH110 & \"TruckRollingResistance\")<0,0,FB110-INDIRECT(CH110 & \"TruckRollingResistance\")),INDIRECT(CH110 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH110=0,0,ROUND(CF110/(INDEX(INDIRECT(CH110 & \"TruckSpeedTable\"),MATCH(BS110,HaulMaterials,0),MATCH(IF(FB110-INDIRECT(CH110 & \"TruckRollingResistance\")<0,0,FB110-INDIRECT(CH110 & \"TruckRollingResistance\")),INDIRECT(CH110 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH110=0,0,ROUND(CF110/(INDEX(INDIRECT(CH110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH110&\"TruckLoadedWeight\"),0),MATCH(IF(FB110-INDIRECT(CH110&\"TruckRollingResistance\")<0,0,FB110+INDIRECT(CH110&\"TruckRollingResistance\")),INDIRECT(CH110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH110=0,0,ROUND(CF110/(INDEX(INDIRECT(CH110&\"TruckUHSpeedTable\"),MATCH(BS110,HaulMaterials,0),MATCH(IF(FB110-INDIRECT(CH110&\"TruckRollingResistance\")<0,0,FB110+INDIRECT(CH110&\"TruckRollingResistance\")),INDIRECT(CH110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG110>=0,FE110,FF110)","v":0},{"$f":"IF(CG110>=0,FD110,FC110)","v":0},{"$f":"FG110+FH110","v":0},{"$f":"IF(CH110=0,0,INDIRECT(CH110 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CH110=0,0,INDIRECT(CH110 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CH110=0,0,INDIRECT(CH110&IF(INDIRECT(CH110&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(FI110:FL110),I61)","v":0},{"$f":"IF(FM110=0,0,IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),IF((FM110-FL110)/FL110<=1,2,ROUNDUP((FM110-FL110)/FL110,0)),J61))","v":0},{"$f":"IF(FM110=0,0,ROUND((60/FM110)*INDIRECT(CH110 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CH110=0,0,ROUND(FN110*FO110*TruckOperator*INDIRECT(CH110 & \"TruckJobEfficiency\")*INDIRECT(CH110 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FP110=0,0,IF(ROUND(CR110/FP110,HoursRounding)<1,1,ROUND(CR110/FP110,HoursRounding)))","v":0},{"$f":"IF(CH110=0,0,ROUND(IF(FQ110<1,1,(FQ110))*((FN110*INDIRECT(CH110&\"TruckEquipRate\"))+INDIRECT(CH110&\"LoaderEquipRate\")+INDIRECT(CH110&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CH110=0,0,ROUND(IF(FQ110<1,1,(FQ110))*((FN110*INDIRECT(CH110 & \"TruckLaborRate\"))+INDIRECT(CH110 & \"LoaderLaborRate\")+INDIRECT(CH110 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FR110+FS110","v":0},{"$f":"ROUND(CF110/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB110-HaulScraperRollingResistance<0,0,FB110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS110=0,0,ROUND(CF110/(INDEX(HaulScraperSpeedTable,MATCH(BS110,HaulMaterials,0)+1,MATCH(IF(FB110-HaulScraperRollingResistance<0,0,FB110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB110-HaulScraperRollingResistance<0,0,FB110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS110=0,0,ROUND(CF110/(INDEX(HaulScraperUHSpeedTable,MATCH(BS110,HaulMaterials,0),MATCH(IF(FB110-HaulScraperRollingResistance<0,0,FB110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG110>=0,FW110,FX110)","v":0},{"$f":"IF(CG110>=0,FV110,FU110)","v":0},{"$f":"FY110+FZ110","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(GA110:GB110),I61)","v":1.2},{"$f":"IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),IF(TRUNC(GA110/GB110,0)<1,1,ROUND(GA110/GB110,0)+1),J61)","v":1},{"$f":"ROUND((60/(GA110+GB110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GD110,CubesRounding)","v":1204},{"$f":"IF(ROUND(CR110/GE110,HoursRounding)<1,1,ROUND($CR110/GE110,HoursRounding))","v":1},{"$f":"ROUND(IF(GF110<1,1,GF110)*((GD110*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GF110<1,1,GF110)*((GD110*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GG110+GH110","v":908},{"$f":"ROUND(CF110/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB110-TandemScraperRollingResistance<0,0,FB110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS110=0,0,ROUND(CF110/(INDEX(TandemScraperSpeedTable,MATCH(BS110,HaulMaterials,0)+1,MATCH(IF(FB110-TandemScraperRollingResistance<0,0,FB110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB110-TandemScraperRollingResistance<0,0,FB110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS110=0,0,ROUND(CF110/(INDEX(TandemScraperUHSpeedTable,MATCH(BS110,HaulMaterials,0),MATCH(IF(FB110-TandemScraperRollingResistance<0,0,FB110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG110>=0,GL110,GM110)","v":0},{"$f":"IF(CG110>=0,GK110,GJ110)","v":0},{"$f":"GN110+GO110","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(GP110:GQ110),I61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L49),NOT(ISNUMBER(L49)),L49=\"\"),IF(TRUNC(GP110/GQ110,0)<2,2,TRUNC(GP110/GQ110,0)+IF(MOD(TRUNC(GP110/GQ110,0),2),1,0)),L49+IF(MOD(L49,2)>0,1))","v":2},{"$f":"ROUND((60/(GP110+GQ110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GS110,CubesRounding)","v":2626},{"$f":"IF(ROUND(CR110/GT110,HoursRounding)<1,1,ROUND(CR110/GT110,HoursRounding))","v":1},{"$f":"ROUND(IF(GU110<1,1,GU110)*((GS110*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GU110<1,1,GU110)*((GS110*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GV110+GW110","v":1004}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"TSF"},{"$f":"IF(OR(ISBLANK(B33),CQ111=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CQ111),0),CQ111))","v":0},{"$f":"IF(OR(ISBLANK(B33)),0,IF(Metric,ROUND(CY_2_M3*(CR111),0),CR111))","v":0},{"$f":"IF(OR(ISBLANK(B33),C111=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(OR(BY111<>0,BX111=0),\"Select Fleet\",IF(RIGHT(BX111,6)=\"Loader\",INDIRECT(BW111&\"CrusherLoader\"),IF(RIGHT(BX111,5)=\"Truck\",INDIRECT(BW111&\"Truck\")&\"/\"&INDIRECT(BW111&\"Loader\")&\"/\"&INDIRECT(BW111&\"CrusherLoader\"),IF(BW111=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BW111=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C111=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(OR(BY111<>0,BX111=0),\"Select Fleet\",CA111))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C111=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(OR(BY111<>0,BX111=0),\"Select Fleet\",BZ111))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C111=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(OR(BY111<>0,BX111=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB111,0),CB111)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C111=0),0,IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(OR(BY111<>0,BX111=0),\"Select Fleet\",CC111))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D111=0),\"\",IF(OR(ISBLANK(V33),ISBLANK(W33)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",IF(RIGHT(CI111,5)=\"Truck\",INDIRECT(CH111&\"Truck\")&\"/\"&INDIRECT(CH111&\"Loader\")&\"/\"&INDIRECT(CH111&\"TruckDozer\"),IF(CH111=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CH111=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D111=0),\"\",IF(OR(ISBLANK(V33),ISBLANK(W33)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",CK111))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D111=0),\"\",IF(OR(ISBLANK(V33),ISBLANK(W33)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",CJ111))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D111=0),\"\",IF(OR(ISBLANK(V33),ISBLANK(W33)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CL111,0),CL111)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D111=0),0,IF(OR(ISBLANK(V33),ISBLANK(W33)),\"Haul Info\",IF(BS111=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",CM111))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(F50),ISBLANK(G50),I111=\"\",ISTEXT(I111)),0,CD111)","v":0},{"$f":"IF(OR(ISBLANK(B33),O111=0),0,CE111)","v":0},{"$f":"IF(OR(ISBLANK(B33),C111=0,O111=\"\"),0,SUM(O111:P111))","v":0},{"$f":"IF(OR(ISBLANK(B33),C111=0,O111=\"\",),0,IF(C50=\"Yes\",CS111,0)+IF(D50=\"Yes\",CT111,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D111=0),0,BO111+BQ111)","v":0},{"$f":"IF(OR(ISBLANK(B33),D111=0),0,BP111+BR111)","v":0},{"$f":"IF(OR(ISBLANK(B33),D111=0,S111=\"\"),0,IF(D111=0,0,SUM(S111:T111)))","v":0},{"$f":"IF(OR(ISBLANK(B33),D111=0,ISBLANK(G62),ISBLANK(H62)),0,CN111)","v":0},{"$f":"IF(OR(ISBLANK(B33),D111=0,V111=\"\"),0,CO111)","v":0},{"$f":"IF(OR(ISBLANK(B33),D111=0,ISBLANK(G62),ISBLANK(H62)),0,SUM(V111:W111))","v":0},{"$f":"IF(OR(ISBLANK(B33),D111=0,ISBLANK(G62),ISBLANK(H62)),0,Q111+R111+U111+X111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX93","v":635},{"$f":"ROUND(IF((BA111^2)-(BC111^2)<0,0,SQRT((BA111^2)-(BC111^2))),0)","v":616},{"$f":"BA93","v":154},{"$f":"BC33","v":17289},{"$f":"BB33","v":244.99},{"$f":"ROUND(((BA111)*BD111)/43560,2)","v":252.03},{"$f":"BF33","v":305.39},{"$f":"BH33","v":0},{"$f":"BI33","v":0},{"$f":"ROUND((BF111*43560*(1/12)*BH111)/27,0)","v":0},{"$f":"ROUND((BB111*BD111)/43560,2)","v":244.49},{"$f":"IF(BE111-BK111<0,0,ROUND(BE111-BK111,2))","v":0.5},{"$f":"ROUND(((BG111+BL111)*43560*(1/12)*BI111)/27,0)","v":0},{"$f":"BJ111+BM111","v":0},{"$f":"ROUND(IF(I50=\"Yes\",IF(Metric,BJ111*Yd3_2_M3,BJ111)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I50=\"Yes\",IF(Metric,BJ111*Yd3_2_M3,BJ111)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J50=\"Yes\",IF(Metric,BM111*Yd3_2_M3,BM111)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J50=\"Yes\",IF(Metric,BM111*Yd3_2_M3,BM111)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G62","v":0},{"$f":"BD50","v":0},{"$f":"BE50","v":0},{"$f":"BA50","v":0},{"$f":"BC50","v":0},{"$f":"IF(OR(D111=0,D111=\"\"),0,H50)","v":0},{"$f":"BB50","v":0},{"$f":"IF(RIGHT(BX111,5)=\"Truck\",DQ111,IF(BX111=\"Scraper Dozer\",EG111,IF(BX111=\"Tandem Scraper\",EV111,IF(RIGHT(BX111,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BV111=\"LongHaul\",IF(RIGHT(BX111,5)=\"Truck\",DP111,IF(BX111=\"Scraper Dozer\",EF111,IF(BX111=\"Tandem Scraper\",EU111,0))),CY111)","v":""},{"$f":"IF(BV111=\"LongHaul\",IF(RIGHT(BX111,5)=\"Truck\",DS111,IF(BX111=\"Scraper Dozer\",EH111,IF(BX111=\"Tandem Scraper\",EW111,\"\"))),DA111)","v":0},{"$f":"IF(BV111=\"LongHaul\",IF(RIGHT(BX111,5)=\"Truck\",DS111,IF(BX111=\"Scraper Dozer\",EI111,IF(BX111=\"Tandem Scraper\",EX111,\"\"))),DB111)","v":0},{"$f":"IF(BV111=\"LongHaul\",IF(RIGHT(BX111,5)=\"Truck\",DV111,IF(BX111=\"Scraper Dozer\",EK111,IF(BX111=\"Tandem Scraper\",EZ111,\"\"))),DD111)","v":0},{"$f":"IF(BV111=\"LongHaul\",IF(RIGHT(BX111,5)=\"Truck\",DU111,IF(BX111=\"Scraper Dozer\",EJ111,IF(BX111=\"Tandem Scraper\",EY111,\"\"))),DC111)","v":0},{"$f":"BJ33","v":0},{"$f":"BK33","v":0},{"$f":"BB62","v":0},{"$f":"H62","v":0},{"$f":"IF(RIGHT(CI111,5)=\"Truck\",FN111,IF(CI111=\"Scraper Dozer\",GD111,IF(CI111=\"Tandem Scraper\",GS111,0)))","v":0},{"$f":"IF(RIGHT(CI111,5)=\"Truck\",FM111,IF(CI111=\"Scraper Dozer\",GC111,IF(CI111=\"Tandem Scraper\",GR111,0)))","v":0},{"$f":"IF(RIGHT(CI111,5)=\"Truck\",FP111,IF(CI111=\"Scraper Dozer\",GE111,IF(CI111=\"Tandem Scraper\",GT111,0)))","v":0},{"$f":"IF(RIGHT(CI111,5)=\"Truck\",FQ111,IF(BX111=\"Scraper Dozer\",GF111,IF(BX111=\"Tandem Scraper\",GU111,0)))","v":0},{"$f":"IF(RIGHT(CI111,5)=\"Truck\",FS111,IF(CI111=\"Scraper Dozer\",GH111,IF(CI111=\"Tandem Scraper\",GW111,0)))","v":0},{"$f":"IF(RIGHT(CI111,5)=\"Truck\",FR111,IF(CI111=\"Scraper Dozer\",GG111,IF(CI111=\"Tandem Scraper\",GV111,0)))","v":0},{"$f":"BF111+BL111","v":252.53},{"$f":"IF(OR(AND(OR(ISBLANK(C50),C50=\"No\"),OR(ISBLANK(D50),D50=\"No\")),ISBLANK(BN111)),0,ROUND(BN111/IF(ISBLANK(E50),1,(1-E50)),0))","v":0},{"$f":"BN111","v":0},{"$f":"C111*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C111*Screening","v":0},{"$f":"ABS(BU111)","v":0},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",(ROUND(Ft2M*BT111,0)*INDEX(LoaderTravelEmptyArray,MATCH(E111,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E111,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",(ROUND(Ft2M*BT111,0)*INDEX(LoaderTravelLoadedArray,MATCH(E111,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E111,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E111,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),IF(RIGHT(BX111,6)=\"Loader\",ROUND(SUM(CV111:CX111),2),\"\"),K50)","v":""},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E111,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",ROUND(60/CY111*CZ111,0),0)","v":0},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",ROUND(CQ111/DA111,0),0)","v":0},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",ROUND(IF(DB111<1,1,(DB111))*INDIRECT(BW111&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",ROUND(IF(DB111<1,1,(DB111))*INDIRECT(BW111&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX111,6)=\"Loader\",DC111+DD111,0)","v":0},{"$f":"IF(BW111=0,0,ROUND(BT111/(INDEX(INDIRECT(BW111 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW111 & \"TruckLoadedWeight\"),0),MATCH(IF($CU111-INDIRECT(BW111 & \"TruckRollingResistance\")<0,0,$CU111-INDIRECT(BW111 & \"TruckRollingResistance\")),INDIRECT(BW111 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW111=0,0,ROUND(BT111/(INDEX(INDIRECT(BW111 & \"TruckSpeedTable\"),MATCH(BS111,HaulMaterials,0),MATCH(IF(CU111-INDIRECT(BW111 & \"TruckRollingResistance\")<0,0,CU111-INDIRECT(BW111 & \"TruckRollingResistance\")),INDIRECT(BW111 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW111=0,0,ROUND(BT111/(INDEX(INDIRECT(BW111&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW111&\"TruckLoadedWeight\"),0),MATCH(IF(CU111-INDIRECT(BW111&\"TruckRollingResistance\")<0,0,CU111+INDIRECT(BW111&\"TruckRollingResistance\")),INDIRECT(BW111&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW111=0,0,ROUND(BT111/(INDEX(INDIRECT(BW111&\"TruckUHSpeedTable\"),MATCH(BS111,HaulMaterials,0),MATCH(IF(CU111-INDIRECT(BW111&\"TruckRollingResistance\")<0,0,CU111+INDIRECT(BW111&\"TruckRollingResistance\")),INDIRECT(BW111&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG111>=0,DH111,DI111)","v":0},{"$f":"IF(CG111>=0,DG111,DF111)","v":0},{"$f":"DJ111+DK111","v":0},{"$f":"IF(BW111=0,0,INDIRECT(BW111 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BW111=0,0,INDIRECT(BW111 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BW111=0,0,INDIRECT(BW111&IF(INDIRECT(BW111&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(DL111:DO111),K50)","v":0},{"$f":"IF(DP111=0,0,IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF((DP111-DO111)/DO111<=1,2,ROUNDUP((DP111-DO111)/DO111,0)),L50))","v":0},{"$f":"IF(DP111=0,0,ROUND((60/DP111)*INDIRECT(BW111 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BW111=0,0,ROUND(DQ111*DR111*TruckOperator*INDIRECT(BW111 & \"TruckJobEfficiency\")*INDIRECT(BW111 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DS111=0,0,IF(ROUND(CQ111/DS111,HoursRounding)<1,1,ROUND(CQ111/DS111,HoursRounding)))","v":0},{"$f":"IF(BW111=0,0,ROUND(IF(DT111<1,1,(DT111))*((DQ111*INDIRECT(BW111&\"TruckEquipRate\"))+INDIRECT(BW111&\"LoaderEquipRate\")+INDIRECT(BW111&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BW111=0,0,ROUND(IF(DT111<1,1,(DT111))*((DQ111*INDIRECT(BW111 & \"TruckLaborRate\"))+INDIRECT(BW111 & \"LoaderLaborRate\")+INDIRECT(BW111 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DU111+DV111","v":0},{"$f":"ROUND(BT111/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU111-HaulScraperRollingResistance<0,0,CU111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS111=0,0,ROUND(BT111/(INDEX(HaulScraperSpeedTable,MATCH(BS111,HaulMaterials,0)+1,MATCH(IF(CU111-HaulScraperRollingResistance<0,0,CU111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT111/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU111-HaulScraperRollingResistance<0,0,CU111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS111=0,0,ROUND(BT111/(INDEX(HaulScraperUHSpeedTable,MATCH(BS111,HaulMaterials,0),MATCH(IF(CU111-HaulScraperRollingResistance<0,0,CU111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU111>=0,DZ111,EA111)","v":0},{"$f":"IF(BU111>=0,DY111,DX111)","v":0},{"$f":"EB111+EC111","v":0},{"$f":"IF(D111=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(ED111:EE111),K50)","v":0},{"$f":"IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF(TRUNC(ED111/EE111,0)<1,1,ROUND(ED111/EE111,0)+1),L50)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(ED111+EE111)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EG111,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CQ111/EH111,HoursRounding)<1,1,ROUND(CQ111/EH111,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI111<1,1,EI111)*((EG111*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI111<1,1,EI111)*((EG111*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EJ111+EK111","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT111/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU111-TandemScraperRollingResistance<0,0,CU111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS111=0,0,ROUND(BT111/(INDEX(TandemScraperSpeedTable,MATCH(BS111,HaulMaterials,0)+1,MATCH(IF(CU111-TandemScraperRollingResistance<0,0,CU111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT111/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU111-TandemScraperRollingResistance<0,0,CU111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS111=0,0,ROUND(BT111/(INDEX(TandemScraperUHSpeedTable,MATCH(BS111,HaulMaterials,0),MATCH(IF(CU111-TandemScraperRollingResistance<0,0,CU111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU111>=0,EO111,EP111)","v":0},{"$f":"IF(BU111>=0,EN111,EM111)","v":0},{"$f":"EQ111+ER111","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(ES111:ET111),K50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF(TRUNC(ES111/ET111,0)<2,2,TRUNC(ES111/ET111,0)+IF(MOD(TRUNC(ES111/ET111,0),2),1,0)),L50+IF(MOD(L50,2)>0,1))","v":2},{"$f":"ROUND((60/(ES111+ET111)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EV111,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ111/EW111,HoursRounding)<1,1,ROUND(CQ111/EW111,HoursRounding))","v":1},{"$f":"ROUND(IF(EX111<1,1,EX111)*((EV111*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EX111<1,1,EX111)*((EV111*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EY111+EZ111","v":1004},{"$f":"ABS(CG111)","v":0},{"$f":"IF(CH111=0,0,ROUND(CF111/(INDEX(INDIRECT(CH111 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH111 & \"TruckLoadedWeight\"),0),MATCH(IF(FB111-INDIRECT(CH111 & \"TruckRollingResistance\")<0,0,FB111-INDIRECT(CH111 & \"TruckRollingResistance\")),INDIRECT(CH111 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH111=0,0,ROUND(CF111/(INDEX(INDIRECT(CH111 & \"TruckSpeedTable\"),MATCH(BS111,HaulMaterials,0),MATCH(IF(FB111-INDIRECT(CH111 & \"TruckRollingResistance\")<0,0,FB111-INDIRECT(CH111 & \"TruckRollingResistance\")),INDIRECT(CH111 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH111=0,0,ROUND(CF111/(INDEX(INDIRECT(CH111&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH111&\"TruckLoadedWeight\"),0),MATCH(IF(FB111-INDIRECT(CH111&\"TruckRollingResistance\")<0,0,FB111+INDIRECT(CH111&\"TruckRollingResistance\")),INDIRECT(CH111&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH111=0,0,ROUND(CF111/(INDEX(INDIRECT(CH111&\"TruckUHSpeedTable\"),MATCH(BS111,HaulMaterials,0),MATCH(IF(FB111-INDIRECT(CH111&\"TruckRollingResistance\")<0,0,FB111+INDIRECT(CH111&\"TruckRollingResistance\")),INDIRECT(CH111&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG111>=0,FE111,FF111)","v":0},{"$f":"IF(CG111>=0,FD111,FC111)","v":0},{"$f":"FG111+FH111","v":0},{"$f":"IF(CH111=0,0,INDIRECT(CH111 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CH111=0,0,INDIRECT(CH111 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CH111=0,0,INDIRECT(CH111&IF(INDIRECT(CH111&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(FI111:FL111),I62)","v":0},{"$f":"IF(FM111=0,0,IF(OR(ISBLANK(J62),NOT(ISNUMBER(J62)),J62=\"\"),IF((FM111-FL111)/FL111<=1,2,ROUNDUP((FM111-FL111)/FL111,0)),J62))","v":0},{"$f":"IF(FM111=0,0,ROUND((60/FM111)*INDIRECT(CH111 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CH111=0,0,ROUND(FN111*FO111*TruckOperator*INDIRECT(CH111 & \"TruckJobEfficiency\")*INDIRECT(CH111 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FP111=0,0,IF(ROUND(CR111/FP111,HoursRounding)<1,1,ROUND(CR111/FP111,HoursRounding)))","v":0},{"$f":"IF(CH111=0,0,ROUND(IF(FQ111<1,1,(FQ111))*((FN111*INDIRECT(CH111&\"TruckEquipRate\"))+INDIRECT(CH111&\"LoaderEquipRate\")+INDIRECT(CH111&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CH111=0,0,ROUND(IF(FQ111<1,1,(FQ111))*((FN111*INDIRECT(CH111 & \"TruckLaborRate\"))+INDIRECT(CH111 & \"LoaderLaborRate\")+INDIRECT(CH111 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FR111+FS111","v":0},{"$f":"ROUND(CF111/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB111-HaulScraperRollingResistance<0,0,FB111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS111=0,0,ROUND(CF111/(INDEX(HaulScraperSpeedTable,MATCH(BS111,HaulMaterials,0)+1,MATCH(IF(FB111-HaulScraperRollingResistance<0,0,FB111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF111/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB111-HaulScraperRollingResistance<0,0,FB111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS111=0,0,ROUND(CF111/(INDEX(HaulScraperUHSpeedTable,MATCH(BS111,HaulMaterials,0),MATCH(IF(FB111-HaulScraperRollingResistance<0,0,FB111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG111>=0,FW111,FX111)","v":0},{"$f":"IF(CG111>=0,FV111,FU111)","v":0},{"$f":"FY111+FZ111","v":0},1.2,{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(GA111:GB111),I62)","v":1.2},{"$f":"IF(OR(ISBLANK(J62),NOT(ISNUMBER(J62)),J62=\"\"),IF(TRUNC(GA111/GB111,0)<1,1,ROUND(GA111/GB111,0)+1),J62)","v":1},{"$f":"ROUND((60/(GA111+GB111)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GD111,CubesRounding)","v":1204},{"$f":"IF(ROUND(CR111/GE111,HoursRounding)<1,1,ROUND($CR111/GE111,HoursRounding))","v":1},{"$f":"ROUND(IF(GF111<1,1,GF111)*((GD111*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GF111<1,1,GF111)*((GD111*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GG111+GH111","v":908},{"$f":"ROUND(CF111/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB111-TandemScraperRollingResistance<0,0,FB111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS111=0,0,ROUND(CF111/(INDEX(TandemScraperSpeedTable,MATCH(BS111,HaulMaterials,0)+1,MATCH(IF(FB111-TandemScraperRollingResistance<0,0,FB111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF111/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB111-TandemScraperRollingResistance<0,0,FB111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS111=0,0,ROUND(CF111/(INDEX(TandemScraperUHSpeedTable,MATCH(BS111,HaulMaterials,0),MATCH(IF(FB111-TandemScraperRollingResistance<0,0,FB111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG111>=0,GL111,GM111)","v":0},{"$f":"IF(CG111>=0,GK111,GJ111)","v":0},{"$f":"GN111+GO111","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(I62),NOT(ISNUMBER(I62)),I62=\"\"),SUM(GP111:GQ111),I62)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF(TRUNC(GP111/GQ111,0)<2,2,TRUNC(GP111/GQ111,0)+IF(MOD(TRUNC(GP111/GQ111,0),2),1,0)),L50+IF(MOD(L50,2)>0,1))","v":2},{"$f":"ROUND((60/(GP111+GQ111)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GS111,CubesRounding)","v":2626},{"$f":"IF(ROUND(CR111/GT111,HoursRounding)<1,1,ROUND(CR111/GT111,HoursRounding))","v":1},{"$f":"ROUND(IF(GU111<1,1,GU111)*((GS111*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GU111<1,1,GU111)*((GS111*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GV111+GW111","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C110:C112)=0,0,SUM(C110:C112))","v":0},{"$f":"IF(SUM(D110:D112)=0,0,SUM(D110:D112))","v":0},null,null,null,null,{"$f":"IF(SUM(I110:I112)=0,0,SUM(I110:I112))","v":0},null,null,null,null,{"$f":"IF(SUM(N110:N112)=0,0,SUM(N110:N112))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A119)&\" - \"&VLOOKUP(A119,TableTitles,2)","v":"Tailings - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final Dump Footprint","Final Slope Area","Tailings Surface Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet",null,"# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Cycle Time","Number Scrapers Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),CQ122=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CQ122),0),CQ122))","v":0},{"$f":"IF(OR(ISBLANK(B32)),0,IF(Metric,ROUND(CY_2_M3*(CR122),0),CR122))","v":0},{"$f":"IF(OR(ISBLANK(B32),C122=0),\"\",IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(OR(BY122<>0,BX122=0),\"Select Fleet\",IF(RIGHT(BX122,6)=\"Loader\",INDIRECT(BW122&\"CrusherLoader\"),IF(RIGHT(BX122,5)=\"Truck\",INDIRECT(BW122&\"Truck\")&\"/\"&INDIRECT(BW122&\"Loader\")&\"/\"&INDIRECT(BW122&\"CrusherLoader\"),IF(BW122=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BW122=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C122=0),\"\",IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(OR(BY122<>0,BX122=0),\"Select Fleet\",CA122))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C122=0),\"\",IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(OR(BY122<>0,BX122=0),\"Select Fleet\",BZ122))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C122=0),\"\",IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(OR(BY122<>0,BX122=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB122,0),CB122)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C122=0),0,IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(OR(BY122<>0,BX122=0),\"Select Fleet\",CC122))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D122=0),\"\",IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",IF(RIGHT(CI122,5)=\"Truck\",INDIRECT(CH122&\"Truck\")&\"/\"&INDIRECT(CH122&\"Loader\")&\"/\"&INDIRECT(CH122&\"TruckDozer\"),IF(CH122=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CH122=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D122=0),\"\",IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",CK122))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D122=0),\"\",IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",CJ122))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D122=0),\"\",IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CL122,0),CL122)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D122=0),0,IF(OR(ISBLANK(Z32),ISBLANK(AA32)),\"Haul Info\",IF(BS122=0,\"Select Material\",IF(CI110=0,\"Select Fleet\",CM122))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(P49),ISBLANK(Q49),I122=\"\",ISTEXT(I122)),0,CD122)","v":0},{"$f":"IF(OR(ISBLANK(B32),O122=\"\"),0,CE122)","v":0},{"$f":"IF(OR(ISBLANK(B32),C122=\"\",O122=\"\"),0,SUM(O122:P122))","v":0},{"$f":"IF(OR(ISBLANK(B32),C122=\"\",O122=\"\",),0,IF(M49=\"Yes\",CS122,0)+IF(N49=\"Yes\",CT122,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D122=\"\",ISBLANK(K61),ISBLANK(L61),AND(OR(ISBLANK(S49),S49=\"No\"),OR(ISBLANK(T49),T49=\"No\"))),0,D122*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B32),D122=\"\",ISBLANK(K61),ISBLANK(L61),AND(OR(ISBLANK(S49),S49=\"No\"),OR(ISBLANK(T49),T49=\"No\"))),0,D122*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B32),D122=\"\",S122=\"\"),0,IF(D122=0,0,SUM(S122:T122)))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D122),D122=0,ISBLANK(K61),ISBLANK(L61)),0,CN122)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D122),D122=0,V122=\"\"),0,CO122)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D122),D122=\"\",ISBLANK(K61),ISBLANK(L61)),0,SUM(V122:W122))","v":0},{"$f":"IF(OR(ISBLANK(B32),D122=\"\",ISBLANK(V122),ISBLANK(W122)),0,Q122+R122+U122+X122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX92","v":0},{"$f":"ROUND(IF((BA122^2)-(BC122^2)<0,0,SQRT((BA122^2)-(BC122^2))),0)","v":0},{"$f":"BA92","v":0},{"$f":"BC32","v":0},{"$f":"BB32","v":0},{"$f":"ROUND(((BA122)*BD122)/43560,2)","v":0},{"$f":"BG110","v":0},{"$f":"BL32","v":0},{"$f":"BM32","v":0},{"$f":"ROUND((BF122*43560*(1/12)*BH122)/27,0)","v":0},{"$f":"ROUND((BB122*BD122)/43560,2)","v":0},{"$f":"IF(BE122-BK122<0,0,ROUND(BE122-BK122,2))","v":0},{"$f":"ROUND(((BG122+BL122)*43560*(1/12)*BI122)/27,0)","v":0},{"$f":"BJ122+BM122","v":0},{"$f":"ROUND(IF(S49=\"Yes\",IF(Metric,BJ122*Yd3_2_M3,BJ122)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S49=\"Yes\",IF(Metric,BJ122*Yd3_2_M3,BJ122)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T49=\"Yes\",IF(Metric,BM122*Yd3_2_M3,BM122)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T49=\"Yes\",IF(Metric,BM122*Yd3_2_M3,BM122)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K61","v":0},{"$f":"BI49","v":0},{"$f":"Q49","v":0},{"$f":"BF49","v":0},{"$f":"BH49","v":0},{"$f":"R49","v":0},{"$f":"BG49","v":0},{"$f":"IF(RIGHT(BX122,5)=\"Truck\",DQ122,IF(BX122=\"Scraper Dozer\",EG122,IF(BX122=\"Tandem Scraper\",EV122,IF(RIGHT(BX122,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BV122=\"LongHaul\",IF(RIGHT(BX122,5)=\"Truck\",DP122,IF(BX122=\"Scraper Dozer\",EF122,IF(BX122=\"Tandem Scraper\",EU122,0))),CY122)","v":0},{"$f":"IF(BV122=\"LongHaul\",IF(RIGHT(BX122,5)=\"Truck\",DS122,IF(BX122=\"Scraper Dozer\",EH122,IF(BX122=\"Tandem Scraper\",EW122,0))),DA122)","v":0},{"$f":"IF(BV122=\"LongHaul\",IF(RIGHT(BX122,5)=\"Truck\",DS122,IF(BX122=\"Scraper Dozer\",EI122,IF(BX122=\"Tandem Scraper\",EX122,0))),DB122)","v":0},{"$f":"IF(BV122=\"LongHaul\",IF(RIGHT(BX122,5)=\"Truck\",DV122,IF(BX122=\"Scraper Dozer\",EK122,IF(BX122=\"Tandem Scraper\",EZ122,\"\"))),DD122)","v":0},{"$f":"IF(BV122=\"LongHaul\",IF(RIGHT(BX122,5)=\"Truck\",DU122,IF(BX122=\"Scraper Dozer\",EJ122,IF(BX122=\"Tandem Scraper\",EY122,\"\"))),DC122)","v":0},{"$f":"BN32","v":0},{"$f":"BO32","v":0},{"$f":"BC61","v":0},{"$f":"L61","v":0},{"$f":"IF(RIGHT(CI122,5)=\"Truck\",FN122,IF(CI122=\"Scraper Dozer\",GD122,IF(CI122=\"Tandem Scraper\",GS122,0)))","v":0},{"$f":"IF(RIGHT(CI122,5)=\"Truck\",FM122,IF(CI122=\"Scraper Dozer\",GC122,IF(CI122=\"Tandem Scraper\",GR122,0)))","v":0},{"$f":"IF(RIGHT(CI122,5)=\"Truck\",FP122,IF(CI122=\"Scraper Dozer\",GE122,IF(CI122=\"Tandem Scraper\",GT122,0)))","v":0},{"$f":"IF(RIGHT(CI122,5)=\"Truck\",FQ122,IF(BX122=\"Scraper Dozer\",GF122,IF(BX122=\"Tandem Scraper\",GU122,0)))","v":0},{"$f":"IF(RIGHT(CI122,5)=\"Truck\",FS122,IF(CI122=\"Scraper Dozer\",GH122,IF(CI122=\"Tandem Scraper\",GW122,0)))","v":0},{"$f":"IF(RIGHT(CI122,5)=\"Truck\",FR122,IF(CI122=\"Scraper Dozer\",GG122,IF(CI122=\"Tandem Scraper\",GV122,0)))","v":0},{"$f":"BF122+BL122","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M49),M49=\"No\"),OR(ISBLANK(N49),N49=\"No\")),ISBLANK(BN122)),0,ROUND(BN122/IF(ISBLANK(O49),1,(1-O49)),0))","v":0},{"$f":"BN122","v":0},{"$f":"C122*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C122*Screening","v":0},{"$f":"ABS(BU122)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",(ROUND(Ft2M*BT122,0)*INDEX(LoaderTravelEmptyArray,MATCH(E122,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E122,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",(ROUND(Ft2M*BT122,0)*INDEX(LoaderTravelLoadedArray,MATCH(E122,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E122,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E122,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U49),NOT(ISNUMBER(U49)),U49=\"\"),IF(RIGHT(BX122,6)=\"Loader\",ROUND(SUM(CV122:CX122),2),0),U49)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E122,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",ROUND(60/CY122*CZ122,0),0)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",ROUND(CQ122/DA122,0),0)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",ROUND(IF(DB122<1,1,(DB122))*INDIRECT(BW122&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",ROUND(IF(DB122<1,1,(DB122))*INDIRECT(BW122&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX122,6)=\"Loader\",DC122+DD122,0)","v":0},{"$f":"IF(BW122=0,0,ROUND(BT122/(INDEX(INDIRECT(BW122 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW122 & \"TruckLoadedWeight\"),0),MATCH(IF($CU122-INDIRECT(BW122 & \"TruckRollingResistance\")<0,0,$CU122-INDIRECT(BW122 & \"TruckRollingResistance\")),INDIRECT(BW122 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW122=0,0,ROUND(BT122/(INDEX(INDIRECT(BW122 & \"TruckSpeedTable\"),MATCH(BS122,HaulMaterials,0),MATCH(IF(CU122-INDIRECT(BW122 & \"TruckRollingResistance\")<0,0,CU122-INDIRECT(BW122 & \"TruckRollingResistance\")),INDIRECT(BW122 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW122=0,0,ROUND(BT122/(INDEX(INDIRECT(BW122&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW122&\"TruckLoadedWeight\"),0),MATCH(IF(CU122-INDIRECT(BW122&\"TruckRollingResistance\")<0,0,CU122+INDIRECT(BW122&\"TruckRollingResistance\")),INDIRECT(BW122&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW122=0,0,ROUND(BT122/(INDEX(INDIRECT(BW122&\"TruckUHSpeedTable\"),MATCH(BS122,HaulMaterials,0),MATCH(IF(CU122-INDIRECT(BW122&\"TruckRollingResistance\")<0,0,CU122+INDIRECT(BW122&\"TruckRollingResistance\")),INDIRECT(BW122&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG122>=0,DH122,DI122)","v":0},{"$f":"IF(CG122>=0,DG122,DF122)","v":0},{"$f":"DJ122+DK122","v":0},{"$f":"IF(BW122=0,0,INDIRECT(BW122 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BW122=0,0,INDIRECT(BW122 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BW122=0,0,INDIRECT(BW122&IF(INDIRECT(BW122&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K61),NOT(ISNUMBER(K61)),K61=\"\"),SUM(DL122:DO122),K61)","v":0},{"$f":"IF(DP122=0,0,IF(OR(ISBLANK(V49),NOT(ISNUMBER(V49)),V49=\"\"),IF((DP122-DO122)/DO122<=1,2,ROUNDUP((DP122-DO122)/DO122,0)),V49))","v":0},{"$f":"IF(DP122=0,0,ROUND((60/DP122)*INDIRECT(BW122 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BW122=0,0,ROUND(DQ122*DR122*TruckOperator*INDIRECT(BW122 & \"TruckJobEfficiency\")*INDIRECT(BW122 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DS122=0,0,IF(ROUND(CQ122/DS122,HoursRounding)<1,1,ROUND(CQ122/DS122,HoursRounding)))","v":0},{"$f":"IF(BW122=0,0,ROUND(IF(DT122<1,1,(DT122))*((DQ122*INDIRECT(BW122&\"TruckEquipRate\"))+INDIRECT(BW122&\"LoaderEquipRate\")+INDIRECT(BW122&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BW122=0,0,ROUND(IF(DT122<1,1,(DT122))*((DQ122*INDIRECT(BW122 & \"TruckLaborRate\"))+INDIRECT(BW122 & \"LoaderLaborRate\")+INDIRECT(BW122 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DU122+DV122","v":0},{"$f":"ROUND(BT122/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU122-HaulScraperRollingResistance<0,0,CU122-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS122=0,0,ROUND(BT122/(INDEX(HaulScraperSpeedTable,MATCH(BS122,HaulMaterials,0)+1,MATCH(IF(CU122-HaulScraperRollingResistance<0,0,CU122-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT122/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU122-HaulScraperRollingResistance<0,0,CU122+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS122=0,0,ROUND(BT122/(INDEX(HaulScraperUHSpeedTable,MATCH(BS122,HaulMaterials,0),MATCH(IF(CU122-HaulScraperRollingResistance<0,0,CU122+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU122>=0,DZ122,EA122)","v":0},{"$f":"IF(BU122>=0,DY122,DX122)","v":0},{"$f":"EB122+EC122","v":0},{"$f":"IF(D122=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(U49),NOT(ISNUMBER(U49)),U49=\"\"),SUM(ED122:EE122),U49)","v":0},{"$f":"IF(OR(ISBLANK(V49),NOT(ISNUMBER(V49)),V49=\"\"),IF(TRUNC(ED122/EE122,0)<1,1,ROUND(ED122/EE122,0)+1),V49)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(ED122+EE122)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EG122,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CQ122/EH122,HoursRounding)<1,1,ROUND(CQ122/EH122,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI122<1,1,EI122)*((EG122*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI122<1,1,EI122)*((EG122*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EJ122+EK122","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT122/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU122-TandemScraperRollingResistance<0,0,CU122-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS122=0,0,ROUND(BT122/(INDEX(TandemScraperSpeedTable,MATCH(BS122,HaulMaterials,0)+1,MATCH(IF(CU122-TandemScraperRollingResistance<0,0,CU122-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT122/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU122-TandemScraperRollingResistance<0,0,CU122+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS122=0,0,ROUND(BT122/(INDEX(TandemScraperUHSpeedTable,MATCH(BS122,HaulMaterials,0),MATCH(IF(CU122-TandemScraperRollingResistance<0,0,CU122+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU122>=0,EO122,EP122)","v":0},{"$f":"IF(BU122>=0,EN122,EM122)","v":0},{"$f":"EQ122+ER122","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U49),NOT(ISNUMBER(U49)),U49=\"\"),SUM(ES122:ET122),U49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V49),NOT(ISNUMBER(V49)),V49=\"\"),IF(TRUNC(ES122/ET122,0)<2,2,TRUNC(ES122/ET122,0)+IF(MOD(TRUNC(ES122/ET122,0),2),1,0)),V49+IF(MOD(V49,2)>0,1))","v":2},{"$f":"ROUND((60/(ES122+ET122)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EV122,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ122/EW122,HoursRounding)<1,1,ROUND(CQ122/EW122,HoursRounding))","v":1},{"$f":"ROUND(IF(EX122<1,1,EX122)*((EV122*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EX122<1,1,EX122)*((EV122*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EY122+EZ122","v":1004},{"$f":"ABS(CG122)","v":0},{"$f":"IF(CH122=0,0,ROUND(CF122/(INDEX(INDIRECT(CH122 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH122 & \"TruckLoadedWeight\"),0),MATCH(IF(FB122-INDIRECT(CH122 & \"TruckRollingResistance\")<0,0,FB122-INDIRECT(CH122 & \"TruckRollingResistance\")),INDIRECT(CH122 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH122=0,0,ROUND(CF122/(INDEX(INDIRECT(CH122 & \"TruckSpeedTable\"),MATCH(BS122,HaulMaterials,0),MATCH(IF(FB122-INDIRECT(CH122 & \"TruckRollingResistance\")<0,0,FB122-INDIRECT(CH122 & \"TruckRollingResistance\")),INDIRECT(CH122 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH122=0,0,ROUND(CF122/(INDEX(INDIRECT(CH122&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH122&\"TruckLoadedWeight\"),0),MATCH(IF(FB122-INDIRECT(CH122&\"TruckRollingResistance\")<0,0,FB122+INDIRECT(CH122&\"TruckRollingResistance\")),INDIRECT(CH122&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH122=0,0,ROUND(CF122/(INDEX(INDIRECT(CH122&\"TruckUHSpeedTable\"),MATCH(BS122,HaulMaterials,0),MATCH(IF(FB122-INDIRECT(CH122&\"TruckRollingResistance\")<0,0,FB122+INDIRECT(CH122&\"TruckRollingResistance\")),INDIRECT(CH122&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG122>=0,FE122,FF122)","v":0},{"$f":"IF(CG122>=0,FD122,FC122)","v":0},{"$f":"FG122+FH122","v":0},{"$f":"IF(CH122=0,0,INDIRECT(CH122 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CH122=0,0,INDIRECT(CH122 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CH122=0,0,INDIRECT(CH122&IF(INDIRECT(CH122&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I73),NOT(ISNUMBER(I73)),I73=\"\"),SUM(FI122:FL122),I73)","v":0},{"$f":"IF(FM122=0,0,IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF((FM122-FL122)/FL122<=1,2,ROUNDUP((FM122-FL122)/FL122,0)),N61))","v":0},{"$f":"IF(FM122=0,0,ROUND((60/FM122)*INDIRECT(CH122 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CH122=0,0,ROUND(FN122*FO122*TruckOperator*INDIRECT(CH122 & \"TruckJobEfficiency\")*INDIRECT(CH122 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FP122=0,0,IF(ROUND(CR122/FP122,HoursRounding)<1,1,ROUND(CR122/FP122,HoursRounding)))","v":0},{"$f":"IF(CH122=0,0,ROUND(IF(FQ122<1,1,(FQ122))*((FN122*INDIRECT(CH122&\"TruckEquipRate\"))+INDIRECT(CH122&\"LoaderEquipRate\")+INDIRECT(CH122&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CH122=0,0,ROUND(IF(FQ122<1,1,(FQ122))*((FN122*INDIRECT(CH122 & \"TruckLaborRate\"))+INDIRECT(CH122 & \"LoaderLaborRate\")+INDIRECT(CH122 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FR122+FS122","v":0},{"$f":"ROUND(CF122/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB122-HaulScraperRollingResistance<0,0,FB122-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS122=0,0,ROUND(CF122/(INDEX(HaulScraperSpeedTable,MATCH(BS122,HaulMaterials,0)+1,MATCH(IF(FB122-HaulScraperRollingResistance<0,0,FB122-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF122/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB122-HaulScraperRollingResistance<0,0,FB122+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS122=0,0,ROUND(CF122/(INDEX(HaulScraperUHSpeedTable,MATCH(BS122,HaulMaterials,0),MATCH(IF(FB122-HaulScraperRollingResistance<0,0,FB122+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG122>=0,FW122,FX122)","v":0},{"$f":"IF(CG122>=0,FV122,FU122)","v":0},{"$f":"FY122+FZ122","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(GA122:GB122),M61)","v":1.2},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF(TRUNC(GA122/GB122,0)<1,1,ROUND(GA122/GB122,0)+1),N61)","v":1},{"$f":"ROUND((60/(GA122+GB122)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GD122,CubesRounding)","v":1204},{"$f":"IF(ROUND(CR122/GE122,HoursRounding)<1,1,ROUND($CR122/GE122,HoursRounding))","v":1},{"$f":"ROUND(IF(GF122<1,1,GF122)*((GD122*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GF122<1,1,GF122)*((GD122*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GG122+GH122","v":908},{"$f":"ROUND(CF122/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB122-TandemScraperRollingResistance<0,0,FB122-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS122=0,0,ROUND(CF122/(INDEX(TandemScraperSpeedTable,MATCH(BS122,HaulMaterials,0)+1,MATCH(IF(FB122-TandemScraperRollingResistance<0,0,FB122-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF122/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB122-TandemScraperRollingResistance<0,0,FB122+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS122=0,0,ROUND(CF122/(INDEX(TandemScraperUHSpeedTable,MATCH(BS122,HaulMaterials,0),MATCH(IF(FB122-TandemScraperRollingResistance<0,0,FB122+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG122>=0,GL122,GM122)","v":0},{"$f":"IF(CG122>=0,GK122,GJ122)","v":0},{"$f":"GN122+GO122","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U49),NOT(ISNUMBER(U49)),U49=\"\"),SUM(GP122:GQ122),U49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V49),NOT(ISNUMBER(V49)),V49=\"\"),IF(TRUNC(GP122/GQ122,0)<2,2,TRUNC(GP122/GQ122,0)+IF(MOD(TRUNC(GP122/GQ122,0),2),1,0)),V49+IF(MOD(V49,2)>0,1))","v":2},{"$f":"ROUND((60/(GP122+GQ122)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GS122,CubesRounding)","v":2626},{"$f":"IF(ROUND(CR122/GT122,HoursRounding)<1,1,ROUND(CR122/GT122,HoursRounding))","v":1},{"$f":"ROUND(IF(GU122<1,1,GU122)*((GS122*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GU122<1,1,GU122)*((GS122*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GV122+GW122","v":1004}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"TSF"},{"$f":"IF(OR(ISBLANK(B33),CQ123=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CQ123),0),CQ123))","v":0},{"$f":"IF(OR(ISBLANK(B33)),0,IF(Metric,ROUND(CY_2_M3*(CR123),0),CR123))","v":0},{"$f":"IF(OR(ISBLANK(B33),C123=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(OR(BY123<>0,BX123=0),\"Select Fleet\",IF(RIGHT(BX123,6)=\"Loader\",INDIRECT(BW123&\"CrusherLoader\"),IF(RIGHT(BX123,5)=\"Truck\",INDIRECT(BW123&\"Truck\")&\"/\"&INDIRECT(BW123&\"Loader\")&\"/\"&INDIRECT(BW123&\"CrusherLoader\"),IF(BW123=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BW123=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C123=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(OR(BY123<>0,BX123=0),\"Select Fleet\",CA123))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C123=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(OR(BY123<>0,BX123=0),\"Select Fleet\",BZ123))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C123=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(OR(BY123<>0,BX123=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB123,0),CB123)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C123=0),0,IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(OR(BY123<>0,BX123=0),\"Select Fleet\",CC123))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D123=0),\"\",IF(OR(ISBLANK(Z33),ISBLANK(AA33)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",IF(RIGHT(CI123,5)=\"Truck\",INDIRECT(CH123&\"Truck\")&\"/\"&INDIRECT(CH123&\"Loader\")&\"/\"&INDIRECT(CH123&\"TruckDozer\"),IF(CH123=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CH123=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D123=0),\"\",IF(OR(ISBLANK(Z33),ISBLANK(AA33)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",CK123))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D123=0),\"\",IF(OR(ISBLANK(Z33),ISBLANK(AA33)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",CJ123))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D123=0),\"\",IF(OR(ISBLANK(Z33),ISBLANK(AA33)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CL123,0),CL123)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D123=0),0,IF(OR(ISBLANK(Z33),ISBLANK(AA33)),\"Haul Info\",IF(BS123=0,\"Select Material\",IF(CI111=0,\"Select Fleet\",CM123))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(P50),ISBLANK(Q50),I123=\"\",ISTEXT(I123)),0,CD123)","v":0},{"$f":"IF(OR(ISBLANK(B33),O123=\"\"),0,CE123)","v":0},{"$f":"IF(OR(ISBLANK(B33),C123=\"\",O123=\"\"),0,SUM(O123:P123))","v":0},{"$f":"IF(OR(ISBLANK(B33),C123=\"\",O123=\"\",),0,IF(M50=\"Yes\",CS123,0)+IF(N50=\"Yes\",CT123,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D123=\"\",ISBLANK(K62),ISBLANK(L62),AND(OR(ISBLANK(S50),S50=\"No\"),OR(ISBLANK(T50),T50=\"No\"))),0,D123*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B33),D123=\"\",ISBLANK(K62),ISBLANK(L62),AND(OR(ISBLANK(S50),S50=\"No\"),OR(ISBLANK(T50),T50=\"No\"))),0,D123*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B33),D123=\"\",S123=\"\"),0,IF(D123=0,0,SUM(S123:T123)))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D123),D123=0,ISBLANK(K62),ISBLANK(L62)),0,CN123)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D123),D123=0,V123=\"\"),0,CO123)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D123),D123=\"\",ISBLANK(K62),ISBLANK(L62)),0,SUM(V123:W123))","v":0},{"$f":"IF(OR(ISBLANK(B33),D123=\"\",ISBLANK(V123),ISBLANK(W123)),0,Q123+R123+U123+X123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX93","v":635},{"$f":"ROUND(IF((BA123^2)-(BC123^2)<0,0,SQRT((BA123^2)-(BC123^2))),0)","v":616},{"$f":"BA93","v":154},{"$f":"BC33","v":17289},{"$f":"BB33","v":244.99},{"$f":"ROUND(((BA123)*BD123)/43560,2)","v":252.03},{"$f":"BG111","v":305.39},{"$f":"BL33","v":0},{"$f":"BM33","v":0},{"$f":"ROUND((BF123*43560*(1/12)*BH123)/27,0)","v":0},{"$f":"ROUND((BB123*BD123)/43560,2)","v":244.49},{"$f":"IF(BE123-BK123<0,0,ROUND(BE123-BK123,2))","v":0.5},{"$f":"ROUND(((BG123+BL123)*43560*(1/12)*BI123)/27,0)","v":0},{"$f":"BJ123+BM123","v":0},{"$f":"ROUND(IF(S50=\"Yes\",IF(Metric,BJ123*Yd3_2_M3,BJ123)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S50=\"Yes\",IF(Metric,BJ123*Yd3_2_M3,BJ123)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T50=\"Yes\",IF(Metric,BM123*Yd3_2_M3,BM123)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T50=\"Yes\",IF(Metric,BM123*Yd3_2_M3,BM123)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K62","v":0},{"$f":"BI50","v":0},{"$f":"Q50","v":0},{"$f":"BF50","v":0},{"$f":"BH50","v":0},{"$f":"R50","v":0},{"$f":"BG50","v":0},{"$f":"IF(RIGHT(BX123,5)=\"Truck\",DQ123,IF(BX123=\"Scraper Dozer\",EG123,IF(BX123=\"Tandem Scraper\",EV123,IF(RIGHT(BX123,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BV123=\"LongHaul\",IF(RIGHT(BX123,5)=\"Truck\",DP123,IF(BX123=\"Scraper Dozer\",EF123,IF(BX123=\"Tandem Scraper\",EU123,0))),CY123)","v":0},{"$f":"IF(BV123=\"LongHaul\",IF(RIGHT(BX123,5)=\"Truck\",DS123,IF(BX123=\"Scraper Dozer\",EH123,IF(BX123=\"Tandem Scraper\",EW123,0))),DA123)","v":0},{"$f":"IF(BV123=\"LongHaul\",IF(RIGHT(BX123,5)=\"Truck\",DS123,IF(BX123=\"Scraper Dozer\",EI123,IF(BX123=\"Tandem Scraper\",EX123,0))),DB123)","v":0},{"$f":"IF(BV123=\"LongHaul\",IF(RIGHT(BX123,5)=\"Truck\",DV123,IF(BX123=\"Scraper Dozer\",EK123,IF(BX123=\"Tandem Scraper\",EZ123,\"\"))),DD123)","v":0},{"$f":"IF(BV123=\"LongHaul\",IF(RIGHT(BX123,5)=\"Truck\",DU123,IF(BX123=\"Scraper Dozer\",EJ123,IF(BX123=\"Tandem Scraper\",EY123,\"\"))),DC123)","v":0},{"$f":"BN33","v":0},{"$f":"BO33","v":0},{"$f":"BC62","v":0},{"$f":"L62","v":0},{"$f":"IF(RIGHT(CI123,5)=\"Truck\",FN123,IF(CI123=\"Scraper Dozer\",GD123,IF(CI123=\"Tandem Scraper\",GS123,0)))","v":0},{"$f":"IF(RIGHT(CI123,5)=\"Truck\",FM123,IF(CI123=\"Scraper Dozer\",GC123,IF(CI123=\"Tandem Scraper\",GR123,0)))","v":0},{"$f":"IF(RIGHT(CI123,5)=\"Truck\",FP123,IF(CI123=\"Scraper Dozer\",GE123,IF(CI123=\"Tandem Scraper\",GT123,0)))","v":0},{"$f":"IF(RIGHT(CI123,5)=\"Truck\",FQ123,IF(BX123=\"Scraper Dozer\",GF123,IF(BX123=\"Tandem Scraper\",GU123,0)))","v":0},{"$f":"IF(RIGHT(CI123,5)=\"Truck\",FS123,IF(CI123=\"Scraper Dozer\",GH123,IF(CI123=\"Tandem Scraper\",GW123,0)))","v":0},{"$f":"IF(RIGHT(CI123,5)=\"Truck\",FR123,IF(CI123=\"Scraper Dozer\",GG123,IF(CI123=\"Tandem Scraper\",GV123,0)))","v":0},{"$f":"BF123+BL123","v":252.53},{"$f":"IF(OR(AND(OR(ISBLANK(M50),M50=\"No\"),OR(ISBLANK(N50),N50=\"No\")),ISBLANK(BN123)),0,ROUND(BN123/IF(ISBLANK(O50),1,(1-O50)),0))","v":0},{"$f":"BN123","v":0},{"$f":"C123*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C123*Screening","v":0},{"$f":"ABS(BU123)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",(ROUND(Ft2M*BT123,0)*INDEX(LoaderTravelEmptyArray,MATCH(E123,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E123,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",(ROUND(Ft2M*BT123,0)*INDEX(LoaderTravelLoadedArray,MATCH(E123,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E123,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E123,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),IF(RIGHT(BX123,6)=\"Loader\",ROUND(SUM(CV123:CX123),2),0),U50)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E123,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",ROUND(60/CY123*CZ123,0),0)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",ROUND(CQ123/DA123,0),0)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",ROUND(IF(DB123<1,1,(DB123))*INDIRECT(BW123&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",ROUND(IF(DB123<1,1,(DB123))*INDIRECT(BW123&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BX123,6)=\"Loader\",DC123+DD123,0)","v":0},{"$f":"IF(BW123=0,0,ROUND(BT123/(INDEX(INDIRECT(BW123 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW123 & \"TruckLoadedWeight\"),0),MATCH(IF($CU123-INDIRECT(BW123 & \"TruckRollingResistance\")<0,0,$CU123-INDIRECT(BW123 & \"TruckRollingResistance\")),INDIRECT(BW123 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW123=0,0,ROUND(BT123/(INDEX(INDIRECT(BW123 & \"TruckSpeedTable\"),MATCH(BS123,HaulMaterials,0),MATCH(IF(CU123-INDIRECT(BW123 & \"TruckRollingResistance\")<0,0,CU123-INDIRECT(BW123 & \"TruckRollingResistance\")),INDIRECT(BW123 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW123=0,0,ROUND(BT123/(INDEX(INDIRECT(BW123&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BW123&\"TruckLoadedWeight\"),0),MATCH(IF(CU123-INDIRECT(BW123&\"TruckRollingResistance\")<0,0,CU123+INDIRECT(BW123&\"TruckRollingResistance\")),INDIRECT(BW123&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BW123=0,0,ROUND(BT123/(INDEX(INDIRECT(BW123&\"TruckUHSpeedTable\"),MATCH(BS123,HaulMaterials,0),MATCH(IF(CU123-INDIRECT(BW123&\"TruckRollingResistance\")<0,0,CU123+INDIRECT(BW123&\"TruckRollingResistance\")),INDIRECT(BW123&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG123>=0,DH123,DI123)","v":0},{"$f":"IF(CG123>=0,DG123,DF123)","v":0},{"$f":"DJ123+DK123","v":0},{"$f":"IF(BW123=0,0,INDIRECT(BW123 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BW123=0,0,INDIRECT(BW123 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BW123=0,0,INDIRECT(BW123&IF(INDIRECT(BW123&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K62),NOT(ISNUMBER(K62)),K62=\"\"),SUM(DL123:DO123),K62)","v":0},{"$f":"IF(DP123=0,0,IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF((DP123-DO123)/DO123<=1,2,ROUNDUP((DP123-DO123)/DO123,0)),V50))","v":0},{"$f":"IF(DP123=0,0,ROUND((60/DP123)*INDIRECT(BW123 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BW123=0,0,ROUND(DQ123*DR123*TruckOperator*INDIRECT(BW123 & \"TruckJobEfficiency\")*INDIRECT(BW123 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DS123=0,0,IF(ROUND(CQ123/DS123,HoursRounding)<1,1,ROUND(CQ123/DS123,HoursRounding)))","v":0},{"$f":"IF(BW123=0,0,ROUND(IF(DT123<1,1,(DT123))*((DQ123*INDIRECT(BW123&\"TruckEquipRate\"))+INDIRECT(BW123&\"LoaderEquipRate\")+INDIRECT(BW123&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BW123=0,0,ROUND(IF(DT123<1,1,(DT123))*((DQ123*INDIRECT(BW123 & \"TruckLaborRate\"))+INDIRECT(BW123 & \"LoaderLaborRate\")+INDIRECT(BW123 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DU123+DV123","v":0},{"$f":"ROUND(BT123/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU123-HaulScraperRollingResistance<0,0,CU123-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS123=0,0,ROUND(BT123/(INDEX(HaulScraperSpeedTable,MATCH(BS123,HaulMaterials,0)+1,MATCH(IF(CU123-HaulScraperRollingResistance<0,0,CU123-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT123/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CU123-HaulScraperRollingResistance<0,0,CU123+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS123=0,0,ROUND(BT123/(INDEX(HaulScraperUHSpeedTable,MATCH(BS123,HaulMaterials,0),MATCH(IF(CU123-HaulScraperRollingResistance<0,0,CU123+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU123>=0,DZ123,EA123)","v":0},{"$f":"IF(BU123>=0,DY123,DX123)","v":0},{"$f":"EB123+EC123","v":0},{"$f":"IF(D123=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(ED123:EE123),U50)","v":0},{"$f":"IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF(TRUNC(ED123/EE123,0)<1,1,ROUND(ED123/EE123,0)+1),V50)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(ED123+EE123)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EG123,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(CQ123/EH123,HoursRounding)<1,1,ROUND(CQ123/EH123,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI123<1,1,EI123)*((EG123*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EI123<1,1,EI123)*((EG123*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EJ123+EK123","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BT123/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU123-TandemScraperRollingResistance<0,0,CU123-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS123=0,0,ROUND(BT123/(INDEX(TandemScraperSpeedTable,MATCH(BS123,HaulMaterials,0)+1,MATCH(IF(CU123-TandemScraperRollingResistance<0,0,CU123-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BT123/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CU123-TandemScraperRollingResistance<0,0,CU123+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS123=0,0,ROUND(BT123/(INDEX(TandemScraperUHSpeedTable,MATCH(BS123,HaulMaterials,0),MATCH(IF(CU123-TandemScraperRollingResistance<0,0,CU123+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BU123>=0,EO123,EP123)","v":0},{"$f":"IF(BU123>=0,EN123,EM123)","v":0},{"$f":"EQ123+ER123","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(ES123:ET123),U50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF(TRUNC(ES123/ET123,0)<2,2,TRUNC(ES123/ET123,0)+IF(MOD(TRUNC(ES123/ET123,0),2),1,0)),V50+IF(MOD(V50,2)>0,1))","v":2},{"$f":"ROUND((60/(ES123+ET123)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EV123,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ123/EW123,HoursRounding)<1,1,ROUND(CQ123/EW123,HoursRounding))","v":1},{"$f":"ROUND(IF(EX123<1,1,EX123)*((EV123*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EX123<1,1,EX123)*((EV123*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EY123+EZ123","v":1004},{"$f":"ABS(CG123)","v":0},{"$f":"IF(CH123=0,0,ROUND(CF123/(INDEX(INDIRECT(CH123 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH123 & \"TruckLoadedWeight\"),0),MATCH(IF(FB123-INDIRECT(CH123 & \"TruckRollingResistance\")<0,0,FB123-INDIRECT(CH123 & \"TruckRollingResistance\")),INDIRECT(CH123 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH123=0,0,ROUND(CF123/(INDEX(INDIRECT(CH123 & \"TruckSpeedTable\"),MATCH(BS123,HaulMaterials,0),MATCH(IF(FB123-INDIRECT(CH123 & \"TruckRollingResistance\")<0,0,FB123-INDIRECT(CH123 & \"TruckRollingResistance\")),INDIRECT(CH123 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH123=0,0,ROUND(CF123/(INDEX(INDIRECT(CH123&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CH123&\"TruckLoadedWeight\"),0),MATCH(IF(FB123-INDIRECT(CH123&\"TruckRollingResistance\")<0,0,FB123+INDIRECT(CH123&\"TruckRollingResistance\")),INDIRECT(CH123&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CH123=0,0,ROUND(CF123/(INDEX(INDIRECT(CH123&\"TruckUHSpeedTable\"),MATCH(BS123,HaulMaterials,0),MATCH(IF(FB123-INDIRECT(CH123&\"TruckRollingResistance\")<0,0,FB123+INDIRECT(CH123&\"TruckRollingResistance\")),INDIRECT(CH123&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG123>=0,FE123,FF123)","v":0},{"$f":"IF(CG123>=0,FD123,FC123)","v":0},{"$f":"FG123+FH123","v":0},{"$f":"IF(CH123=0,0,INDIRECT(CH123 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(CH123=0,0,INDIRECT(CH123 & \"TruckManuverDump\"))","v":0},{"$f":"IF(CH123=0,0,INDIRECT(CH123&IF(INDIRECT(CH123&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I74),NOT(ISNUMBER(I74)),I74=\"\"),SUM(FI123:FL123),I74)","v":0},{"$f":"IF(FM123=0,0,IF(OR(ISBLANK(N62),NOT(ISNUMBER(N62)),N62=\"\"),IF((FM123-FL123)/FL123<=1,2,ROUNDUP((FM123-FL123)/FL123,0)),N62))","v":0},{"$f":"IF(FM123=0,0,ROUND((60/FM123)*INDIRECT(CH123 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CH123=0,0,ROUND(FN123*FO123*TruckOperator*INDIRECT(CH123 & \"TruckJobEfficiency\")*INDIRECT(CH123 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FP123=0,0,IF(ROUND(CR123/FP123,HoursRounding)<1,1,ROUND(CR123/FP123,HoursRounding)))","v":0},{"$f":"IF(CH123=0,0,ROUND(IF(FQ123<1,1,(FQ123))*((FN123*INDIRECT(CH123&\"TruckEquipRate\"))+INDIRECT(CH123&\"LoaderEquipRate\")+INDIRECT(CH123&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CH123=0,0,ROUND(IF(FQ123<1,1,(FQ123))*((FN123*INDIRECT(CH123 & \"TruckLaborRate\"))+INDIRECT(CH123 & \"LoaderLaborRate\")+INDIRECT(CH123 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"FR123+FS123","v":0},{"$f":"ROUND(CF123/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB123-HaulScraperRollingResistance<0,0,FB123-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS123=0,0,ROUND(CF123/(INDEX(HaulScraperSpeedTable,MATCH(BS123,HaulMaterials,0)+1,MATCH(IF(FB123-HaulScraperRollingResistance<0,0,FB123-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF123/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FB123-HaulScraperRollingResistance<0,0,FB123+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS123=0,0,ROUND(CF123/(INDEX(HaulScraperUHSpeedTable,MATCH(BS123,HaulMaterials,0),MATCH(IF(FB123-HaulScraperRollingResistance<0,0,FB123+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG123>=0,FW123,FX123)","v":0},{"$f":"IF(CG123>=0,FV123,FU123)","v":0},{"$f":"FY123+FZ123","v":0},1.2,{"$f":"IF(OR(ISBLANK(M62),NOT(ISNUMBER(M62)),M62=\"\"),SUM(GA123:GB123),M62)","v":1.2},{"$f":"IF(OR(ISBLANK(N62),NOT(ISNUMBER(N62)),N62=\"\"),IF(TRUNC(GA123/GB123,0)<1,1,ROUND(GA123/GB123,0)+1),N62)","v":1},{"$f":"ROUND((60/(GA123+GB123)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GD123,CubesRounding)","v":1204},{"$f":"IF(ROUND(CR123/GE123,HoursRounding)<1,1,ROUND($CR123/GE123,HoursRounding))","v":1},{"$f":"ROUND(IF(GF123<1,1,GF123)*((GD123*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GF123<1,1,GF123)*((GD123*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GG123+GH123","v":908},{"$f":"ROUND(CF123/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB123-TandemScraperRollingResistance<0,0,FB123-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS123=0,0,ROUND(CF123/(INDEX(TandemScraperSpeedTable,MATCH(BS123,HaulMaterials,0)+1,MATCH(IF(FB123-TandemScraperRollingResistance<0,0,FB123-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CF123/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FB123-TandemScraperRollingResistance<0,0,FB123+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BS123=0,0,ROUND(CF123/(INDEX(TandemScraperUHSpeedTable,MATCH(BS123,HaulMaterials,0),MATCH(IF(FB123-TandemScraperRollingResistance<0,0,FB123+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CG123>=0,GL123,GM123)","v":0},{"$f":"IF(CG123>=0,GK123,GJ123)","v":0},{"$f":"GN123+GO123","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(GP123:GQ123),U50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF(TRUNC(GP123/GQ123,0)<2,2,TRUNC(GP123/GQ123,0)+IF(MOD(TRUNC(GP123/GQ123,0),2),1,0)),V50+IF(MOD(V50,2)>0,1))","v":2},{"$f":"ROUND((60/(GP123+GQ123)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GS123,CubesRounding)","v":2626},{"$f":"IF(ROUND(CR123/GT123,HoursRounding)<1,1,ROUND(CR123/GT123,HoursRounding))","v":1},{"$f":"ROUND(IF(GU123<1,1,GU123)*((GS123*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GU123<1,1,GU123)*((GS123*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GV123+GW123","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C122:C124)=0,0,SUM(C122:C124))","v":0},{"$f":"IF(SUM(D122:D124)=0,0,SUM(D122:D124))","v":0},null,null,null,null,{"$f":"IF(SUM(I122:I124)=0,0,SUM(I122:I124))","v":0},null,null,null,null,{"$f":"IF(SUM(N122:N124)=0,0,SUM(N122:N124))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A92)&\" - \"&VLOOKUP(A131,TableTitles,2)","v":"Tailings - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet","GM Fleet Cycle Time","Productivity for selected fleet","Final (Regraded) Embankment\nFootprint","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Final Slope Area","Tailings Surface Area","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nTopsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","acres","in","in","acres","acres","cu yd","acres","acres","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(AB32),ISBLANK(AC32)),AND(ISBLANK(AB32),ISBLANK(AC32),ISBLANK(AD32),ISBLANK(AE32))),0,IF(Metric,ROUND(CY_2_M3*(BI134+BL134),0),BI134+BL134))","v":0},{"$f":"IF(OR(ISBLANK(B32),C134=0),\"\",IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM134=0,\"Select Material\",IF(BQ134=0,\"Select Fleet\",IF(RIGHT(P61,5)=\"Truck\",INDIRECT(BP134&\"Truck\")&\"/\"&INDIRECT(BP134&\"Loader\")&\"/\"&INDIRECT(BP134&\"TruckDozer\"),IF(BP134=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BP134=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C134=0),\"\",IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM134=0,\"Select Material\",IF(BQ134=0,\"Select Fleet\",BB134))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C134=0),\"\",IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM134=0,\"Select Material\",IF(BQ134=0,\"Select Fleet\",IF(RIGHT(BA134,5)=\"Truck\",CD134,IF(BA134=\"Scraper Dozer\",CU134,IF(BA134=\"Tandem Scraper\",DK134,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C134=0),\"\",IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM134=0,\"Select Material\",IF(BQ134=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC134,0),BC134)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C134=\"\"),0,IF(OR(ISBLANK(AD32),ISBLANK(AE32)),\"Haul Info\",IF(BM134=0,\"Select Material\",IF(BQ134=0,\"Select Fleet\",IF(RIGHT(BA134,5)=\"Truck\",CG134+CH134,IF(BA134=\"Scraper Dozer\",CW134+CX134,IF(BA134=\"Tandem Scraper\",DM134+DN134,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C134=0,H134=0,ISBLANK(AD32),ISBLANK(AE32),ISTEXT(H134)),0,IF(RIGHT(BA134,5)=\"Truck\",CJ134,IF(BA134=\"Scraper Dozer\",CZ134,IF(BA134=\"Tandem Scraper\",DP134,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),H134=0),0,IF(RIGHT(BA134,5)=\"Truck\",CI134,IF(BA134=\"Scraper Dozer\",CY134,IF(BA134=\"Tandem Scraper\",DO134,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C134=\"\",H134=0),0,IF(C134=0,0,IF(AND(I134=\"\",J134=\"\"),0,SUM(I134:J134))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P61","v":0},{"$f":"IF(RIGHT(BA134,5)=\"Truck\",CC134,IF(BA134=\"Scraper Dozer\",CT134,IF(BA134=\"Tandem Scraper\",DJ134,\"\")))","v":""},{"$f":"IF(RIGHT(BA134,5)=\"Truck\",CF134,IF(BA134=\"Scraper Dozer\",CV134,IF(BA134=\"Tandem Scraper\",DL134,\"\")))","v":""},{"$f":"BB32","v":0},{"$f":"BP32","v":0},{"$f":"BQ32","v":0},{"$f":"BF110","v":0},{"$f":"BF32","v":0},{"$f":"ROUND((BG134*43560*(1/12)*BE134)/27,0)","v":0},{"$f":"BK122","v":0},{"$f":"IF(BD134-BJ134<0,0,ROUND(BD134-BJ134,2))","v":0},{"$f":"ROUND(((BH134+BK134)*43560*(1/12)*BF134)/27,0)","v":0},{"$f":"O61","v":0},{"$f":"BR32","v":0},{"$f":"BS32","v":0},{"$f":"BD61","v":0},{"$f":"P61","v":0},{"$f":"ABS(BO134)","v":0},{"$f":"IF(BP134=0,0,ROUND(BN134/(INDEX(INDIRECT(BP134 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP134 & \"TruckLoadedWeight\"),0),MATCH(IF(BR134-INDIRECT(BP134 & \"TruckRollingResistance\")<0,0,BR134-INDIRECT(BP134 & \"TruckRollingResistance\")),INDIRECT(BP134 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP134=0,0,ROUND(BN134/(INDEX(INDIRECT(BP134 & \"TruckSpeedTable\"),MATCH(BM134,HaulMaterials,0),MATCH(IF(BR134-INDIRECT(BP134 & \"TruckRollingResistance\")<0,0,BR134-INDIRECT(BP134 & \"TruckRollingResistance\")),INDIRECT(BP134 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP134=0,0,ROUND(BN134/(INDEX(INDIRECT(BP134&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP134&\"TruckLoadedWeight\"),0),MATCH(IF(BR134-INDIRECT(BP134&\"TruckRollingResistance\")<0,0,BR134+INDIRECT(BP134&\"TruckRollingResistance\")),INDIRECT(BP134&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP134=0,0,ROUND(BN134/(INDEX(INDIRECT(BP134&\"TruckUHSpeedTable\"),MATCH(BM134,HaulMaterials,0),MATCH(IF(BR134-INDIRECT(BP134&\"TruckRollingResistance\")<0,0,BR134+INDIRECT(BP134&\"TruckRollingResistance\")),INDIRECT(BP134&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO134>=0,BU134,BV134)","v":0},{"$f":"IF(BO134=0,BU134,IF(BO134>0,BT134,BS134))","v":0},{"$f":"BW134+BX134","v":0},{"$f":"IF(BP134=0,0,INDIRECT(BP134 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BP134=0,0,INDIRECT(BP134 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BP134=0,0,INDIRECT(BP134&IF(INDIRECT(BP134&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),SUM(BY134:CB134),Q61)","v":0},{"$f":"IF(CC134=0,0,IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF((CC134-CB134)/CB134<=1,2,ROUNDUP((CC134-CB134)/CB134,0)),R61))","v":0},{"$f":"IF(BP134=0,0,ROUND((60/CC134)*INDIRECT(BP134 & \"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP134=0,0,ROUND(CD134*CE134*TruckOperator*INDIRECT(BP134 & \"TruckJobEfficiency\")*INDIRECT(BP134 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CF134=0,0,ROUND(BI134/CF134,HoursRounding))","v":0},{"$f":"IF(CF134=0,0,ROUND(BL134/CF134,HoursRounding))","v":0},{"$f":"IF(BP134=0,0,ROUND(IF(CG134+CH134<1,1,CG134+CH134)*((CD134*INDIRECT(BP134 & \"TruckEquipRate\"))+INDIRECT(BP134 & \"LoaderEquipRate\")+INDIRECT(BP134 & \"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BP134=0,0,ROUND(IF(CG134+CH134<1,1,CG134+CH134)*((CD134*INDIRECT(BP134 & \"TruckLaborRate\"))+INDIRECT(BP134 & \"LoaderLaborRate\")+INDIRECT(BP134 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CI134+CJ134","v":0},{"$f":"ROUND(BN134/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BR134-HaulScraperRollingResistance<0,0,BR134-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM134=0,0,ROUND(BN134/(INDEX(HaulScraperSpeedTable,MATCH(BM134,HaulMaterials,0)+1,MATCH(IF(BR134-HaulScraperRollingResistance<0,0,BR134-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN134/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BR134-HaulScraperRollingResistance<0,0,BR134+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM134=0,0,ROUND(BN134/(INDEX(HaulScraperUHSpeedTable,MATCH(BM134,HaulMaterials,0),MATCH(IF(BR134-HaulScraperRollingResistance<0,0,BR134+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO134>=0,CN134,CO134)","v":0},{"$f":"IF(BO134>=0,CM134,CL134)","v":0},{"$f":"CP134+CQ134","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),CR134+CS134,Q61)","v":1.2},{"$f":"IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF(TRUNC(CR134/CS134,0)<1,1,ROUND(CR134/CS134,0)+1),R61)","v":1},{"$f":"ROUND((60/(CR134+CS134)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CU134,CubesRounding)","v":1204},{"$f":"ROUND(BI134/CV134,HoursRounding)","v":0},{"$f":"ROUND(BL134/CV134,HoursRounding)","v":0},{"$f":"ROUND(IF(CW134+CX134<1,1,CW134+CX134)*((CU134*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(CW134+CX134<1,1,CW134+CX134)*((CU134*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"CY134+CZ134","v":908},{"$f":"ROUND(BN134/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BR134-TandemScraperRollingResistance<0,0,BR134-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR134=0,0,ROUND(BN134/(INDEX(TandemScraperSpeedTable,MATCH(O61,HaulMaterials,0)+1,MATCH(IF(BR134-TandemScraperRollingResistance<0,0,BR134-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN134/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BR134-TandemScraperRollingResistance<0,0,BR134+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM134=0,0,ROUND(BN134/(INDEX(TandemScraperUHSpeedTable,MATCH(BM134,HaulMaterials,0),MATCH(IF(BR134-TandemScraperRollingResistance<0,0,BR134+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO134>=0,DD134,DE134)","v":0},{"$f":"IF(BO134>=0,DC134,DB134)","v":0},{"$f":"DF134+DG134","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),DH134+DI134,Q61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF(TRUNC(DH134/DI134,0)<2,2,TRUNC(DH134/DI134,0)+IF(MOD(TRUNC(DH134/DI134,0),2),1,0)),R61+IF(MOD(R61,2)>0,1))","v":2},{"$f":"ROUND((60/(DH134+DI134)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DK134,CubesRounding)","v":2626},{"$f":"ROUND(BI134/DL134,HoursRounding)","v":0},{"$f":"ROUND(BL134/DL134,HoursRounding)","v":0},{"$f":"ROUND(IF(DM134+DN134<1,1,DM134+DN134)*((DK134*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DM134+DN134<1,1,DM134+DN134)*((DK134*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DO134+DP134","v":1004}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"TSF"},{"$f":"IF(OR(ISBLANK(B33),AND(ISBLANK(AB33),ISBLANK(AC33)),AND(ISBLANK(AB33),ISBLANK(AC33),ISBLANK(AD33),ISBLANK(AE33))),0,IF(Metric,ROUND(CY_2_M3*(BI135+BL135),0),BI135+BL135))","v":2700333},{"$f":"IF(OR(ISBLANK(B33),C135=0),\"\",IF(OR(ISBLANK(AD33),ISBLANK(AE33)),\"Haul Info\",IF(BM135=0,\"Select Material\",IF(BQ135=0,\"Select Fleet\",IF(RIGHT(P62,5)=\"Truck\",INDIRECT(BP135&\"Truck\")&\"/\"&INDIRECT(BP135&\"Loader\")&\"/\"&INDIRECT(BP135&\"TruckDozer\"),IF(BP135=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BP135=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":"777G/992K/D9T"},{"$f":"IF(OR(ISBLANK(B33),C135=0),\"\",IF(OR(ISBLANK(AD33),ISBLANK(AE33)),\"Haul Info\",IF(BM135=0,\"Select Material\",IF(BQ135=0,\"Select Fleet\",BB135))))","v":15.719999999999999},{"$f":"IF(OR(ISBLANK(B33),C135=0),\"\",IF(OR(ISBLANK(AD33),ISBLANK(AE33)),\"Haul Info\",IF(BM135=0,\"Select Material\",IF(BQ135=0,\"Select Fleet\",IF(RIGHT(BA135,5)=\"Truck\",CD135,IF(BA135=\"Scraper Dozer\",CU135,IF(BA135=\"Tandem Scraper\",DK135,\"\")))))))","v":5},{"$f":"IF(OR(ISBLANK(B33),C135=0),\"\",IF(OR(ISBLANK(AD33),ISBLANK(AE33)),\"Haul Info\",IF(BM135=0,\"Select Material\",IF(BQ135=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC135,0),BC135)))))","v":1054},{"$f":"IF(OR(ISBLANK(B33),C135=\"\"),0,IF(OR(ISBLANK(AD33),ISBLANK(AE33)),\"Haul Info\",IF(BM135=0,\"Select Material\",IF(BQ135=0,\"Select Fleet\",IF(RIGHT(BA135,5)=\"Truck\",CG135+CH135,IF(BA135=\"Scraper Dozer\",CW135+CX135,IF(BA135=\"Tandem Scraper\",DM135+DN135,\"\")))))))","v":2562},{"$f":"IF(OR(ISBLANK(B33),C135=0,H135=0,ISBLANK(AD33),ISBLANK(AE33),ISTEXT(H135)),0,IF(RIGHT(BA135,5)=\"Truck\",CJ135,IF(BA135=\"Scraper Dozer\",CZ135,IF(BA135=\"Tandem Scraper\",DP135,0))))","v":450169},{"$f":"IF(OR(ISBLANK(B33),H135=0),0,IF(RIGHT(BA135,5)=\"Truck\",CI135,IF(BA135=\"Scraper Dozer\",CY135,IF(BA135=\"Tandem Scraper\",DO135,0))))","v":8579446},{"$f":"IF(OR(ISBLANK(B33),C135=\"\",H135=0),0,IF(C135=0,0,IF(AND(I135=\"\",J135=\"\"),0,SUM(I135:J135))))","v":9029615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P62","v":"Large Truck"},{"$f":"IF(RIGHT(BA135,5)=\"Truck\",CC135,IF(BA135=\"Scraper Dozer\",CT135,IF(BA135=\"Tandem Scraper\",DJ135,\"\")))","v":15.719999999999999},{"$f":"IF(RIGHT(BA135,5)=\"Truck\",CF135,IF(BA135=\"Scraper Dozer\",CV135,IF(BA135=\"Tandem Scraper\",DL135,\"\")))","v":1054},{"$f":"BB33","v":244.99},{"$f":"BP33","v":36},{"$f":"BQ33","v":36},{"$f":"BF111","v":252.03},{"$f":"BF33","v":305.39},{"$f":"ROUND((BG135*43560*(1/12)*BE135)/27,0)","v":1219825},{"$f":"BK123","v":244.49},{"$f":"IF(BD135-BJ135<0,0,ROUND(BD135-BJ135,2))","v":0.5},{"$f":"ROUND(((BH135+BK135)*43560*(1/12)*BF135)/27,0)","v":1480508},{"$f":"O62","v":"Alluvium"},{"$f":"BR33","v":10536},{"$f":"BS33","v":-1.7},{"$f":"BD62","v":"Large"},{"$f":"P62","v":"Large Truck"},{"$f":"ABS(BO135)","v":1.7},{"$f":"IF(BP135=0,0,ROUND(BN135/(INDEX(INDIRECT(BP135 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP135 & \"TruckLoadedWeight\"),0),MATCH(IF(BR135-INDIRECT(BP135 & \"TruckRollingResistance\")<0,0,BR135-INDIRECT(BP135 & \"TruckRollingResistance\")),INDIRECT(BP135 & \"TruckDownhillSlopes\"),-1))*88),2))","v":5.52},{"$f":"IF(BP135=0,0,ROUND(BN135/(INDEX(INDIRECT(BP135 & \"TruckSpeedTable\"),MATCH(BM135,HaulMaterials,0),MATCH(IF(BR135-INDIRECT(BP135 & \"TruckRollingResistance\")<0,0,BR135-INDIRECT(BP135 & \"TruckRollingResistance\")),INDIRECT(BP135 & \"TruckDownhillSlopes\"),-1))*88),2))","v":5.52},{"$f":"IF(BP135=0,0,ROUND(BN135/(INDEX(INDIRECT(BP135&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP135&\"TruckLoadedWeight\"),0),MATCH(IF(BR135-INDIRECT(BP135&\"TruckRollingResistance\")<0,0,BR135+INDIRECT(BP135&\"TruckRollingResistance\")),INDIRECT(BP135&\"TruckUHSlopes\"),-1))*88),2))","v":5.52},{"$f":"IF(BP135=0,0,ROUND(BN135/(INDEX(INDIRECT(BP135&\"TruckUHSpeedTable\"),MATCH(BM135,HaulMaterials,0),MATCH(IF(BR135-INDIRECT(BP135&\"TruckRollingResistance\")<0,0,BR135+INDIRECT(BP135&\"TruckRollingResistance\")),INDIRECT(BP135&\"TruckUHSlopes\"),-1))*88),2))","v":5.52},{"$f":"IF(BO135>=0,BU135,BV135)","v":5.52},{"$f":"IF(BO135=0,BU135,IF(BO135>0,BT135,BS135))","v":5.52},{"$f":"BW135+BX135","v":11.04},{"$f":"IF(BP135=0,0,INDIRECT(BP135 & \"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BP135=0,0,INDIRECT(BP135 & \"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BP135=0,0,INDIRECT(BP135&IF(INDIRECT(BP135&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),SUM(BY135:CB135),Q62)","v":15.719999999999999},{"$f":"IF(CC135=0,0,IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF((CC135-CB135)/CB135<=1,2,ROUNDUP((CC135-CB135)/CB135,0)),R62))","v":5},{"$f":"IF(BP135=0,0,ROUND((60/CC135)*INDIRECT(BP135 & \"TruckAvgCapacity\"),CubesRounding))","v":254},{"$f":"IF(BP135=0,0,ROUND(CD135*CE135*TruckOperator*INDIRECT(BP135 & \"TruckJobEfficiency\")*INDIRECT(BP135 & \"TruckAltitudeDeration\"),CubesRounding))","v":1054},{"$f":"IF(CF135=0,0,ROUND(BI135/CF135,HoursRounding))","v":1157},{"$f":"IF(CF135=0,0,ROUND(BL135/CF135,HoursRounding))","v":1405},{"$f":"IF(BP135=0,0,ROUND(IF(CG135+CH135<1,1,CG135+CH135)*((CD135*INDIRECT(BP135 & \"TruckEquipRate\"))+INDIRECT(BP135 & \"LoaderEquipRate\")+INDIRECT(BP135 & \"TruckDozerEquipRate\")),0))","v":8579446},{"$f":"IF(BP135=0,0,ROUND(IF(CG135+CH135<1,1,CG135+CH135)*((CD135*INDIRECT(BP135 & \"TruckLaborRate\"))+INDIRECT(BP135 & \"LoaderLaborRate\")+INDIRECT(BP135 & \"TruckDozerLaborRate\")),0))","v":450169},{"$f":"CI135+CJ135","v":9029615},{"$f":"ROUND(BN135/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BR135-HaulScraperRollingResistance<0,0,BR135-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":3.42},{"$f":"IF(BM135=0,0,ROUND(BN135/(INDEX(HaulScraperSpeedTable,MATCH(BM135,HaulMaterials,0)+1,MATCH(IF(BR135-HaulScraperRollingResistance<0,0,BR135-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":3.42},{"$f":"ROUND(BN135/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BR135-HaulScraperRollingResistance<0,0,BR135+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":3.42},{"$f":"IF(BM135=0,0,ROUND(BN135/(INDEX(HaulScraperUHSpeedTable,MATCH(BM135,HaulMaterials,0),MATCH(IF(BR135-HaulScraperRollingResistance<0,0,BR135+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":3.61},{"$f":"IF(BO135>=0,CN135,CO135)","v":3.61},{"$f":"IF(BO135>=0,CM135,CL135)","v":3.42},{"$f":"CP135+CQ135","v":7.0299999999999994},1.2,{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),CR135+CS135,Q62)","v":8.2299999999999986},{"$f":"IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF(TRUNC(CR135/CS135,0)<1,1,ROUND(CR135/CS135,0)+1),R62)","v":7},{"$f":"ROUND((60/(CR135+CS135)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CU135,CubesRounding)","v":1228},{"$f":"ROUND(BI135/CV135,HoursRounding)","v":993},{"$f":"ROUND(BL135/CV135,HoursRounding)","v":1206},{"$f":"ROUND(IF(CW135+CX135<1,1,CW135+CX135)*((CU135*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":4852269},{"$f":"ROUND(IF(CW135+CX135<1,1,CW135+CX135)*((CU135*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":379393},{"$f":"CY135+CZ135","v":5231662},{"$f":"ROUND(BN135/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BR135-TandemScraperRollingResistance<0,0,BR135-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":3.42},{"$f":"IF(BR135=0,0,ROUND(BN135/(INDEX(TandemScraperSpeedTable,MATCH(O62,HaulMaterials,0)+1,MATCH(IF(BR135-TandemScraperRollingResistance<0,0,BR135-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":3.42},{"$f":"ROUND(BN135/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BR135-TandemScraperRollingResistance<0,0,BR135+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":3.42},{"$f":"IF(BM135=0,0,ROUND(BN135/(INDEX(TandemScraperUHSpeedTable,MATCH(BM135,HaulMaterials,0),MATCH(IF(BR135-TandemScraperRollingResistance<0,0,BR135+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":3.42},{"$f":"IF(BO135>=0,DD135,DE135)","v":3.42},{"$f":"IF(BO135>=0,DC135,DB135)","v":3.42},{"$f":"DF135+DG135","v":6.84},1.1000000000000001,{"$f":"IF(OR(ISBLANK(Q62),NOT(ISNUMBER(Q62)),Q62=\"\"),DH135+DI135,Q62)","v":7.9399999999999995},{"$f":"IF(OR(ISBLANK(R62),NOT(ISNUMBER(R62)),R62=\"\"),IF(TRUNC(DH135/DI135,0)<2,2,TRUNC(DH135/DI135,0)+IF(MOD(TRUNC(DH135/DI135,0),2),1,0)),R62+IF(MOD(R62,2)>0,1))","v":6},{"$f":"ROUND((60/(DH135+DI135)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DK135,CubesRounding)","v":1091},{"$f":"ROUND(BI135/DL135,HoursRounding)","v":1118},{"$f":"ROUND(BL135/DL135,HoursRounding)","v":1357},{"$f":"ROUND(IF(DM135+DN135<1,1,DM135+DN135)*((DK135*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":6399929},{"$f":"ROUND(IF(DM135+DN135<1,1,DM135+DN135)*((DK135*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":320117},{"$f":"DO135+DP135","v":6720046}]
[]
[null,null,{"$f":"IF(SUM(C134:C136)=0,0,SUM(C134:C136))","v":2700333},null,null,null,null,{"$f":"IF(SUM(H134:H136)=0,0,SUM(H134:H136))","v":2562},{"$f":"IF(SUM(I134:I136)=0,0,SUM(I134:I136))","v":450169},{"$f":"IF(SUM(J134:J136)=0,0,SUM(J134:J136))","v":8579446},{"$f":"IF(SUM(K134:K136)=0,0,SUM(K134:K136))","v":9029615}]
[]
[{"$f":"ThisSheetName(A99)&\" - \"&VLOOKUP(A140,TableTitles,2)","v":"Tailings - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[11,null,null,null,null,null,null,null,null,null,null,"Scarifying Costs",null,null,"Regegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Embankment Slope\nArea","Embankment Flat \nArea","Total\nEmbankment Surface\nArea","Total Tailings Surface Area","Final Slope Length","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revegetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping?","Ripping Fleet","Final Flat Area","Final slope Length","Average long distance","Mid-bench Length","Final Embankment Footprint","Final Slope Length","Final Slope Area","Tailings Surface Area","Flat Area Width","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft","ft","acres","ft","ac","ac","ft",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(N32)),\"\",IF(BK110=0,0,IF(Metric,ROUND(Ac2Ha*BI143,2),BI143)))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BL110=0,0,IF(Metric,ROUND(Ac2Ha*BC143,2),BC143)))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(N32)),\"\",IF(C143=\"Slope Input\",\"\",IF(Metric,ROUND(C143+IF(D143=\"\",0,D143),2),C143+IF(D143=\"\",0,D143))))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(Metric,BJ143*Ac2Ha,BJ143))","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(BD143=0,\"\",IF(J32>1/L32*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD143,0),BD143))))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA143=\"No\"),\"\",IF(BE143=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE143,0),BE143)))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA143=\"No\"),\"\",IF(BE143=0,\"Rip Dist\",IF(AND(BA143,BB143=0),\"Select Fleet\",IF(RIGHT(BB143,5)=\"Dozer\",INDIRECT(\"Rip\"&BE61&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(OR(ISBLANK(B32),BA143=\"No\",ISBLANK(BB143),OR(P32=0,P32=\"\"),AND(BA143,BB143=0)),0,IF(BB143=\"Small Dozer\",BW143,IF(BB143=\"Med Dozer\",CF143,IF(BB143=\"Large Dozer\",CO143,BN143))))","v":0},{"$f":"IF(OR(ISBLANK(B32),BA143=\"No\",ISBLANK(BB143)),0,IF(OR(P32=0,P32=\"\"),\"Rip Dist\",IF(AND(BA143,BB143=0),\"Select Fleet\",IF(BB143=\"Small Dozer\",BZ143,IF(BB143=\"Med Dozer\",CI143,IF(BB143=\"Large Dozer\",CR143,BQ143))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),NOT(ISNUMBER(K143)),K143=\"\",K143=0),0,IF(BB143=\"Small Dozer\",CB143,IF(BB143=\"Med Dozer\",CK143,IF(BB143=\"Large Dozer\",CT143,IF(ISBLANK(BB143),0,BS143)))))","v":0},{"$f":"IF(OR(ISBLANK(B32),L143=0),0,IF(OR(ISNUMBER(J143),ISNUMBER(K143),K143=0),IF(BB143=\"Small Dozer\",CA143,IF(BB143=\"Med Dozer\",CJ143,IF(BB143=\"Large Dozer\",CS143,IF(ISBLANK(BB143),\"\",BR143)))),0))","v":0},{"$f":"IF(ISBLANK(B32),0,M143+L143)","v":0},{"$f":"IF(AND(OR(S61=\"None\",ISBLANK(S61)),OR(T61=\"None\",ISBLANK(T61))),0,DL143)","v":0},{"$f":"IF(OR(ISBLANK(O143),O143=\"\",O143=0),0,DK143)","v":0},{"$f":"IF(OR(ISBLANK(O143),O143=\"\",ISERROR(DP143)),0,DP143)","v":0},{"$f":"IF(OR(ISBLANK(O143),O143=\"\"),0,SUM(O143:Q143))","v":0},{"$f":"IF(G143=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y61=\"Yes\",Z61=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"AA61","v":0},{"$f":"IF(AND(BL110>0,BL110<0.1),0.1,BL110)","v":0},{"$f":"BA110","v":0},{"$f":"BD32","v":0},{"$f":"BC32","v":0},{"$f":"BB32","v":0},{"$f":"BX92","v":0},{"$f":"IF(AND(BF110>0,BF110<0.1),0.1,ROUND(BF110,2))","v":0},{"$f":"IF(AND(BF32>0,BF32<0.1),0.1,ROUND(BF32,2))","v":0},{"$f":"IF(OR(Z61=\"No\",ISBLANK(Z61),BE143=0),0,ROUND((BC143+BJ143)*43560/BE143,0))","v":0},{"$f":"IF(OR(Y61=\"No\",ISBLANK(Y61),BD143=0),0,ROUND(BD143/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0))","v":0},{"$f":"BL143*BF143","v":0},{"$f":"ROUND((BM143/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BL143*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BK143/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BO143*BE143","v":0},{"$f":"ROUND((BP143/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BO143*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BN143+BQ143)<1,1,(BN143+BQ143))*GraderRipEquipRate,0)","v":176},{"$f":"ROUND(IF((BN143+BQ143)<1,1,(BN143+BQ143))*GraderRipLaborRate,0)","v":26},{"$f":"BR143+BS143","v":202},{"$f":"ROUND(BD143/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU143*BF143","v":0},{"$f":"ROUND((BV143/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BU143*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BK143/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BX143*BE143","v":0},{"$f":"ROUND((BY143/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BX143*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BW143+BZ143)<1,1,(BW143+BZ143))*SmallDozerRipEquipRate,0)","v":89},{"$f":"ROUND(IF((BW143+BZ143)<1,1,(BW143+BZ143))*SmallDozerRipLaborRate,0)","v":26},{"$f":"CA143+CB143","v":115},{"$f":"ROUND(BD143/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CD143*BF143","v":0},{"$f":"ROUND((CE143/INDIRECT(RipMedDozer&\"RippingProd\"))+(CD143*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BK143/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CG143*BE143","v":0},{"$f":"ROUND((CH143/INDIRECT(RipMedDozer&\"RippingProd\"))+(CG143*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CF143+CI143)<1,1,(CF143+CI143))*MedDozerRipEquipRate,0)","v":123},{"$f":"ROUND(IF((CF143+CI143)<1,1,(CF143+CI143))*MedDozerRipLaborRate,0)","v":26},{"$f":"CJ143+CK143","v":149},{"$f":"ROUND(BD143/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CM143*BF143","v":0},{"$f":"ROUND((CN143/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CM143*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BK143/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CP143*BE143","v":0},{"$f":"ROUND((CQ143/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CP143*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CO143+CR143)<1,1,(CO143+CR143))*LargeDozerRipEquipRate,0)","v":146},{"$f":"ROUND(IF((CO143+CR143)<1,1,(CO143+CR143))*LargeDozerRipLaborRate,0)","v":26},{"$f":"CS143+CT143","v":172},null,{"$f":"IF(OR(S61=\"None\",ISBLANK(S61)),0,ROUND(SeedEquipDumpsSlope*BI143,0))","v":0},{"$f":"IF(OR(S61=\"None\",ISBLANK(S61)),0,ROUND(SeedLaborDumpsSlope*BI143,0))","v":0},{"$f":"IF(OR(S61=\"None\",ISBLANK(S61)),0,ROUND(INDEX(SeedMixArray,MATCH(S61,SeedMixes,0),4)*C143,0))","v":0},{"$f":"IF(OR(U61=\"None\",ISBLANK(U61)),0,ROUND(INDEX(MulchArray,MATCH(U61,Mulches,0),4)*C143,0))","v":0},{"$f":"IF(OR(W61=\"None\",ISBLANK(W61)),0,ROUND(INDEX(FertilizerArray,MATCH(W61,Fertilizers,0),4)*C143,0))","v":0},{"$f":"SUM(CY143:DA143)","v":0},{"$f":"ROUND(CW143+CX143+DB143,0)","v":0},{"$f":"IF(OR(T61=\"None\",ISBLANK(T61)),0,ROUND(SeedEquipDumpsFlat*(BC143+BJ143),0))","v":0},{"$f":"IF(OR(T61=\"None\",ISBLANK(T61)),0,ROUND(SeedLaborDumpsFlat*(BC143+BJ143),0))","v":0},{"$f":"IF(OR(T61=\"None\",ISBLANK(T61)),0,ROUND(INDEX(SeedMixArray,MATCH(T61,SeedMixes,0),4)*(D143+F143),0))","v":0},{"$f":"IF(OR(V61=\"None\",ISBLANK(V61)),0,ROUND(INDEX(MulchArray,MATCH(V61,Mulches,0),4)*(D143+F143),0))","v":0},{"$f":"IF(OR(X61=\"None\",ISBLANK(X61)),0,ROUND(INDEX(FertilizerArray,MATCH(X61,Fertilizers,0),4)*(D143+F143),0))","v":0},{"$f":"SUM(DF143:DH143)","v":0},{"$f":"ROUND(DD143+DE143+DI143,0)","v":0},{"$f":"IF(AND(CW143+DD143>0,CW143+DD143<SeedingEquipmentCost),SeedingEquipmentCost,CW143+DD143)","v":0},{"$f":"IF(AND(CX143+DE143>0,CX143+DE143<SeedingLaborCost),SeedingLaborCost,CX143+DE143)","v":0},{"$f":"CY143+DF143","v":0},0,0,0,0]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"TSF"},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(N33)),\"\",IF(BK111=0,0,IF(Metric,ROUND(Ac2Ha*BI144,2),BI144)))","v":252.03},{"$f":"IF(ISBLANK(B33),\"\",IF(BL111=0,0,IF(Metric,ROUND(Ac2Ha*BC144,2),BC144)))","v":0.5},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(N33)),\"\",IF(C144=\"Slope Input\",\"\",IF(Metric,ROUND(C144+IF(D144=\"\",0,D144),2),C144+IF(D144=\"\",0,D144))))","v":252.53},{"$f":"IF(ISBLANK(B33),\"\",IF(Metric,BJ144*Ac2Ha,BJ144))","v":305.39},{"$f":"IF(ISBLANK(B33),\"\",IF(BD144=0,\"\",IF(J33>1/L33*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD144,0),BD144))))","v":635},{"$f":"IF(OR(ISBLANK(B33),BA144=\"No\"),\"\",IF(BE144=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE144,0),BE144)))","v":2000},{"$f":"IF(OR(ISBLANK(B33),BA144=\"No\"),\"\",IF(BE144=0,\"Rip Dist\",IF(AND(BA144,BB144=0),\"Select Fleet\",IF(RIGHT(BB144,5)=\"Dozer\",INDIRECT(\"Rip\"&BE62&\"Dozer\"),RipGrader))))","v":"14M"},{"$f":"IF(OR(ISBLANK(B33),BA144=\"No\",ISBLANK(BB144),OR(P33=0,P33=\"\"),AND(BA144,BB144=0)),0,IF(BB144=\"Small Dozer\",BW144,IF(BB144=\"Med Dozer\",CF144,IF(BB144=\"Large Dozer\",CO144,BN144))))","v":198},{"$f":"IF(OR(ISBLANK(B33),BA144=\"No\",ISBLANK(BB144)),0,IF(OR(P33=0,P33=\"\"),\"Rip Dist\",IF(AND(BA144,BB144=0),\"Select Fleet\",IF(BB144=\"Small Dozer\",BZ144,IF(BB144=\"Med Dozer\",CI144,IF(BB144=\"Large Dozer\",CR144,BQ144))))))","v":245},{"$f":"IF(OR(ISBLANK(B33),NOT(ISNUMBER(K144)),K144=\"\",K144=0),0,IF(BB144=\"Small Dozer\",CB144,IF(BB144=\"Med Dozer\",CK144,IF(BB144=\"Large Dozer\",CT144,IF(ISBLANK(BB144),0,BS144)))))","v":11500},{"$f":"IF(OR(ISBLANK(B33),L144=0),0,IF(OR(ISNUMBER(J144),ISNUMBER(K144),K144=0),IF(BB144=\"Small Dozer\",CA144,IF(BB144=\"Med Dozer\",CJ144,IF(BB144=\"Large Dozer\",CS144,IF(ISBLANK(BB144),\"\",BR144)))),0))","v":77782},{"$f":"IF(ISBLANK(B33),0,M144+L144)","v":89282},{"$f":"IF(AND(OR(S62=\"None\",ISBLANK(S62)),OR(T62=\"None\",ISBLANK(T62))),0,DL144)","v":236078},{"$f":"IF(OR(ISBLANK(O144),O144=\"\",O144=0),0,DK144)","v":236078},{"$f":"IF(OR(ISBLANK(O144),O144=\"\",ISERROR(DP144)),0,DP144)","v":243231},{"$f":"IF(OR(ISBLANK(O144),O144=\"\"),0,SUM(O144:Q144))","v":715387},{"$f":"IF(G144=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y62=\"Yes\",Z62=\"Yes\"),\"Yes\",\"No\")","v":"Yes"},{"$f":"AA62","v":"Grader"},{"$f":"IF(AND(BL111>0,BL111<0.1),0.1,BL111)","v":0.5},{"$f":"BA111","v":635},{"$f":"BD33","v":2000},{"$f":"BC33","v":17289},{"$f":"BB33","v":244.99},{"$f":"BX93","v":635},{"$f":"IF(AND(BF111>0,BF111<0.1),0.1,ROUND(BF111,2))","v":252.03},{"$f":"IF(AND(BF33>0,BF33<0.1),0.1,ROUND(BF33,2))","v":305.39},{"$f":"IF(OR(Z62=\"No\",ISBLANK(Z62),BE144=0),0,ROUND((BC144+BJ144)*43560/BE144,0))","v":6662},{"$f":"IF(OR(Y62=\"No\",ISBLANK(Y62),BD144=0),0,ROUND(BD144/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0))","v":75},{"$f":"BL144*BF144","v":1296675},{"$f":"ROUND((BM144/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BL144*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":198},{"$f":"ROUND(BK144/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":784},{"$f":"BO144*BE144","v":1568000},{"$f":"ROUND((BP144/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BO144*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":245},{"$f":"ROUND(IF((BN144+BQ144)<1,1,(BN144+BQ144))*GraderRipEquipRate,0)","v":77782},{"$f":"ROUND(IF((BN144+BQ144)<1,1,(BN144+BQ144))*GraderRipLaborRate,0)","v":11500},{"$f":"BR144+BS144","v":89282},{"$f":"ROUND(BD144/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":65},{"$f":"BU144*BF144","v":1123785},{"$f":"ROUND((BV144/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BU144*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":213},{"$f":"ROUND(BK144/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":678},{"$f":"BX144*BE144","v":1356000},{"$f":"ROUND((BY144/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BX144*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":260},{"$f":"ROUND(IF((BW144+BZ144)<1,1,(BW144+BZ144))*SmallDozerRipEquipRate,0)","v":41879},{"$f":"ROUND(IF((BW144+BZ144)<1,1,(BW144+BZ144))*SmallDozerRipLaborRate,0)","v":12279},{"$f":"CA144+CB144","v":54158},{"$f":"ROUND(BD144/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":72},{"$f":"CD144*BF144","v":1244808},{"$f":"ROUND((CE144/INDIRECT(RipMedDozer&\"RippingProd\"))+(CD144*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":248},{"$f":"ROUND(BK144/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":754},{"$f":"CG144*BE144","v":1508000},{"$f":"ROUND((CH144/INDIRECT(RipMedDozer&\"RippingProd\"))+(CG144*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":304},{"$f":"ROUND(IF((CF144+CI144)<1,1,(CF144+CI144))*MedDozerRipEquipRate,0)","v":68067},{"$f":"ROUND(IF((CF144+CI144)<1,1,(CF144+CI144))*MedDozerRipLaborRate,0)","v":14330},{"$f":"CJ144+CK144","v":82397},{"$f":"ROUND(BD144/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":60},{"$f":"CM144*BF144","v":1037340},{"$f":"ROUND((CN144/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CM144*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":197},{"$f":"ROUND(BK144/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":625},{"$f":"CP144*BE144","v":1250000},{"$f":"ROUND((CQ144/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CP144*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":239},{"$f":"ROUND(IF((CO144+CR144)<1,1,(CO144+CR144))*LargeDozerRipEquipRate,0)","v":63473},{"$f":"ROUND(IF((CO144+CR144)<1,1,(CO144+CR144))*LargeDozerRipLaborRate,0)","v":11319},{"$f":"CS144+CT144","v":74792},null,{"$f":"IF(OR(S62=\"None\",ISBLANK(S62)),0,ROUND(SeedEquipDumpsSlope*BI144,0))","v":106644},{"$f":"IF(OR(S62=\"None\",ISBLANK(S62)),0,ROUND(SeedLaborDumpsSlope*BI144,0))","v":106644},{"$f":"IF(OR(S62=\"None\",ISBLANK(S62)),0,ROUND(INDEX(SeedMixArray,MATCH(S62,SeedMixes,0),4)*C144,0))","v":109875},{"$f":"IF(OR(U62=\"None\",ISBLANK(U62)),0,ROUND(INDEX(MulchArray,MATCH(U62,Mulches,0),4)*C144,0))","v":0},{"$f":"IF(OR(W62=\"None\",ISBLANK(W62)),0,ROUND(INDEX(FertilizerArray,MATCH(W62,Fertilizers,0),4)*C144,0))","v":0},{"$f":"SUM(CY144:DA144)","v":109875},{"$f":"ROUND(CW144+CX144+DB144,0)","v":323163},{"$f":"IF(OR(T62=\"None\",ISBLANK(T62)),0,ROUND(SeedEquipDumpsFlat*(BC144+BJ144),0))","v":129434},{"$f":"IF(OR(T62=\"None\",ISBLANK(T62)),0,ROUND(SeedLaborDumpsFlat*(BC144+BJ144),0))","v":129434},{"$f":"IF(OR(T62=\"None\",ISBLANK(T62)),0,ROUND(INDEX(SeedMixArray,MATCH(T62,SeedMixes,0),4)*(D144+F144),0))","v":133356},{"$f":"IF(OR(V62=\"None\",ISBLANK(V62)),0,ROUND(INDEX(MulchArray,MATCH(V62,Mulches,0),4)*(D144+F144),0))","v":0},{"$f":"IF(OR(X62=\"None\",ISBLANK(X62)),0,ROUND(INDEX(FertilizerArray,MATCH(X62,Fertilizers,0),4)*(D144+F144),0))","v":0},{"$f":"SUM(DF144:DH144)","v":133356},{"$f":"ROUND(DD144+DE144+DI144,0)","v":392224},{"$f":"IF(AND(CW144+DD144>0,CW144+DD144<SeedingEquipmentCost),SeedingEquipmentCost,CW144+DD144)","v":236078},{"$f":"IF(AND(CX144+DE144>0,CX144+DE144<SeedingLaborCost),SeedingLaborCost,CX144+DE144)","v":236078},{"$f":"CY144+DF144","v":243231},{"$f":"CZ144+DG144","v":0},{"$f":"DA144+DH144","v":0},{"$f":"DB144+DI144","v":243231},{"$f":"DC144+DJ144","v":715387}]
[]
[null,null,{"$f":"IF(SUM(C143:C145)=0,0,SUM(C143:C145))","v":252.03},{"$f":"SUM(D143:D145)","v":0.5},{"$f":"IF(SUM(E143:E145)=0,0,SUM(E143:E145))","v":252.53},{"$f":"IF(SUM(F143:F145)=0,0,SUM(F143:F145))","v":305.39},null,null,null,{"$f":"IF(SUM(J143:J145)=0,0,SUM(J143:J145))","v":198},245,11500,77782,89282,236078,236078,243231,715387]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50 min/hr equipment availability"]

{"sheet":"Heap Leach","index":10,"n_rows":168,"n_cols":205,"rows_kept":168,"cut":false,"hidden":true,"merged":[[68,47,68,48],[31,52,31,53],[58,66,58,67]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Heap Leach Pads - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Drain Installation",{"$f":"IF(H119=\"\",0,H119)+IF(L119=\"\",0,L119)","v":0},{"$f":"IF(I119=\"\",0,I119)+IF(M119=\"\",0,M119)","v":0},{"$f":"N119","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Grading Costs",{"$f":"M127","v":0},{"$f":"N127","v":0},"N/A",0]
[null,"Cover 1 Placement Cost",{"$f":"O135+S135+V135","v":0},{"$f":"P135+R135+T135+W135","v":0},"N/A",0]
[null,"Cover 2 Placement Cost",{"$f":"O146+S146+V146","v":0},{"$f":"P146+R146+T146+W146","v":0},"N/A",0]
[null,"Topsoil Placement Cost",{"$f":"I157","v":0},{"$f":"J157","v":0},"N/A",0]
[null,"Ripping/Scarifying Cost",{"$f":"K165","v":0},{"$f":"L165","v":0},"N/A",0]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C17)","v":0},{"$f":"SUM(D12:D17)","v":0},{"$f":"SUM(E12:E17)","v":0},{"$f":"SUM(F12:F17)","v":0}]
[null,"Revegetation Cost",{"$f":"N165","v":0},{"$f":"O165","v":0},{"$f":"P165","v":0},{"$f":"SUM(C19:E19)","v":0}]
[null,"TOTALS",{"$f":"SUM(C18:C19)","v":0},{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},{"$f":"SUM(F18:F19)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Heap Leach Pads - User Input",null,null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each heap, lift or heap category"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical (1) - MANDATORY",null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded Slope","Final Slope","Final Top Slope","Lift (heap) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nHeap\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover    Thickness Slopes","Cover  Thickness \nFlat \nAreas","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope \nfrom \nDump to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)",null,"Lift (heap) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nHeap\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover Thickness Slopes","Cover   Thickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nHeap to \nCover Borrow","Cover     Thickness Slopes","Cover   Thickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nHeap to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from Growth Material Stockpile","Slope \nfrom \nHeap to \nStockpile"]
[-1,null,null,null,null,null,null,null,null,"% grade","_H:1V","_H:1V","% grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A34) - ROW($BA$33)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(V34)>20,ABS(AD34)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A34","v":0},{"$f":"B34","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N34,0),N34)","v":0},0,0,{"$f":"IF(Metric,Ha2Ac*Q34,Q34)","v":0},{"$f":"IF(ISBLANK(R34),\"\",IF(Metric,ROUND(M3_2_CY*R34,0),R34))","v":""},{"$f":"IF(Metric,mm2in*S34,S34)","v":0},{"$f":"IF(Metric,mm2in*T34,T34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U34,0),U34)","v":0},{"$f":"V34","v":0},{"$f":"IF(Metric,mm2in*W34,W34)","v":0},{"$f":"IF(Metric,mm2in*X34,X34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Y34,0),Y34)","v":0},{"$f":"Z34","v":0},{"$f":"IF(Metric,mm2in*AA34,AA34)","v":0},{"$f":"IF(Metric,mm2in*AB34,AB34)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*AC34,0),AC34)","v":0},{"$f":"AD34","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A21)&\" - \"&VLOOKUP(A47,TableTitles,2)","v":"Heap Leach - User Input (Cont.)"}]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nSource","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nSource","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q50)>20,ABS(Q50)>20,ABS(Q50)>20,ABS(Q50)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F50),0,IF(F50<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA50=\"ShortHaul\",RIGHT(H50,6)<>\"Loader\"),AND(BA50=\"LongHaul\",RIGHT(H50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H50),0,LEFT(H50,SEARCH(\" \",H50)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F50,0),F50)","v":0},{"$f":"G50","v":0},{"$f":"IF(ISBLANK(P50),0,IF(P50<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF50=\"ShortHaul\",RIGHT(R50,6)<>\"Loader\"),AND(BF50=\"LongHaul\",RIGHT(R50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R50),0,LEFT(R50,SEARCH(\" \",R50)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P50,0),P50)","v":0},{"$f":"Q50","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  2. if distance from borrow <820 ft (250 m) must select loader fleet"]
[]
["Heap Leach Pads - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each heap, lift or heap category"]
[" ",null,"Grading",null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing\nMaterial\nCondition","Heap\nMaterial\nType","Grading\nEquipment\nFleet","Slot/\nSide-by-Side","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix Slopes","Seed Mix Flat Areas","Mulch Slopes","Mulch Flat Areas","Fertilizer Slopes","Fertilizer Flat Areas","Slope Scarify/ Rip?","Flat Area Scarify/ Rip?","Scarifying/ Ripping\nFleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E61=\"Medium\",\"Med\",E61)","v":0},{"$f":"IF(ISBLANK(H61),0,LEFT(H61,SEARCH(\" \",H61)-1))","v":0},{"$f":"IF(ISBLANK(L61),0,LEFT(L61,SEARCH(\" \",L61)-1))","v":0},{"$f":"IF(ISBLANK(P61),0,LEFT(P61,SEARCH(\" \",P61)-1))","v":0},{"$f":"IF(ISBLANK(AA61),0,LEFT(AA61,SEARCH(\" \",AA61)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Heap Leach Pads - User Input (cont.)"]
[" ",null,"Solution Collection Ditch Fill",null,null,null,null,null,null,"Piping"]
[null,"Description\n(required)","Collection Ditch\nLength","Collection Ditch\nTop Width","Collection Ditch\nDepth","Volume\n(if calculated \nelsewhere)","Distance \nfrom\nBorrow","Slope \nto \nBorrow","Drain\nRock\nEquipment\nFleet","Solid\nPipe\nLength","Solid\nPipe\nType","Drainage\nPipe\nLength","Drainage\nPipe\nType",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage\nChannel\nLength","Drainage\nChannel\nTop Width","Drainage\nChannel\nDepth","Volume\n(if calculated \nelsewhere)","Distance \nto Drain\nRock \nBorrow","Slope  \nto \nCover \nBorrow","Drain rock truck fleet","Solid\nPipe\nLength","Drainage\nPipe\nLength"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade",null,"ft","ft"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},null,null,null,null,null,null,null,null,null,null,null,"  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*C71,0),C71)","v":0},0,0,{"$f":"IF(Metric,ROUND(Ha2Ac*F71,1),F71)","v":0},{"$f":"IF(ISBLANK(G71),0,IF(Metric,ROUND(M3_2_CY*G71,0),L71))","v":0},{"$f":"H71","v":0},{"$f":"IF(ISBLANK(I71),0,LEFT(I71,SEARCH(\" \",I71)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J71,0),J71)","v":0},{"$f":"IF(Metric,ROUND(Cm2In*L71,0),L71)","v":0}]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Heap Leach - Assumptions & Calculations"}]
[]
[null,"Regrading Push Distance Calculation"]
[]
[null,"dozing distance:"]
[null,{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Minimum 1 hr ripping/scarifying per area"]
[]
[null,"Slopes:"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Mid-bench length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Flat Areas:"]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation:"]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[null,"Solution Collection Ditch Calculations"]
[]
[null,"Use when existing heap material is not suitable drain rock"]
[null,"Assume to be constructed in existing solution channels"]
[null,"Assume 2H:1V ditch sideslopes"]
[null,"Drain rock assumed to be Gravel - Dry at 2,550 lb/cy (1,510 kg/m3) from CAT Handbook 35th Ed."]
[]
[]
["Heap Leach Pad - Drainage Channel Fill & Drainage Pipe Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain Rock"]
[" ",null,"Drain Rock Placement",null,null,null,null,null,null,null,"Drainpipe Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Drain Rock",null,null,null,"Drain Rock and Pipe Length Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Drain Rock\nVolume","Drain\nRock\nFleet","Fleet\nProductivity","Number of\nTrucks/\nScrapers","Total\nFleet\nHours","Drainage \nLabor \nCost","Drainage \nEquipment \nCost","Total\nDrainage\nCost","Piping\nCrew\nHours","Piping \nLabor \nCost","Piping \nEquipment \nCost","Piping \nMaterial \nCost","Total\nPipe\nInstallation\nCost","Total\nDrainage\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck","Scraper Dozer","Tandem Scraper",null,"Drain Rock Productivity","Drain\nRock\nVolume","Water\nPipe\nLength","Drain\nPipe\nLength","Water\nPipe\nProductivity","Water\nPipe\nHours","Water\nPipe\nMaterials","Water\nPipe\nLabor","Water\nPipe\nEquip","Drain\nPipe\nProductivity","Drain\nPipe\nHours","Drain\nPipe\nMaterials","Drain\nPipe\nLabor","Drain\nPipe\nEquip",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Top Total Cost",null,"downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Equipment Cost","Labor Cost","Total Cost",null,"downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$",null,"LCY/hr","cu yd","ft","ft","ft/hr","hr","$","$","$","cy/hr","hr","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$",null,"min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$",null,"min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK(B34),AND(ISBLANK(BA71),ISBLANK(BB71),ISBLANK(BC71))),\"\",IF(Metric,ROUND(CY_2_M3*(BF117),0),BF117))","v":""},{"$f":"IF(OR(ISBLANK(B34),C117=0,C117=\"\"),\"\",IF(OR(ISBLANK(BJ34),ISBLANK(BK34)),\"Cover Borrow!\",IF(OR(I71=\"optimize\",ISBLANK(I71)),\"Select Fleet\",IF(RIGHT(I71,5)=\"Truck\",INDIRECT(BG71&\"Loader\")&\"/\"&INDIRECT(BG71&\"Truck\")&\"/\"&INDIRECT(BG71&\"TruckDozer\"),IF(BG71=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BG71=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C117=0,C117=\"\"),\"\",IF(OR(ISBLANK(BA71),ISBLANK(BB71),ISBLANK(BC71)),\"Fill Borrow!\",IF(OR(ISBLANK(G71),ISBLANK(H71)),\"Haul Data\",IF(OR(I71=\"optimize\",ISBLANK(I71)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BE117,0),BE117)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C117=0,C117=\"\"),\"\",IF(OR(ISBLANK(BA71),ISBLANK(BB71),ISBLANK(BC71)),\"Fill Borrow!\",IF(OR(ISBLANK(G71),ISBLANK(H71)),\"Haul Data\",IF(OR(I71=\"optimize\",ISBLANK(I71)),\"Select Fleet\",IF(RIGHT(I71,5)=\"Truck\",CF117,IF(D117=\"Scraper Dozer\",CV117,IF(D117=\"Tandem Scraper\",DK117,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C117=0,C117=\"\"),0,IF(OR(ISBLANK(BA71),ISBLANK(BB71),ISBLANK(BC71)),\"Fill Borrow!\",IF(OR(ISBLANK(G71),ISBLANK(H71)),\"Haul Data\",IF(OR(I71=\"optimize\",ISBLANK(I71)),\"Select Fleet\",IF(RIGHT(I71,5)=\"Truck\",CI117,IF(D117=\"Scraper Dozer\",CX117,IF(D117=\"Tandem Scraper\",DM117,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B34),C117=0,ISTEXT(G117),ISBLANK(I71),I71=\"optimize\"),0,IF(RIGHT(I71,5)=\"Truck\",CK117,IF(D117=\"Scraper Dozer\",CZ117,IF(D117=\"Tandem Scraper\",DO117,0))))","v":0},{"$f":"IF(OR(ISBLANK(B34),C117=0,ISTEXT(G117),ISBLANK(I71),I71=\"optimize\"),0,IF(RIGHT(I71,5)=\"Truck\",CJ117,IF(D117=\"Scraper Dozer\",CY117,IF(D117=\"Tandem Scraper\",DN117,0))))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(ISBLANK(I71),0,IF(C117=0,0,SUM(H117:I117))))","v":0},{"$f":"IF(OR(ISBLANK(B34),AND(OR(J71=0,J71=\"\"),OR(L71=0,L71=\"\"))),0,BJ117+BO117)","v":0},{"$f":"IF(OR(ISBLANK(B34),K117=0),0,BL117+BQ117)","v":0},{"$f":"IF(OR(ISBLANK(B34),K117=0),0,BM117+BR117)","v":0},{"$f":"IF(OR(ISBLANK(B34),K117=0),0,BK117+BP117)","v":0},{"$f":"IF(OR(ISBLANK(B34),K117=0),0,IF(AND(L117=0,M117=0,N117=0),0,SUM(L117:N117)))","v":0},{"$f":"IF(ISBLANK(B34),0,J117+O117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B34),0,CL117)","v":0},{"$f":"IF(ISBLANK($B34),0,DA117)","v":0},{"$f":"IF(ISBLANK($B34),0,DP117)","v":0},null,{"$f":"IF(RIGHT(I71,5)=\"Truck\",CH117,IF(D117=\"Scraper Dozer\",CW117,IF(D117=\"Tandem Scraper\",DL117,0)))","v":0},{"$f":"IF(OR(ISBLANK(F71),F71=\"\",F71=0),ROUND(((IF(BB71-(2*BC71*BA71)<0,0,BB71-(2*BC71*2))+BB71)/2*BC71)*BA71/27,0),BD71)","v":0},{"$f":"BH71","v":0},{"$f":"BI71","v":0},{"$f":"IF(ISBLANK(K71),0,IF(Metric,ROUND(M2Ft*INDEX(PipeArray,VLOOKUP($K71,WaterPipeList,2,TRUE),5),0),INDEX(PipeArray,VLOOKUP($K71,WaterPipeList,2,TRUE),5)))","v":0},{"$f":"IF(ISBLANK(K71),0,ROUND(BG117/BI117,HoursRounding))","v":0},{"$f":"IF(ISBLANK(K71),0,ROUND(J71*INDEX(PipeArray,VLOOKUP($K71,WaterPipeList,2,TRUE),6),0))","v":0},{"$f":"BJ117*CrewB22ALabor","v":0},{"$f":"BJ117*CrewB22AEquip","v":0},{"$f":"IF(ISBLANK(M71),0,IF(Metric,ROUND(M3_2_CY*INDEX(PipeArray,VLOOKUP(M71,DrainPipeList,2,TRUE),5),0),INDEX(PipeArray,VLOOKUP(M71,DrainPipeList,2,TRUE),5)))","v":0},{"$f":"IF(ISBLANK(M71),0,ROUND(BH117/BN117,HoursRounding))","v":0},{"$f":"IF(ISBLANK(M71),0,ROUND(L71*INDEX(PipeArray,VLOOKUP($M71,DrainPipeList,2,TRUE),6),0))","v":0},{"$f":"IF(ISBLANK(M71),0,IF(VLOOKUP(M71,DrainPipeList,2,TRUE)<5,BO117*CrewB14Labor,BO117*Crew2ClabLabor))","v":0},{"$f":"IF(ISBLANK(M71),0,IF(VLOOKUP(M71,DrainPipeList,2,TRUE)<5,BO117*CrewB14Equip,BO117*Crew2ClabEquip))","v":0},null,{"$f":"ABS(BF71)","v":0},{"$f":"IF(BG71=0,0,ROUND(BE71/(INDEX(INDIRECT(BG71 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BG71 & \"TruckLoadedWeight\"),0),MATCH(IF(BT117-INDIRECT(BG71 & \"TruckRollingResistance\")<0,0,BT117-INDIRECT(BG71 & \"TruckRollingResistance\")),INDIRECT(BG71 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG71=0,0,ROUND(BE71/(INDEX(INDIRECT(BG71&\"TruckSpeedTable\"),MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BT117-INDIRECT(BG71&\"TruckRollingResistance\")<0,0,BT117-INDIRECT(BG71&\"TruckRollingResistance\")),INDIRECT(BG71&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG71=0,0,ROUND((BE71/VLOOKUP(BT117+INDIRECT(BG71&\"TruckRollingResistance\"),INDIRECT(BG71&\"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP(BT117+INDIRECT(BG71&\"TruckRollingResistance\"),INDIRECT(BG71&\"TruckUHEmptyArray\"),9,1)),2))","v":0},{"$f":"IF(BG71=0,0,ROUND((BE71/VLOOKUP(BT117+INDIRECT(BG71 & \"TruckRollingResistance\"),INDIRECT(BG71 & \"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP(BT117+INDIRECT(BG71 & \"TruckRollingResistance\"),INDIRECT(BG71 & \"TruckUHLoadedArray\"),9,1)),2))","v":0},{"$f":"IF(BF71>=0,BW117,BX117)","v":0},{"$f":"IF(BF71>=0,BV117,BU117)","v":0},{"$f":"BY117+BZ117","v":0},{"$f":"IF(BG71=0,0,INDIRECT(BG71 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BG71=0,0,INDIRECT(BG71 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BG71=0,0,INDIRECT(BG71&IF(INDIRECT(BG71&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"CA117+CB117+CC117+CD117","v":0},{"$f":"IF(CE117=0,0,ROUNDUP((CE117-CD117)/CD117,0))","v":0},{"$f":"IF(CE117=0,0,ROUND((60/CE117)*INDIRECT(BG71&\"TruckAvgCapacity\"),0))","v":0},{"$f":"IF(BG71=0,0,ROUND(CF117*CG117*TruckOperator*INDIRECT(BG71 & \"TruckJobEfficiency\")*INDIRECT(BG71 & \"TruckAltitudeDeration\"),0))","v":0},{"$f":"IF(BG71=0,0,IF(ROUND(BF117/CH117,1)<1,1,ROUND(BF117/CH117,HoursRounding)))","v":0},{"$f":"IF(BG71=0,0,ROUND(IF(CI117<1,1,CI117)*((CF117*INDIRECT(BG71 & \"TruckEquipRate\"))+INDIRECT(BG71 & \"LoaderEquipRate\")+INDIRECT(BG71 & \"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BG71=0,0,ROUND(IF(CI117<1,1,CI117)*((CF117*INDIRECT(BG71 & \"TruckLaborRate\"))+INDIRECT(BG71 & \"LoaderLaborRate\")+INDIRECT(BG71 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CJ117+CK117","v":0},null,{"$f":"ROUND($BE71/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BT117-HaulScraperRollingResistance<0,0,BT117-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND($BE71/(INDEX(HaulScraperSpeedTable,MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BT117-HaulScraperRollingResistance<0,0,BT117-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(($BE71/VLOOKUP(BT117+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP(BT117+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BE71/VLOOKUP(BT117+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP(BT117+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BL71>=0,CP117,CQ117)","v":0},{"$f":"IF(BL71>=0,CO117,CN117)","v":0},{"$f":"CR117+CS117","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,IF(TRUNC(CT117/CU117,0)<1,1,ROUND(CT117/CU117,0)+1))","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,ROUND((60/(CT117+CU117)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CV117,0))","v":0},{"$f":"IF(CW71=0,0,IF(ROUND(BF117/CW117,1)<1,1,ROUND(BF117/CW117,HoursRounding)))","v":0},{"$f":"ROUND(IF(CX117<1,1,CX117)*((CV117*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(CX117<1,1,CX117)*((CV117*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"CY117+CZ117","v":663},null,{"$f":"ROUND(BE71/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BT117-TandemScraperRollingResistance<0,0,BT117-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BE71/(INDEX(TandemScraperSpeedTable,MATCH(\"Gravel\",HaulMaterials,0),MATCH(IF(BT117-TandemScraperRollingResistance<0,0,BT117-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND((BE71/VLOOKUP(BT117+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BT117+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BE71/VLOOKUP(BT117+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP(BT117+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(BF71>=0,DE117,DF117)","v":0},{"$f":"IF(BF71>=0,DD117,DC117)","v":0},{"$f":"DG117+DH117","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DJ117=0,0,IF(TRUNC(DI117/DJ117,0)<2,2,TRUNC(DI117/DJ117,0)+IF(MOD(TRUNC(DI117/DJ117,0),2),1,0)))","v":0},{"$f":"IF(OR(ISBLANK(B34),$C117=0),0,ROUND((60/(DI117+DJ117)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DK117,0))","v":0},{"$f":"IF(DL117=0,0,IF(ROUND(BF117/DL117,1)<1,1,ROUND(BF117/DL117,HoursRounding)))","v":0},{"$f":"ROUND(IF(DM117<1,1,DM117)*((DK117*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":123},{"$f":"ROUND(IF(DM117<1,1,DM117)*((DK117*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":26},{"$f":"DN117+DO117","v":149}]
[]
[null,null,{"$f":"IF(SUM(C117:C118)=0,0,SUM(C117:C118))","v":0},null,null,null,{"$f":"IF(SUM(G117:G118)=0,0,SUM(G117:G118))","v":0},{"$f":"IF(SUM(H117:H118)=0,0,SUM(H117:H118))","v":0},{"$f":"IF(SUM(I117:I118)=0,0,SUM(I117:I118))","v":0},{"$f":"IF(SUM(J117:J118)=0,0,SUM(J117:J118))","v":0},{"$f":"IF(SUM(K117:K118)=0,\"\",SUM(K117:K118))","v":""},{"$f":"IF(SUM(L117:L118)=0,0,SUM(L117:L118))","v":0},{"$f":"IF(SUM(M117:M118)=0,0,SUM(M117:M118))","v":0},{"$f":"IF(SUM(N117:N118)=0,0,SUM(N117:N118))","v":0},{"$f":"IF(SUM(O117:O118)=0,0,SUM(O117:O118))","v":0},{"$f":"IF(SUM(P117:P118)=0,0,SUM(P117:P118))","v":0}]
[]
["Heap Leach Pad - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing \nDistance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade\nCorrection","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total \nHourly \nProductivity","Total \nDozer \nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side or Slot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hr","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK($B34),ISBLANK(J34),ISBLANK(K34),ISBLANK(L34),ISBLANK(M34),ISBLANK(BC34),ISBLANK(BD34)),\"\",IF(J34>1/L34*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA125,0),CA125)))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=\"\",C125=0,ISBLANK(J34),ISBLANK(K34),ISBLANK(L34),ISBLANK(M34),ISBLANK(BC34),ISBLANK(BD34)),\"\",IF(Metric,ROUND(Ft2M*BZ125,0),BZ125))","v":""},{"$f":"IF(OR(ISBLANK($B34),B125=\"\",B125=0),\"\",IF(ISBLANK(D61),\"Select Fleet\",INDIRECT(BA61&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=\"\",C125=0),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB125,0),CB125)))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",CC125)","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",IF(ISBLANK(C61),\"Dozing Material!\",CD125))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",IF(ISBLANK(D61),\"Material Type!\",CE125))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",CF125)","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\"),\"\",IF(ISBLANK(E61),\"Select Fleet\",IF(ISERR(CH125),\"\",IF(Metric,ROUND(CY_2_M3*CH125,0),CH125))))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,C125=\"\",ISERR(CI125)),0,IF(ISBLANK(E61),\"Select Fleet\",CI125))","v":0},{"$f":"IF(OR(ISBLANK($B34),C125=0,NOT(ISNUMBER(L125))),\"\",IF(ISERR(CJ125),\"\",CJ125))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,NOT(ISNUMBER(L125))),\"\",IF(ISERR(CK125),0,CK125))","v":""},{"$f":"IF(OR(ISBLANK($B34),C125=0,NOT(ISNUMBER(L125))),0,IF(ISERR(CL125),0,CL125))","v":0},{"$f":"IF(C125=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC34","v":0},{"$f":"K34","v":0},{"$f":"L34","v":0},{"$f":"J34","v":0},{"$f":"M34","v":0},{"$f":"UngradedSlopeLen(BA125,BB125)","v":0},{"$f":"IF(ISERROR(FindPivot(BA125,BB125,BC125,BD125,BE125)),0,FindPivot(BA125,BB125,BC125,BD125,BE125))","v":0},{"$f":"BF125-BG125","v":0},{"$f":"IF(BG125=0,0,1/(SIN((SlopeDeg(BC125)-SlopeGrade(BD125))*PI()/180)/(BG125*SIN((180-SlopeDeg(BB125)+SlopeGrade(BD125))*PI()/180))))","v":0},{"$f":"IF(SIN((SlopeDeg(BC125)-SlopeGrade(BD125)))=0,0,IF(BH125=0,0,1/(SIN((SlopeDeg(BC125)-SlopeGrade(BE125))*PI()/180)/(BH125*SIN((180-SlopeDeg(BB125)+SlopeGrade(BE125))*PI()/180)))))","v":0},{"$f":"SlopeDeg(BB125)-SlopeDeg(BC125)","v":0},{"$f":"BK125","v":0},{"$f":"IF(OR(BB125=BC125,BB125=0,BC125=0),0,IF(ROUND(0.5*BG125*BI125*SIN(BK125*PI()/180),5)<0,0,ROUND(0.5*BG125*BI125*SIN(BK125*PI()/180),0)))","v":0},{"$f":"IF(OR(BB125=BC125,BB125=0,BC125=0),0,IF(ROUND(0.5*BH125*BJ125*SIN(BL125*PI()/180),5)<0,0,ROUND(0.5*BH125*BJ125*SIN(BL125*PI()/180),0)))","v":0},{"$f":"BI125*SIN(BK125*PI()/180)/SIN((180-SlopeDeg(BB125)+SlopeGrade(BD125))*PI()/180)","v":0},{"$f":"BO125/2","v":0},{"$f":"SQRT((BG125^2)+(BP125^2)-(2*BP125*BG125*COS((180-SlopeDeg(BB125)+SlopeGrade(BD125))*PI()/180)))","v":0},{"$f":"2*BQ125/3","v":0},{"$f":"BJ125*SIN(BL125*PI()/180)/SIN((180-SlopeDeg(BB125)+SlopeGrade(BE125))*PI()/180)","v":0},{"$f":"BS125/2","v":0},{"$f":"SQRT((BH125^2)+(BT125^2)-(2*BT125*BH125*COS((180-SlopeDeg(BB125)+SlopeGrade(BE125))*PI()/180)))","v":0},{"$f":"2*BU125/3","v":0},{"$f":"IF(OR(BB125=0,BC125=0),0,ROUND(BR125+BV125,0))","v":0},{"$f":"IF(OR(BC34=0,K34=0,L34=0),0,ROUND(BI125+BJ125,0))","v":0},null,{"$f":"IF(ISBLANK(B34),0,IF(ROUND(BW125,0)<50,50,ROUND(BW125,0)))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(ISBLANK(R34),ROUND((BM125*BD34)/27,0),IF(Metric,M3_2_CY*R34,R34)))","v":0},{"$f":"IF(ISBLANK(E61),0,ROUND(HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerProductionArray,13,FALSE)*BZ125^HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(AVERAGE(1/K34*100,1/L34*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K34*100,1/L34*100))+0.9786,1)))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C61)),0,C61)","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(D61)),0,VLOOKUP(D61,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(F61=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(CA125=0,0,HLOOKUP(INDIRECT(E61&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B34),0,ROUND(CB125*CC125*CD125*CE125*Dozer_Job_Efficiency*CF125*CG125*Dozer_Operator,0))","v":0},{"$f":"IF(ISBLANK(B34),0,IF(CA125=0,0,IF(CA125/K125<1,1,ROUND(CA125/K125,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B34),0,ROUND(CI125*INDIRECT(BA61 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B34),0,ROUND(CI125*INDIRECT(BA61 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B34),0,SUM(CJ125:CK125))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C125:C126)=0,0,SUM(C125:C126))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L125:L126)=0,0,SUM(L125:L126))","v":0},{"$f":"IF(SUM(M125:M126)=0,0,SUM(M125:M126))","v":0},{"$f":"IF(SUM(N125:N126)=0,0,SUM(N125:N126))","v":0},{"$f":"IF(SUM(O125:O126)=0,0,SUM(O125:O126))","v":0}]
[]
[{"$f":"ThisSheetName(A106)&\" - \"&VLOOKUP(A130,TableTitles,2)","v":"Heap Leach - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final\n(Regraded)\nDump\nFootprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK(B34),CP133=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP133),0),CP133))","v":0},{"$f":"IF(OR(ISBLANK(B34)),0,IF(Metric,ROUND(CY_2_M3*(CQ133),0),CQ133))","v":0},{"$f":"IF(OR(ISBLANK(B34),C133=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",IF(RIGHT(BW133,6)=\"Loader\",INDIRECT(BV133&\"CrusherLoader\"),IF(RIGHT(BW133,5)=\"Truck\",INDIRECT(BV133&\"Truck\")&\"/\"&INDIRECT(BV133&\"Loader\")&\"/\"&INDIRECT(BV133&\"CrusherLoader\"),IF(BV133=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV133=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C133=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",BZ133))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C133=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",BY133))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C133=0),\"\",IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA133,0),CA133)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C133=0),0,IF(OR(ISBLANK(F50),ISBLANK(G50)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(OR(BX133<>0,BW133=0),\"Select Fleet\",CB133))))","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",IF(RIGHT(CH133,5)=\"Truck\",INDIRECT(CG133&\"Truck\")&\"/\"&INDIRECT(CG133&\"Loader\")&\"/\"&INDIRECT(CG133&\"TruckDozer\"),IF(CG133=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG133=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D133=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",CJ133))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D133=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",CI133))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D133=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK133,0),CK133)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D133=0),0,IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR133=0,\"Select Material\",IF(CH133=0,\"Select Fleet\",CL133))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(F50),ISBLANK(G50),I133=0),0,CC133)","v":0},{"$f":"IF(OR(ISBLANK(B34),O133=0),0,CD133)","v":0},{"$f":"IF(OR(ISBLANK(B34),C133=0,O133=\"\"),0,SUM(O133:P133))","v":0},{"$f":"IF(OR(ISBLANK(B34),C133=0,O133=\"\",),0,IF(C50=\"Yes\",CR133,0)+IF(D50=\"Yes\",CS133,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0),0,BN133+BP133)","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0),0,BO133+BQ133)","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,S133=\"\"),0,SUM(S133:T133))","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,ISBLANK(G61),ISBLANK(H61)),0,CM133)","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,V133=\"\"),0,CN133)","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,ISBLANK(G61),ISBLANK(H61)),0,SUM(V133:W133))","v":0},{"$f":"IF(OR(ISBLANK(B34),D133=0,ISBLANK(G61),ISBLANK(H61)),0,Q133+R133+U133+X133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX125","v":0},{"$f":"ROUND(IF((BA133^2)-(BC133^2)<0,0,SQRT((BA133^2)-(BC133^2))),0)","v":0},{"$f":"BA125","v":0},{"$f":"BD34","v":0},{"$f":"BF34","v":0},{"$f":"ROUND(((BA133)*BD133)/43560,2)","v":0},{"$f":"BH34","v":0},{"$f":"BI34","v":0},{"$f":"ROUND((BF133*43560*(1/12)*BG133)/27,0)","v":0},{"$f":"ROUND((BB133*BD133)/43560,2)","v":0},{"$f":"IF(BE133-BJ133<0,0,ROUND(BE133-BJ133,2))","v":0},{"$f":"ROUND((BK133*43560*(1/12)*BH133)/27,0)","v":0},{"$f":"BI133+BL133","v":0},{"$f":"ROUND(IF(I50=\"Yes\",IF(Metric,BI133*Yd3_2_M3,BI133)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I50=\"Yes\",IF(Metric,BI133*Yd3_2_M3,BI133)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J50=\"Yes\",IF(Metric,BL133*Yd3_2_M3,BL133)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J50=\"Yes\",IF(Metric,BL133*Yd3_2_M3,BL133)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G61","v":0},{"$f":"BD50","v":0},{"$f":"BE50","v":0},{"$f":"BA50","v":0},{"$f":"BC50","v":0},{"$f":"IF(OR(D133=0,D133=\"\"),0,H50)","v":0},{"$f":"BB50","v":0},{"$f":"IF(RIGHT(BW133,5)=\"Truck\",DP133,IF(BW133=\"Scraper Dozer\",EF133,IF(BW133=\"Tandem Scraper\",EU133,IF(RIGHT(BW133,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DO133,IF(BW133=\"Scraper Dozer\",EE133,IF(BW133=\"Tandem Scraper\",ET133,\"\"))),CX133)","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DR133,IF(BW133=\"Scraper Dozer\",EG133,IF(BW133=\"Tandem Scraper\",EV133,\"\"))),CZ133)","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DS133,IF(BW133=\"Scraper Dozer\",EH133,IF(BW133=\"Tandem Scraper\",EW133,\"\"))),DA133)","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DU133,IF(BW133=\"Scraper Dozer\",EJ133,IF(BW133=\"Tandem Scraper\",EY133,\"\"))),DC133)","v":0},{"$f":"IF(BU133=\"LongHaul\",IF(RIGHT(BW133,5)=\"Truck\",DT133,IF(BW133=\"Scraper Dozer\",EI133,IF(BW133=\"Tandem Scraper\",EX133,\"\"))),DB133)","v":0},{"$f":"BJ34","v":0},{"$f":"BK34","v":0},{"$f":"BB61","v":0},{"$f":"IF(OR(D133=0,D133=\"\",),0,H61)","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FM133,IF(CH133=\"Scraper Dozer\",GC133,IF(CH133=\"Tandem Scraper\",GR133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FL133,IF(CH133=\"Scraper Dozer\",GB133,IF(CH133=\"Tandem Scraper\",GQ133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FO133,IF(CH133=\"Scraper Dozer\",GD133,IF(CH133=\"Tandem Scraper\",GS133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FP133,IF(CH133=\"Scraper Dozer\",GE133,IF(CH133=\"Tandem Scraper\",GT133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FR133,IF(CH133=\"Scraper Dozer\",GG133,IF(CH133=\"Tandem Scraper\",GV133,0)))","v":0},{"$f":"IF(RIGHT(CH133,5)=\"Truck\",FQ133,IF(CH133=\"Scraper Dozer\",GF133,IF(CH133=\"Tandem Scraper\",GU133,0)))","v":0},{"$f":"BF133+BK133","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C50),C50=\"No\"),OR(ISBLANK(D50),D50=\"No\")),ISBLANK(BM133)),0,ROUND(BM133/IF(ISBLANK(E50),1,(1-E50)),0))","v":0},{"$f":"BM133","v":0},{"$f":"C133*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C133*Screening","v":0},{"$f":"ABS(BT133)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",(ROUND(Ft2M*BS133,0)*INDEX(LoaderTravelEmptyArray,MATCH(E133,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E133,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",(ROUND(Ft2M*BS133,0)*INDEX(LoaderTravelLoadedArray,MATCH(E133,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E133,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E133,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),IF(RIGHT(BW133,6)=\"Loader\",ROUND(SUM(CU133:CW133),2),0),K50)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E133,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",ROUND(60/CX133*CY133,0),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",ROUND(CP133/CZ133,0),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",ROUND(IF(DA133<1,1,(DA133))*INDIRECT(BV133&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",ROUND(IF(DA133<1,1,(DA133))*INDIRECT(BV133&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW133,6)=\"Loader\",DB133+DC133,0)","v":0},{"$f":"IF(BV133=0,0,ROUND(BS133/(INDEX(INDIRECT(BV133 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV133 & \"TruckLoadedWeight\"),0),MATCH(IF($CT133-INDIRECT(BV133 & \"TruckRollingResistance\")<0,0,$CT133-INDIRECT(BV133 & \"TruckRollingResistance\")),INDIRECT(BV133 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV133=0,0,ROUND(BS133/(INDEX(INDIRECT(BV133 & \"TruckSpeedTable\"),MATCH(BR133,HaulMaterials,0),MATCH(IF(CT133-INDIRECT(BV133 & \"TruckRollingResistance\")<0,0,CT133-INDIRECT(BV133 & \"TruckRollingResistance\")),INDIRECT(BV133 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV133=0,0,ROUND(BS133/(INDEX(INDIRECT(BV133&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV133&\"TruckLoadedWeight\"),0),MATCH(IF(CT133-INDIRECT(BV133&\"TruckRollingResistance\")<0,0,CT133+INDIRECT(BV133&\"TruckRollingResistance\")),INDIRECT(BV133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV133=0,0,ROUND(BS133/(INDEX(INDIRECT(BV133&\"TruckUHSpeedTable\"),MATCH(BR133,HaulMaterials,0),MATCH(IF(CT133-INDIRECT(BV133&\"TruckRollingResistance\")<0,0,CT133+INDIRECT(BV133&\"TruckRollingResistance\")),INDIRECT(BV133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF133>=0,DG133,DH133)","v":0},{"$f":"IF(CF133>=0,DF133,DE133)","v":0},{"$f":"DI133+DJ133","v":0},{"$f":"IF(BV133=0,0,INDIRECT(BV133 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV133=0,0,INDIRECT(BV133&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV133=0,0,INDIRECT(BV133&IF(INDIRECT(BV133&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),DK133+DL133+DM133+DN133,K50)","v":0},{"$f":"IF(DN133=0,0,IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF((DO133-DN133)/DN133<=1,2,ROUNDUP((DO133-DN133)/DN133,0)),L50))","v":0},{"$f":"IF(DO133=0,0,ROUND((60/DO133)*INDIRECT(BV133&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV133=0,0,ROUND(DP133*DQ133*HaulOperator*INDIRECT(BV133 & \"TruckJobEfficiency\")*INDIRECT(BV133 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR133=0,0,IF(ROUND(CP133/DR133,HoursRounding)<1,1,ROUND(CP133/DR133,HoursRounding)))","v":0},{"$f":"IF(BV133=0,0,ROUND(IF(DS133<1,1,(DS133))*((DP133*INDIRECT(BV133&\"TruckEquipRate\"))+INDIRECT(BV133&\"LoaderEquipRate\")+INDIRECT(BV133&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV133=0,0,ROUND(IF(DS133<1,1,(DS133))*((DP133*INDIRECT(BV133 & \"TruckLaborRate\"))+INDIRECT(BV133 & \"LoaderLaborRate\")+INDIRECT(BV133 & \"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT133+DU133","v":0},{"$f":"ROUND(BS133/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT133-HaulScraperRollingResistance<0,0,CT133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(BS133/(INDEX(HaulScraperSpeedTable,MATCH(BR133,HaulMaterials,0)+1,MATCH(IF(CT133-HaulScraperRollingResistance<0,0,CT133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS133/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT133-HaulScraperRollingResistance<0,0,CT133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(BS133/(INDEX(HaulScraperUHSpeedTable,MATCH(BR133,HaulMaterials,0),MATCH(IF(CT133-HaulScraperRollingResistance<0,0,CT133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT133>=0,DY133,DZ133)","v":0},{"$f":"IF(BT133>=0,DX133,DW133)","v":0},{"$f":"EA133+EB133","v":0},{"$f":"IF(D133=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(EC133:ED133),K50)","v":0},{"$f":"IF(ED133=0,0,IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),ROUNDUP(EC133/ED133,0),L50))","v":0},{"$f":"IF(EF133=0,0,ROUND((60/(EC133+ED133)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF133,CubesRounding))","v":0},{"$f":"IF(EG133=0,0,IF(ROUND(CP133/EG133,HoursRounding)<1,1,ROUND(CP133/EG133,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH133<1,1,EH133)*((EF133*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":421},{"$f":"ROUND(IF(EH133<1,1,EH133)*((EF133*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":59},{"$f":"EI133+EJ133","v":480},{"$f":"ROUND(BS133/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT133-TandemScraperRollingResistance<0,0,CT133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(BS133/(INDEX(TandemScraperSpeedTable,MATCH(BR133,HaulMaterials,0)+1,MATCH(IF(CT133-TandemScraperRollingResistance<0,0,CT133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS133/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT133-TandemScraperRollingResistance<0,0,CT133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(BS133/(INDEX(TandemScraperUHSpeedTable,MATCH(BR133,HaulMaterials,0),MATCH(IF(CT133-TandemScraperRollingResistance<0,0,CT133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT133>=0,EN133,EO133)","v":0},{"$f":"IF(BT133>=0,EM133,EL133)","v":0},{"$f":"EP133+EQ133","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K50),NOT(ISNUMBER(K50)),K50=\"\"),SUM(ER133:ES133),K50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L50),NOT(ISNUMBER(L50)),L50=\"\"),IF(TRUNC(ER133/ES133,0)<2,2,TRUNC(ER133/ES133,0)+IF(MOD(TRUNC(ER133/ES133,0),2),1,0)),L50+IF(MOD(L50,2)>0,1))","v":2},{"$f":"ROUND((60/(ER133+ES133)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU133,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP133/EV133,HoursRounding)<1,1,ROUND(CP133/EV133,HoursRounding))","v":1},{"$f":"ROUND(IF(EW133<1,1,EW133)*((EU133*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW133<1,1,EW133)*((EU133*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX133+EY133","v":1004},{"$f":"ABS(CF133)","v":0},{"$f":"IF(CG133=0,0,ROUND(CE133/(INDEX(INDIRECT(CG133&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG133&\"TruckLoadedWeight\"),0),MATCH(IF(FA133-INDIRECT(CG133&\"TruckRollingResistance\")<0,0,FA133-INDIRECT(CG133&\"TruckRollingResistance\")),INDIRECT(CG133&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG133=0,0,ROUND(CE133/(INDEX(INDIRECT(CG133&\"TruckSpeedTable\"),MATCH(BR133,HaulMaterials,0),MATCH(IF(FA133-INDIRECT(CG133&\"TruckRollingResistance\")<0,0,FA133-INDIRECT(CG133&\"TruckRollingResistance\")),INDIRECT(CG133&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG133=0,0,ROUND(CE133/(INDEX(INDIRECT(CG133&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG133&\"TruckLoadedWeight\"),0),MATCH(IF(FA133-INDIRECT(CG133&\"TruckRollingResistance\")<0,0,FA133+INDIRECT(CG133&\"TruckRollingResistance\")),INDIRECT(CG133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG133=0,0,ROUND(CE133/(INDEX(INDIRECT(CG133&\"TruckUHSpeedTable\"),MATCH(BR133,HaulMaterials,0),MATCH(IF(FA133-INDIRECT(CG133&\"TruckRollingResistance\")<0,0,FA133+INDIRECT(CG133&\"TruckRollingResistance\")),INDIRECT(CG133&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF133>=0,FD133,FE133)","v":0},{"$f":"IF(CF133>=0,FC133,FB133)","v":0},{"$f":"FF133+FG133","v":0},{"$f":"IF(CG133=0,0,INDIRECT(CG133&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG133=0,0,INDIRECT(CG133&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG133=0,0,INDIRECT(CG133&IF(INDIRECT(CG133&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(FH133:FK133),I61)","v":0},{"$f":"IF(FK133=0,0,IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),IF((FL133-FK133)/FK133<=1,2,ROUNDUP((FL133-FK133)/FK133,0)),J61))","v":0},{"$f":"IF(FL133=0,0,ROUND((60/FL133)*INDIRECT(CG133&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG133=0,0,ROUND(FM133*FN133*TruckOperator*INDIRECT(CG133&\"TruckJobEfficiency\")*INDIRECT(CG133&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CG133=0,0,IF(ROUND(CQ133/FO133,HoursRounding)<1,1,ROUND(CQ133/FO133,HoursRounding)))","v":0},{"$f":"IF(CG133=0,0,ROUND(IF(FP133<1,1,(FP133))*((FM133*INDIRECT(CG133&\"TruckEquipRate\"))+INDIRECT(CG133&\"LoaderEquipRate\")+INDIRECT(CG133&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG133=0,0,ROUND(IF(FP133<1,1,(FP133))*((FM133*INDIRECT(CG133&\"TruckLaborRate\"))+INDIRECT(CG133&\"LoaderLaborRate\")+INDIRECT(CG133&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ133+FR133","v":0},{"$f":"ROUND(CE133/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA133-HaulScraperRollingResistance<0,0,FA133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(CE133/(INDEX(HaulScraperSpeedTable,MATCH(BR133,HaulMaterials,0)+1,MATCH(IF(FA133-HaulScraperRollingResistance<0,0,FA133-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE133/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA133-HaulScraperRollingResistance<0,0,FA133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(CE133/(INDEX(HaulScraperUHSpeedTable,MATCH(BR133,HaulMaterials,0),MATCH(IF(FA133-HaulScraperRollingResistance<0,0,FA133+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF133>=0,FV133,FW133)","v":0},{"$f":"IF(CF133>=0,FU133,FT133)","v":0},{"$f":"FX133+FY133","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(FZ133:GA133),I61)","v":1.2},{"$f":"IF(OR(ISBLANK(J61),NOT(ISNUMBER(J61)),J61=\"\"),ROUNDUP(FZ133/GA133,0),J61)","v":0},{"$f":"ROUND((60/(FZ133+GA133)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC133,CubesRounding)","v":0},{"$f":"IF(GD133=0,0,IF(ROUND(CQ133/GD133,HoursRounding)<1,1,ROUND($CQ133/GD133,HoursRounding)))","v":0},{"$f":"ROUND(IF(GE133<1,1,GE133)*((GC133*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(GE133<1,1,GE133)*((GC133*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"GF133+GG133","v":663},{"$f":"ROUND(CE133/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA133-TandemScraperRollingResistance<0,0,FA133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(CE133/(INDEX(TandemScraperSpeedTable,MATCH(BR133,HaulMaterials,0)+1,MATCH(IF(FA133-TandemScraperRollingResistance<0,0,FA133-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE133/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA133-TandemScraperRollingResistance<0,0,FA133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR133=0,0,ROUND(CE133/(INDEX(TandemScraperUHSpeedTable,MATCH(BR133,HaulMaterials,0),MATCH(IF(FA133-TandemScraperRollingResistance<0,0,FA133+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF133>=0,GK133,GL133)","v":0},{"$f":"IF(CF133>=0,GJ133,GI133)","v":0},{"$f":"GM133+GN133","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I61),NOT(ISNUMBER(I61)),I61=\"\"),SUM(GO133:GP133),I61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF(TRUNC(GO133/GP133,0)<2,2,TRUNC(GO133/GP133,0)+IF(MOD(TRUNC(GO133/GP133,0),2),1,0)),N61+IF(MOD(N61,2)>0,1))","v":2},{"$f":"ROUND((60/(GO133+GP133)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR133,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ133/GS133,HoursRounding)<1,1,ROUND(CQ133/GS133,HoursRounding))","v":1},{"$f":"ROUND(IF(GT133<1,1,GT133)*((GR133*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT133<1,1,GT133)*((GR133*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU133+GV133","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C133:C134)=0,0,SUM(C133:C134))","v":0},{"$f":"IF(SUM(D133:D134)=0,0,SUM(D133:D134))","v":0},null,null,null,null,{"$f":"IF(SUM(I133:I134)=0,0,SUM(I133:I134))","v":0},null,null,null,null,{"$f":"IF(SUM(N133:N134)=0,0,SUM(N133:N134))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A141)&\" - \"&VLOOKUP(A141,TableTitles,2)","v":"Heap Leach - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final Dump Footprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK(B34),CP144=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP144),0),CP144))","v":0},{"$f":"IF(OR(ISBLANK(B34)),0,IF(Metric,ROUND(CY_2_M3*(CQ144),0),CQ144))","v":0},{"$f":"IF(OR(ISBLANK(B34),C144=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",IF(RIGHT(BW144,6)=\"Loader\",INDIRECT(BV144&\"CrusherLoader\"),IF(RIGHT(BW144,5)=\"Truck\",INDIRECT(BV144&\"Truck\")&\"/\"&INDIRECT(BV144&\"Loader\")&\"/\"&INDIRECT(BV144&\"CrusherLoader\"),IF(BV144=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV144=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C144=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",BZ144))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C144=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BW144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",BY144))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C144=0),\"\",IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA144,0),CA144)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C144=0),0,IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(OR(BX144<>0,BW144=0),\"Select Fleet\",CB144))))","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0),\"\",IF(OR(ISBLANK(Y34),ISBLANK(Z34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",IF(RIGHT(CH144,5)=\"Truck\",INDIRECT(CG144&\"Truck\")&\"/\"&INDIRECT(CG144&\"Loader\")&\"/\"&INDIRECT(CG144&\"TruckDozer\"),IF(CG144=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG144=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D144=0),\"\",IF(OR(ISBLANK(Y34),ISBLANK(Z34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",CJ144))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D144=0),\"\",IF(OR(ISBLANK(Y34),ISBLANK(Z34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",CI144))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D144=0),\"\",IF(OR(ISBLANK(Y34),ISBLANK(Z34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK144,0),CK144)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),D144=0,D144=\"\"),0,IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(BR144=0,\"Select Material\",IF(CH144=0,\"Select Fleet\",CL144))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(P50),ISBLANK(Q50),I144=0),0,CC144)","v":0},{"$f":"IF(OR(ISBLANK(B34),O144=0),0,CD144)","v":0},{"$f":"IF(OR(ISBLANK(B34),C144=0,O144=\"\"),0,SUM(O144:P144))","v":0},{"$f":"IF(OR(ISBLANK(B34),C144=0,O144=\"\",),0,IF(M50=\"Yes\",CR144,0)+IF(N50=\"Yes\",CS144,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0),0,BN144+BP144)","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0),0,BO144+BQ144)","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,S144=\"\"),0,SUM(S144:T144))","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,ISBLANK(K61),ISBLANK(L61)),0,CM144)","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,V144=\"\"),0,CN144)","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,ISBLANK(K61),ISBLANK(L61)),0,SUM(V144:W144))","v":0},{"$f":"IF(OR(ISBLANK(B34),D144=0,ISBLANK(K61),ISBLANK(L61)),0,Q144+R144+U144+X144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX125","v":0},{"$f":"ROUND(IF((BA144^2)-(BC144^2)<0,0,SQRT((BA144^2)-(BC144^2))),0)","v":0},{"$f":"BA125","v":0},{"$f":"BD34","v":0},{"$f":"BF34","v":0},{"$f":"ROUND(((BA144)*BD144)/43560,2)","v":0},{"$f":"BL34","v":0},{"$f":"BM34","v":0},{"$f":"ROUND((BF144*43560*(1/12)*BG144)/27,0)","v":0},{"$f":"ROUND((BB144*BD144)/43560,2)","v":0},{"$f":"IF(BE144-BJ144<0,0,ROUND(BE144-BJ144,2))","v":0},{"$f":"ROUND((BK144*43560*(1/12)*BH144)/27,0)","v":0},{"$f":"BI144+BL144","v":0},{"$f":"ROUND(IF(S50=\"Yes\",IF(Metric,BI144*Yd3_2_M3,BI144)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S50=\"Yes\",IF(Metric,BI144*Yd3_2_M3,BI144)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T50=\"Yes\",IF(Metric,BL144*Yd3_2_M3,BL144)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T50=\"Yes\",IF(Metric,BL144*Yd3_2_M3,BL144)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K61","v":0},{"$f":"BI50","v":0},{"$f":"Q50","v":0},{"$f":"BF50","v":0},{"$f":"BH50","v":0},{"$f":"R50","v":0},{"$f":"BG50","v":0},{"$f":"IF(RIGHT(BW144,5)=\"Truck\",DP144,IF(BW144=\"Scraper Dozer\",EF144,IF(BW144=\"Tandem Scraper\",EU144,IF(RIGHT(BW133,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DO144,IF(BW144=\"Scraper Dozer\",EE144,IF(BW144=\"Tandem Scraper\",ET144,0))),CX144)","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DR144,IF(BW144=\"Scraper Dozer\",EG144,IF(BW144=\"Tandem Scraper\",EV144,0))),CZ144)","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DR144,IF(BW144=\"Scraper Dozer\",EH144,IF(BW144=\"Tandem Scraper\",EW144,0))),DA144)","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DU144,IF(BW144=\"Scraper Dozer\",EJ144,IF(BW144=\"Tandem Scraper\",EY144,0))),DC144)","v":0},{"$f":"IF(BU144=\"LongHaul\",IF(RIGHT(BW144,5)=\"Truck\",DT144,IF(BW144=\"Scraper Dozer\",EI144,IF(BW144=\"Tandem Scraper\",EX144,0))),DB144)","v":0},{"$f":"BN34","v":0},{"$f":"BO34","v":0},{"$f":"BC61","v":0},{"$f":"L61","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FM144,IF(CH144=\"Scraper Dozer\",GC144,IF(CH144=\"Tandem Scraper\",GR144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FL144,IF(CH144=\"Scraper Dozer\",GB144,IF(CH144=\"Tandem Scraper\",GQ144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FO144,IF(CH144=\"Scraper Dozer\",GD144,IF(CH144=\"Tandem Scraper\",GS144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FP144,IF(CH144=\"Scraper Dozer\",GE144,IF(CH144=\"Tandem Scraper\",GT144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FR144,IF(CH144=\"Scraper Dozer\",GG144,IF(CH144=\"Tandem Scraper\",GV144,0)))","v":0},{"$f":"IF(RIGHT(CH144,5)=\"Truck\",FQ144,IF(CH144=\"Scraper Dozer\",GF144,IF(CH144=\"Tandem Scraper\",GU144,0)))","v":0},{"$f":"BF144+BK144","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M50),M50=\"No\"),OR(ISBLANK(N50),N50=\"No\")),ISBLANK(BM144)),0,ROUND(BM144/IF(ISBLANK(O50),1,(1-O50)),0))","v":0},{"$f":"BM144","v":0},{"$f":"C144*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C144*Screening","v":0},{"$f":"ABS(BT144)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",(ROUND(Ft2M*BS144,0)*INDEX(LoaderTravelEmptyArray,MATCH(E144,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E144,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",(ROUND(Ft2M*BS144,0)*INDEX(LoaderTravelLoadedArray,MATCH(E144,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E144,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E144,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),IF(RIGHT(BW144,6)=\"Loader\",ROUND(SUM(CU144:CW144),2),0),U50)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E144,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",ROUND(60/CX144*CY144,0),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",ROUND(CP144/CZ144,0),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",ROUND(IF(DA144<1,1,(DA144))*INDIRECT(BV144&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",ROUND(IF(DA144<1,1,(DA144))*INDIRECT(BV144&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW144,6)=\"Loader\",DB144+DC144,0)","v":0},{"$f":"IF(BV144=0,0,ROUND(BS144/(INDEX(INDIRECT(BV144 & \"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV144 & \"TruckLoadedWeight\"),0),MATCH(IF($CT144-INDIRECT(BV144 & \"TruckRollingResistance\")<0,0,$CT144-INDIRECT(BV144 & \"TruckRollingResistance\")),INDIRECT(BV144 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV144=0,0,ROUND(BS144/(INDEX(INDIRECT(BV144 & \"TruckSpeedTable\"),MATCH(BR144,HaulMaterials,0),MATCH(IF(CT144-INDIRECT(BV144 & \"TruckRollingResistance\")<0,0,CT144-INDIRECT(BV144 & \"TruckRollingResistance\")),INDIRECT(BV144 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV144=0,0,ROUND(BS144/(INDEX(INDIRECT(BV144&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV144&\"TruckLoadedWeight\"),0),MATCH(IF(CT144-INDIRECT(BV144&\"TruckRollingResistance\")<0,0,CT144+INDIRECT(BV144&\"TruckRollingResistance\")),INDIRECT(BV144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV144=0,0,ROUND(BS144/(INDEX(INDIRECT(BV144&\"TruckUHSpeedTable\"),MATCH(BR144,HaulMaterials,0),MATCH(IF(CT144-INDIRECT(BV144&\"TruckRollingResistance\")<0,0,CT144+INDIRECT(BV144&\"TruckRollingResistance\")),INDIRECT(BV144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF144>=0,DG144,DH144)","v":0},{"$f":"IF(CF144>=0,DF144,DE144)","v":0},{"$f":"DI144+DJ144","v":0},{"$f":"IF(BV144=0,0,INDIRECT(BV144 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BV144=0,0,INDIRECT(BV144&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV144=0,0,INDIRECT(BV144&IF(INDIRECT(BV144&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),DK144+DL144+DM144+DN144,U50)","v":0},{"$f":"IF(DN144=0,0,IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF((DO144-DN144)/DN144<=1,2,ROUNDUP((DO144-DN144)/DN144,0)),V50))","v":0},{"$f":"IF(BV144=0,0,ROUND((60/DO144)*INDIRECT(BV144&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV144=0,0,ROUND(DP144*DQ144*HaulOperator*INDIRECT(BV144&\"TruckJobEfficiency\")*INDIRECT(BV144&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR144=0,0,IF(ROUND(CP144/DR144,HoursRounding)<1,1,ROUND(CP144/DR144,HoursRounding)))","v":0},{"$f":"IF(BV144=0,0,ROUND(IF(DS144<1,1,(DS144))*((DP144*INDIRECT(BV144&\"TruckEquipRate\"))+INDIRECT(BV144&\"LoaderEquipRate\")+INDIRECT(BV144&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV144=0,0,ROUND(IF(DS144<1,1,(DS144))*((DP144*INDIRECT(BV144&\"TruckLaborRate\"))+INDIRECT(BV144&\"LoaderLaborRate\")+INDIRECT(BV144&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT144+DU144","v":0},{"$f":"ROUND(BS144/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT144-HaulScraperRollingResistance<0,0,CT144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(BS144/(INDEX(HaulScraperSpeedTable,MATCH(BR144,HaulMaterials,0)+1,MATCH(IF(CT144-HaulScraperRollingResistance<0,0,CT144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS144/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT144-HaulScraperRollingResistance<0,0,CT144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(BS144/(INDEX(HaulScraperUHSpeedTable,MATCH(BR144,HaulMaterials,0),MATCH(IF(CT144-HaulScraperRollingResistance<0,0,CT144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT144>=0,DY144,DZ144)","v":0},{"$f":"IF(BT144>=0,DX144,DW144)","v":0},{"$f":"EA144+EB144","v":0},{"$f":"IF(D144=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(EC144:ED144),U50)","v":0},{"$f":"IF(ED144=0,0,IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),ROUNDUP(EC144/ED144,0),V50))","v":0},{"$f":"IF(EF144=0,0,ROUND((60/(EC144+ED144)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF144,CubesRounding))","v":0},{"$f":"IF(EG144=0,0,IF(ROUND(CP144/EG144,HoursRounding)<1,1,ROUND(CP144/EG144,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH144<1,1,EH144)*((EF144*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":421},{"$f":"ROUND(IF(EH144<1,1,EH144)*((EF144*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":59},{"$f":"EI144+EJ144","v":480},{"$f":"ROUND(BS144/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(BS144/(INDEX(TandemScraperSpeedTable,MATCH(BR144,HaulMaterials,0)+1,MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS144/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(BS144/(INDEX(TandemScraperUHSpeedTable,MATCH(BR144,HaulMaterials,0),MATCH(IF(CT144-TandemScraperRollingResistance<0,0,CT144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT144>=0,EN144,EO144)","v":0},{"$f":"IF(BT144>=0,EM144,EL144)","v":0},{"$f":"EP144+EQ144","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U50),NOT(ISNUMBER(U50)),U50=\"\"),SUM(ER144:ES144),U50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V50),NOT(ISNUMBER(V50)),V50=\"\"),IF(TRUNC(ER144/ES144,0)<2,2,TRUNC(ER144/ES144,0)+IF(MOD(TRUNC(ER144/ES144,0),2),1,0)),V50+IF(MOD(V50,2)>0,1))","v":2},{"$f":"ROUND((60/(ER144+ES144)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU144,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP144/EV144,HoursRounding)<1,1,ROUND(CP144/EV144,HoursRounding))","v":1},{"$f":"ROUND(IF(EW144<1,1,EW144)*((EU144*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW144<1,1,EW144)*((EU144*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX144+EY144","v":1004},{"$f":"ABS(CF144)","v":0},{"$f":"IF(CG144=0,0,ROUND(CE144/(INDEX(INDIRECT(CG144&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG144&\"TruckLoadedWeight\"),0),MATCH(IF(FA144-INDIRECT(CG144&\"TruckRollingResistance\")<0,0,FA144-INDIRECT(CG144&\"TruckRollingResistance\")),INDIRECT(CG144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG144=0,0,ROUND(CE144/(INDEX(INDIRECT(CG144&\"TruckSpeedTable\"),MATCH(BR144,HaulMaterials,0),MATCH(IF(FA144-INDIRECT(CG144&\"TruckRollingResistance\")<0,0,FA144-INDIRECT(CG144&\"TruckRollingResistance\")),INDIRECT(CG144&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG144=0,0,ROUND(CE144/(INDEX(INDIRECT(CG144&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG144&\"TruckLoadedWeight\"),0),MATCH(IF(FA144-INDIRECT(CG144&\"TruckRollingResistance\")<0,0,FA144+INDIRECT(CG144&\"TruckRollingResistance\")),INDIRECT(CG144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG144=0,0,ROUND(CE144/(INDEX(INDIRECT(CG144&\"TruckUHSpeedTable\"),MATCH(BR144,HaulMaterials,0),MATCH(IF(FA144-INDIRECT(CG144&\"TruckRollingResistance\")<0,0,FA144+INDIRECT(CG144&\"TruckRollingResistance\")),INDIRECT(CG144&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF144>=0,FD144,FE144)","v":0},{"$f":"IF(CF144>=0,FC144,FB144)","v":0},{"$f":"FF144+FG144","v":0},{"$f":"IF(CG144=0,0,INDIRECT(CG144&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG144=0,0,INDIRECT(CG144&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG144=0,0,INDIRECT(CG144&IF(INDIRECT(CG144&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(FH144:FK144),M61)","v":0},{"$f":"IF(FK144=0,0,IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF((FL144-FK144)/FK144<=1,2,ROUNDUP((FL144-FK144)/FK144,0)),N61))","v":0},{"$f":"IF(FL144=0,0,ROUND((60/FL144)*INDIRECT(CG144&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG144=0,0,ROUND(FM144*FN144*TruckOperator*INDIRECT(CG144&\"TruckJobEfficiency\")*INDIRECT(CG144&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO144=0,0,IF(ROUND(CQ144/FO144,HoursRounding)<1,1,ROUND(CQ144/FO144,HoursRounding)))","v":0},{"$f":"IF(CG144=0,0,ROUND(IF(FP144<1,1,(FP144))*((FM144*INDIRECT(CG144&\"TruckEquipRate\"))+INDIRECT(CG144&\"LoaderEquipRate\")+INDIRECT(CG144&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG144=0,0,ROUND(IF(FP144<1,1,(FP144))*((FM144*INDIRECT(CG144&\"TruckLaborRate\"))+INDIRECT(CG144&\"LoaderLaborRate\")+INDIRECT(CG144&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ144+FR144","v":0},{"$f":"ROUND(CE144/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA144-HaulScraperRollingResistance<0,0,FA144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(CE144/(INDEX(HaulScraperSpeedTable,MATCH(BR144,HaulMaterials,0)+1,MATCH(IF(FA144-HaulScraperRollingResistance<0,0,FA144-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE144/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA144-HaulScraperRollingResistance<0,0,FA144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(CE144/(INDEX(HaulScraperUHSpeedTable,MATCH(BR144,HaulMaterials,0),MATCH(IF(FA144-HaulScraperRollingResistance<0,0,FA144+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF144>=0,FV144,FW144)","v":0},{"$f":"IF(CF144>=0,FU144,FT144)","v":0},{"$f":"FX144+FY144","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(FZ144:GA144),M61)","v":1.2},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),ROUNDUP(FZ144/GA144,0),N61)","v":0},{"$f":"ROUND((60/(FZ144+GA144)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC144,CubesRounding)","v":0},{"$f":"IF(GD144=0,0,IF(ROUND(CQ144/GD144,HoursRounding)<1,1,ROUND($CQ144/GD144,HoursRounding)))","v":0},{"$f":"ROUND(IF(GE144<1,1,GE144)*((GC144*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(GE144<1,1,GE144)*((GC144*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"GF144+GG144","v":663},{"$f":"ROUND(CE144/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(CE144/(INDEX(TandemScraperSpeedTable,MATCH(BR144,HaulMaterials,0)+1,MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE144/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR144=0,0,ROUND(CE144/(INDEX(TandemScraperUHSpeedTable,MATCH(BR144,HaulMaterials,0),MATCH(IF(FA144-TandemScraperRollingResistance<0,0,FA144+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF144>=0,GK144,GL144)","v":0},{"$f":"IF(CF144>=0,GJ144,GI144)","v":0},{"$f":"GM144+GN144","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M61),NOT(ISNUMBER(M61)),M61=\"\"),SUM(GO144:GP144),M61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N61),NOT(ISNUMBER(N61)),N61=\"\"),IF(TRUNC(GO144/GP144,0)<2,2,TRUNC(GO144/GP144,0)+IF(MOD(TRUNC(GO144/GP144,0),2),1,0)),N61+IF(MOD(N61,2)>0,1))","v":2},{"$f":"ROUND((60/(GO144+GP144)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR144,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ144/GS144,HoursRounding)<1,1,ROUND(CQ144/GS144,HoursRounding))","v":1},{"$f":"ROUND(IF(GT144<1,1,GT144)*((GR144*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT144<1,1,GT144)*((GR144*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU144+GV144","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C144:C145)=0,0,SUM(C144:C145))","v":0},{"$f":"IF(SUM(D144:D145)=0,0,SUM(D144:D145))","v":0},null,null,null,null,{"$f":"IF(SUM(I144:I145)=0,0,SUM(I144:I145))","v":0},null,null,null,null,{"$f":"IF(SUM(N144:N145)=0,0,SUM(N144:N145))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A117)&\" - \"&VLOOKUP(A152,TableTitles,2)","v":"Heap Leach - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet","GM Fleet Cycle Time","Productivity for selected fleet","Mid-bench Length","Final Dump Footprint","Final Slope Length","Final Slope Width","Final Lift Height","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Final Slope Area","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nTopsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","ft","acres","ft","ft","ft","in","in","acres","cu yd","acres","acres","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(OR(ISBLANK(B34),AND(ISBLANK(AA34),ISBLANK(AB34)),AND(ISBLANK(AA34),ISBLANK(AB34),ISBLANK(AC34),ISBLANK(AD34))),\"\",IF(Metric,ROUND(CY_2_M3*(BL155+BO155),0),BL155+BO155))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",C155=0),\"\",IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",IF(RIGHT(P61,5)=\"Truck\",INDIRECT(BS155&\"Truck\")&\"/\"&INDIRECT(BS155&\"Loader\")&\"/\"&INDIRECT(BS155&\"TruckDozer\"),IF(BS155=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS155=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",C155=0),\"\",IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",BB155))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\"),\"\",IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",IF(RIGHT(BA155,5)=\"Truck\",CG155,IF(BA155=\"Scraper Dozer\",CX155,IF(BA155=\"Tandem Scraper\",DN155,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",C155=0),\"\",IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC155,0),BC155)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\"),0,IF(OR(ISBLANK(AC34),ISBLANK(AD34)),\"Haul Info\",IF(BP155=0,\"Select Material\",IF(BT155=0,\"Select Fleet\",IF(RIGHT(BA155,5)=\"Truck\",CJ155+CK155,IF(BA155=\"Scraper Dozer\",CZ155+DA155,IF(BA155=\"Tandem Scraper\",DP155+DQ155,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",ISBLANK(AC34),ISBLANK(AD34)),\"\",IF(RIGHT(BA155,5)=\"Truck\",CM155,IF(BA155=\"Scraper Dozer\",DC155,IF(BA155=\"Tandem Scraper\",DS155,0))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",ISBLANK(AC34),ISBLANK(AD34)),\"\",IF(RIGHT(BA155,5)=\"Truck\",CL155,IF(BA155=\"Scraper Dozer\",DB155,IF(BA155=\"Tandem Scraper\",DR155,0))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C155=\"\",C155=0,AND(I155=\"\",J155=\"\")),0,SUM(I155:J155))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P61","v":0},{"$f":"IF(RIGHT(BA155,5)=\"Truck\",CF155,IF(BA155=\"Scraper Dozer\",CW155,IF(BA155=\"Tandem Scraper\",DM155,0)))","v":0},{"$f":"IF(RIGHT(BA155,5)=\"Truck\",CI155,IF(BA155=\"Scraper Dozer\",CY155,IF(BA155=\"Tandem Scraper\",DO155,0)))","v":0},{"$f":"BD34","v":0},{"$f":"BF34","v":0},{"$f":"BX125","v":0},{"$f":"ROUND(IF((BF155^2)-(BH155^2)<0,0,SQRT((BF155^2)-(BH155^2))),0)","v":0},{"$f":"BA125","v":0},{"$f":"BP34","v":0},{"$f":"BQ34","v":0},{"$f":"ROUND(((BF155)*BD155)/43560,2)","v":0},{"$f":"ROUND((BK155*43560*(1/12)*BI155)/27,0)","v":0},{"$f":"ROUND((BG155*BD155)/43560,2)","v":0},{"$f":"IF(BE155-BM155<0,0,ROUND(BE155-BM155,2))","v":0},{"$f":"ROUND((BN155*43560*(1/12)*BJ155)/27,0)","v":0},{"$f":"O61","v":0},{"$f":"BR34","v":0},{"$f":"BS34","v":0},{"$f":"BD61","v":0},{"$f":"P61","v":0},{"$f":"ABS(BR155)","v":0},{"$f":"IF(BS155=0,0,ROUND(BQ155/(INDEX(INDIRECT(BS155&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS155&\"TruckLoadedWeight\"),0),MATCH(IF(BU155-INDIRECT(BS155&\"TruckRollingResistance\")<0,0,BU155-INDIRECT(BS155&\"TruckRollingResistance\")),INDIRECT(BS155&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS155=0,0,ROUND(BQ155/(INDEX(INDIRECT(BS155&\"TruckSpeedTable\"),MATCH(BP155,HaulMaterials,0),MATCH(IF(BU155-INDIRECT(BS155&\"TruckRollingResistance\")<0,0,BU155-INDIRECT(BS155&\"TruckRollingResistance\")),INDIRECT(BS155&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS155=0,0,ROUND(BQ155/(INDEX(INDIRECT(BS155&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS155&\"TruckLoadedWeight\"),0),MATCH(IF(BU155-INDIRECT(BS155&\"TruckRollingResistance\")<0,0,BU155+INDIRECT(BS155&\"TruckRollingResistance\")),INDIRECT(BS155&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS155=0,0,ROUND(BQ155/(INDEX(INDIRECT(BS155&\"TruckUHSpeedTable\"),MATCH(BP155,HaulMaterials,0),MATCH(IF(BU155-INDIRECT(BS155&\"TruckRollingResistance\")<0,0,BU155+INDIRECT(BS155&\"TruckRollingResistance\")),INDIRECT(BS155&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR155>=0,BX155,BY155)","v":0},{"$f":"IF(BR155>=0,BW155,BV155)","v":0},{"$f":"BZ155+CA155","v":0},{"$f":"IF(BS155=0,0,INDIRECT(BS155&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS155=0,0,INDIRECT(BS155&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS155=0,0,INDIRECT(BS155&IF(INDIRECT(BS155&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),CB155+CC155+CD155+CE155,Q61)","v":0},{"$f":"IF(CE155=0,0,IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF((CF155-CE155)/CE155<=1,2,ROUNDUP((CF155-CE155)/CE155,0)),R61))","v":0},{"$f":"IF(BS155=0,0,ROUND((60/CF155)*INDIRECT(BS155&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS155=0,0,ROUND(CG155*CH155*TruckOperator*INDIRECT(BS155&\"TruckJobEfficiency\")*INDIRECT(BS155&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CI155=0,0,ROUND(BL155/CI155,HoursRounding))","v":0},{"$f":"IF(CI155=0,0,ROUND(BO155/CI155,HoursRounding))","v":0},{"$f":"IF(BS155=0,0,ROUND(IF(CJ155+CK155<1,1,CJ155+CK155)*((CG155*INDIRECT(BS155&\"TruckEquipRate\"))+INDIRECT(BS155&\"LoaderEquipRate\")+INDIRECT(BS155&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS155=0,0,ROUND(IF(CJ155+CK155<1,1,CJ155+CK155)*((CG155*INDIRECT(BS155&\"TruckLaborRate\"))+INDIRECT(BS155&\"LoaderLaborRate\")+INDIRECT(BS155&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CL155+CM155","v":0},{"$f":"ROUND(BQ155/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU155-HaulScraperRollingResistance<0,0,BU155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP155=0,0,ROUND(BQ155/(INDEX(HaulScraperSpeedTable,MATCH(BP155,HaulMaterials,0)+1,MATCH(IF(BU155-HaulScraperRollingResistance<0,0,BU155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ155/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BU155-HaulScraperRollingResistance<0,0,BU155+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP155=0,0,ROUND(BQ155/(INDEX(HaulScraperUHSpeedTable,MATCH(BP155,HaulMaterials,0),MATCH(IF(BU155-HaulScraperRollingResistance<0,0,BU155+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR155>=0,CQ155,CR155)","v":0},{"$f":"IF(BR155>=0,CP155,CO155)","v":0},{"$f":"CS155+CT155","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),CU155+CV155,Q61)","v":1.2},{"$f":"IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),ROUNDUP(CU155/CV155,0),R61)","v":0},{"$f":"ROUND((60/(CU155+CV155)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CX155,CubesRounding)","v":0},{"$f":"IF(CY155=0,0,ROUND(BL155/CY155,HoursRounding))","v":0},{"$f":"IF(CY155=0,0,ROUND(BO155/CY155,HoursRounding))","v":0},{"$f":"ROUND(IF(CZ155+DA155<1,1,CZ155+DA155)*((CX155*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(CZ155+DA155<1,1,CZ155+DA155)*((CX155*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"DB155+DC155","v":663},{"$f":"ROUND(BQ155/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP155=0,0,ROUND(BQ155/(INDEX(TandemScraperSpeedTable,MATCH(BP155,HaulMaterials,0)+1,MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ155/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BP155=0,0,ROUND(BQ155/(INDEX(TandemScraperUHSpeedTable,MATCH(BP155,HaulMaterials,0),MATCH(IF(BU155-TandemScraperRollingResistance<0,0,BU155+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR155>=0,DG155,DH155)","v":0},{"$f":"IF(BR155>=0,DF155,DE155)","v":0},{"$f":"DI155+DJ155","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q61),NOT(ISNUMBER(Q61)),Q61=\"\"),DK155+DL155,Q61)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R61),NOT(ISNUMBER(R61)),R61=\"\"),IF(TRUNC(DK155/DL155,0)<2,2,TRUNC(DK155/DL155,0)+IF(MOD(TRUNC(DK155/DL155,0),2),1,0)),R61+IF(MOD(R61,2)>0,1))","v":2},{"$f":"ROUND((60/(DK155+DL155)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DN155,CubesRounding)","v":2626},{"$f":"ROUND(BL155/DO155,HoursRounding)","v":0},{"$f":"ROUND(BO155/DO155,HoursRounding)","v":0},{"$f":"ROUND(IF(DP155+DQ155<1,1,DP155+DQ155)*((DN155*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DP155+DQ155<1,1,DP155+DQ155)*((DN155*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DR155+DS155","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C155:C156)=0,0,SUM(C155:C156))","v":0},null,null,null,null,{"$f":"IF(SUM(H155:H156)=0,0,SUM(H155:H156))","v":0},{"$f":"IF(SUM(I155:I156)=0,0,SUM(I155:I156))","v":0},{"$f":"IF(SUM(J155:J156)=0,0,SUM(J155:J156))","v":0},{"$f":"IF(SUM(K155:K156)=0,0,SUM(K155:K156))","v":0}]
[]
[{"$f":"ThisSheetName(A123)&\" - \"&VLOOKUP(A160,TableTitles,2)","v":"Heap Leach - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[11,null,null,null,null,null,null,null,null,null,"Scarifying Costs",null,null,"Regegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope\nArea","Flat\nArea","Total\nSurface\nArea","Final Slope Length","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revegetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping?","Ripping Fleet","Final Flat Area","Final slope Length","Average long distance","Mid-bench Length","Final Dump Footprint","Final Slope Length","Final Slope Area","Flat Area Width","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft","ft","acres","ft","ac","ft",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A34","v":0},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(BI163=0,0,IF(Metric,ROUND(Ac2Ha*BI163,2),BI163)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(BK133=0,0,IF(Metric,ROUND(Ac2Ha*BC163,2),BC163)))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(C163=\"Slope Input\",\"\",IF(Metric,ROUND(C163+IF(D163=\"\",0,D163),2),C163+IF(D163=\"\",0,D163))))","v":""},{"$f":"IF(ISBLANK(B34),\"\",IF(BE163=0,\"\",IF(J34>1/L34*100,\"Input Error\",IF(Metric,ROUND(Ft2M*BD163,0),BD163))))","v":""},{"$f":"IF(OR(ISBLANK(B34),BA139=\"No\"),\"\",IF(BE163=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BE163,0),BE163)))","v":""},{"$f":"IF(OR(ISBLANK(B34),BA163=\"No\"),\"\",IF(BE163=0,\"Rip Dist\",IF(BB163=0,\"Select Fleet\",IF(RIGHT(AA61,5)=\"Dozer\",INDIRECT(\"Rip\"&BE61&\"Dozer\"),RipGrader))))","v":""},{"$f":"IF(OR(ISBLANK(B34),BA163=\"No\",ISBLANK(BB163)),0,IF(OR(P34=0,P34=\"\"),\"Rip Dist\",IF(BB163=0,\"Select Fleet\",IF(BB163=\"Small Dozer\",BV163,IF(BB163=\"Med Dozer\",CE163,IF(BB163=\"Large Dozer\",CN163,BM163))))))","v":0},{"$f":"IF(OR(ISBLANK(B34),BA163=\"No\",ISBLANK(BB163)),0,IF(OR(P34=0,P34=\"\"),\"Rip Dist\",IF(AA61=0,\"Select Fleet\",IF(BB163=\"Small Dozer\",BY163,IF(BB163=\"Med Dozer\",CH163,IF(BB163=\"Large Dozer\",CQ163,BP163))))))","v":0},{"$f":"IF(OR(ISBLANK(B34),BA163=\"No\",AND(NOT(ISNUMBER(I163)),NOT(ISNUMBER(J163)))),0,IF(BB163=\"Small Dozer\",CA163,IF(BB163=\"Med Dozer\",CJ163,IF(BB163=\"Large Dozer\",CS163,IF(ISBLANK(BB163),0,BR163)))))","v":0},{"$f":"IF(OR(ISBLANK(B34),K163=\"\",BA163=\"No\"),0,IF(BB163=\"Small Dozer\",BZ163,IF(BB163=\"Med Dozer\",CI163,IF(BB163=\"Large Dozer\",CR163,IF(ISBLANK(BB163),0,BQ163)))))","v":0},{"$f":"IF(OR(ISBLANK(B34),J163=\"\"),0,IF(OR(ISNUMBER(L163),ISNUMBER(K163)),L163+K163,0))","v":0},{"$f":"IF(AND(OR(S61=\"None\",ISBLANK(S61)),OR(T61=\"None\",ISBLANK(T61))),0,DK163)","v":0},{"$f":"IF(AND(OR(S61=\"None\",ISBLANK(S61)),OR(T61=\"None\",ISBLANK(T61))),0,DJ163)","v":0},{"$f":"IF(OR(ISBLANK(N163),N163=\"\",ISERROR(DO163)),0,DO163)","v":0},{"$f":"IF(AND(N163=\"\",O163=\"\",P163=\"\"),0,SUM(N163:P163))","v":0},{"$f":"IF(F163=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y61=\"Yes\",Z61=\"Yes\"),\"Yes\",\"No\")","v":"No"},{"$f":"AA61","v":0},{"$f":"IF(AND(BK133>0,BK133<0.1),0.1,BK133)","v":0},{"$f":"BA133","v":0},{"$f":"BE34","v":0},{"$f":"BD34","v":0},{"$f":"BF34","v":0},{"$f":"BX125","v":0},{"$f":"IF(BF133<0.1,0.1,ROUND(BF133,2))","v":0.1},{"$f":"IF(BE163=0,0,ROUND(BC163*43560/BE163,0))","v":0},{"$f":"ROUND(BD163/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BK163*BF163","v":0},{"$f":"IF(OR(Y61=\"\",Y61=\"No\"),0,ROUND((BL163/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BK163*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BJ163/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BN163*BE163","v":0},{"$f":"IF(OR(Z61=\"\",Z61=\"No\"),0,ROUND((BO163/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BN163*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(IF((BM163+BP163)<1,1,(BM163+BP163))*GraderRipEquipRate,0)","v":176},{"$f":"ROUND(IF((BM163+BP163)<1,1,(BM163+BP163))*GraderRipLaborRate,0)","v":26},{"$f":"BQ163+BR163","v":202},{"$f":"ROUND(BD163/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BT163*BF163","v":0},{"$f":"ROUND((BU163/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT163*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ163/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BW163*BE163","v":0},{"$f":"ROUND((BX163/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BW163*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((BV163+BY163)<1,1,(BV163+BY163))*SmallDozerRipEquipRate,0)","v":89},{"$f":"ROUND(IF((BV163+BY163)<1,1,(BV163+BY163))*SmallDozerRipLaborRate,0)","v":26},{"$f":"BZ163+CA163","v":115},{"$f":"ROUND(BD163/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CC163*BF163","v":0},{"$f":"ROUND((CD163/INDIRECT(RipMedDozer&\"RippingProd\"))+(CC163*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ163/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CF163*BE163","v":0},{"$f":"ROUND((CG163/INDIRECT(RipMedDozer&\"RippingProd\"))+(CF163*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CE163+CH163)<1,1,(CE163+CH163))*MedDozerRipEquipRate,0)","v":123},{"$f":"ROUND(IF((CE163+CH163)<1,1,(CE163+CH163))*MedDozerRipLaborRate,0)","v":26},{"$f":"CI163+CJ163","v":149},{"$f":"ROUND(BD163/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CL163*BF163","v":0},{"$f":"ROUND((CM163/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CL163*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(BJ163/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CO163*BE163","v":0},{"$f":"ROUND((CP163/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CO163*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"ROUND(IF((CN163+CQ163)<1,1,(CN163+CQ163))*LargeDozerRipEquipRate,0)","v":146},{"$f":"ROUND(IF((CN163+CQ163)<1,1,(CN163+CQ163))*LargeDozerRipLaborRate,0)","v":26},{"$f":"CR163+CS163","v":172},null,{"$f":"ROUND(SeedEquipDumpsSlope*BI163,0)","v":42},{"$f":"ROUND(SeedLaborDumpsSlope*BI163,0)","v":42},{"$f":"IF(OR(S61=\"None\",ISBLANK(S61)),0,ROUND(INDEX(SeedMixArray,MATCH(S61,SeedMixes,0),4)*C163,0))","v":0},{"$f":"IF(OR(U61=\"None\",ISBLANK(U61)),0,ROUND(INDEX(MulchArray,MATCH(U61,Mulches,0),4)*C163,0))","v":0},{"$f":"IF(OR(W61=\"None\",ISBLANK(W61)),0,ROUND(INDEX(FertilizerArray,MATCH(W61,Fertilizers,0),4)*C163,0))","v":0},{"$f":"SUM(CX163:CZ163)","v":0},{"$f":"ROUND(CV163+CW163+DA163,0)","v":84},{"$f":"ROUND(SeedEquipDumpsFlat*BC163,0)","v":0},{"$f":"ROUND(SeedLaborDumpsFlat*BC163,0)","v":0},{"$f":"IF(OR(T61=\"None\",ISBLANK(T61)),0,ROUND(INDEX(SeedMixArray,MATCH(T61,SeedMixes,0),4)*D163,0))","v":0},{"$f":"IF(OR(V61=\"None\",ISBLANK(V61)),0,ROUND(INDEX(MulchArray,MATCH(V61,Mulches,0),4)*D163,0))","v":0},{"$f":"IF(OR(X61=\"None\",ISBLANK(X61)),0,ROUND(INDEX(FertilizerArray,MATCH(X61,Fertilizers,0),4)*D163,0))","v":0},{"$f":"SUM(DE163:DG163)","v":0},{"$f":"ROUND(DC163+DD163+DH163,0)","v":0},{"$f":"IF(AND(CV163+DC163>0,CV163+DC163<SeedingEquipmentCost),SeedingEquipmentCost,CV163+DC163)","v":423.14},{"$f":"IF(AND(CW163+DD163>0,CW163+DD163<SeedingLaborCost),SeedingLaborCost,CW163+DD163)","v":423.14},{"$f":"CX163+DE163","v":0},0,0,0,84]
[]
[null,null,{"$f":"IF(SUM(C163:C164)=0,0,SUM(C163:C164))","v":0},{"$f":"IF(SUM(D163:D164)=0,0,SUM(D163:D164))","v":0},{"$f":"IF(SUM(E163:E164)=0,0,SUM(E163:E164))","v":0},null,null,null,{"$f":"IF(SUM(I163:I164)=0,0,SUM(I163:I164))","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50 min/hr equipment availability"]

{"sheet":"Solution Mgmt","index":11,"n_rows":197,"n_cols":73,"rows_kept":197,"cut":false,"hidden":false,"merged":[[75,21,75,23],[76,21,76,23],[77,21,77,23]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost CostType Type: \",CostEstimateType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost CostType Type: FA          Cost Basis: Copper Flat FA"}]
[]
[]
[]
["Solution/Water Management - Cost Summary"]
[null,null,"Labor","Equipment + Operating + Power","Materials","Capital","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Pumping",{"$f":"O154","v":1049932.8},{"$f":"N154+P154","v":1391716},"N/A",{"$f":"M154","v":0},{"$f":"SUM(C13:F13)","v":2441648.7999999998}]
[null,"Forced Evaporation",{"$f":"N171","v":0},{"$f":"O171+P171","v":64068},null,{"$f":"M171","v":489120},{"$f":"SUM(C14:F14)","v":553188}]
[null,"Water Treatment",{"$f":"F183","v":0},{"$f":"G183","v":0},{"$f":"E183","v":0},{"$f":"D183","v":0},{"$f":"SUM(C15:F15)","v":0}]
[null,"Decontamination",{"$f":"O193","v":40771.199999999997},{"$f":"P193+N193","v":15383},null,{"$f":"M193","v":100000},{"$f":"SUM(C16:F16)","v":156154.20000000001}]
[null,"TOTALS",{"$f":"SUM(C13:C16)","v":1090704},{"$f":"SUM(D13:D16)","v":1471167},{"$f":"SUM(E13:E16)","v":0},{"$f":"SUM(F13:F16)","v":589120},{"$f":"SUM(G13:G16)","v":3150991}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,"Standard Power Cost",{"$f":"IF(ISERROR(PowerCost),\"Import Cost Data\",PowerCost)","v":7.8070000000000001E-2},"$/kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping Power Cost",{"$f":"IF(ISBLANK(C21),C20,C21)","v":7.8070000000000001E-2},"$/kWh"]
[null,"User Override Power Cost",null,"$/kWh  (used if costs for pumping differ from standard rates (e.g. use of diesel powered generator or pump)"]
[]
[]
["Solution/Water Management - User Input - Pumping"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping - Metric units"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Water Type","Management Type","Capital\nCost","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe Diameter (ID)(1)","Pipe\nMaterial","Pump\nEfficiency","Total Concentated Losses (2)","Hrs/Day","Days/\nMonth","Number of Months","Crew Size (3)","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)",{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,null,null,null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m"]
[{"$f":"ROW(A28) - ROW($A$27)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(M28),0,IF(Metric,M28,ROUND(GPM2LperSec*M28,2)))","v":0},{"$f":"IF(Metric,N28,ROUND(Ft2M*N28,2))","v":0},{"$f":"IF(Metric,O28,ROUND(Ft2M*O28,1))","v":0},{"$f":"IF(Metric,P28/1000,ROUND(In2M*P28,3))","v":0}]
[{"$f":"ROW(A29) - ROW($A$27)-1","v":1},"Pit rapid fill - Month 1",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,{"$f":"'User 08 Rapid Fill'!C16","v":3000},4000,303,12,"HDPE",85,20,24,30,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,1219.2,92.4,0.30499999999999999]
[2,"Pit rapid fill - Month 2",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,{"$f":"'User 08 Rapid Fill'!C17","v":3000},4000,303,12,"HDPE",85,20,24,30,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,1219.2,92.4,0.30499999999999999]
[3,"Pit rapid fill - Month 3",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,{"$f":"'User 08 Rapid Fill'!C18","v":3000},4000,303,12,"HDPE",85,20,24,30,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,1219.2,92.4,0.30499999999999999]
[4,"Pit rapid fill - Month 4",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,{"$f":"'User 08 Rapid Fill'!C19","v":3000},4000,303,12,"HDPE",85,20,24,30,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,1219.2,92.4,0.30499999999999999]
[5,"Pit rapid fill - Month 5",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,{"$f":"'User 08 Rapid Fill'!C20","v":3000},4000,303,12,"HDPE",85,20,24,30,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,1219.2,92.4,0.30499999999999999]
[6,"Pit rapid fill - Month 6",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,{"$f":"'User 08 Rapid Fill'!C21","v":1500.2597402597403},4000,303,12,"HDPE",85,20,24,30,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.65,1219.2,92.4,0.30499999999999999]
[7,"Pumping water from wellfields for pit refill - Month 1",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,{"$f":"M29","v":3000},{"$f":"ROUND(8*5280,-3)","v":42000},{"$f":"5474-4717","v":757},18,"HDPE",85,20,24,30,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,12801.6,230.7,0.45700000000000002]
[8,"Pumping water from wellfields for pit refill - Month 2",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,3000,42000,757,18,"HDPE",85,20,24,30,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,12801.6,230.7,0.45700000000000002]
[9,"Pumping water from wellfields for pit refill - Month 3",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,3000,42000,757,18,"HDPE",85,20,24,30,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,12801.6,230.7,0.45700000000000002]
[10,"Pumping water from wellfields for pit refill - Month 4",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,3000,42000,757,18,"HDPE",85,20,24,30,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,12801.6,230.7,0.45700000000000002]
[11,"Pumping water from wellfields for pit refill - Month 5",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,3000,42000,757,18,"HDPE",85,20,24,30,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189.27,12801.6,230.7,0.45700000000000002]
[12,"Pumping water from wellfields for pit refill - Month 6",null,null,"Pit Rapid Fill","Active Closure",null,null,"FA","Pit Water","Active",null,1500.2597402597403,42000,757,18,"HDPE",85,20,24,30,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.65,12801.6,230.7,0.45700000000000002]
[13,"Year 1 - TSF underdrain pond (passive evaporation) to Spray Pond Area",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active",null,{"$f":"'User 02 Solution Management'!C11","v":445},1000,{"$f":"5453-5150","v":303},6,"HDPE",85,20,18,30,12,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.08,304.8,92.4,0.152]
[14,"Year 2 - TSF underdrain pond (passive evaporation) to Spray Pond Area",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active",null,{"$f":"'User 02 Solution Management'!C12","v":310},1000,{"$f":"5453-5150","v":303},6,"HDPE",85,20,18,30,12,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.559999999999999,304.8,92.4,0.152]
[15,"Year 3 - TSF underdrain pond (passive evaporation) to Spray Pond Area",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active",null,{"$f":"'User 02 Solution Management'!C13","v":210},1000,{"$f":"5453-5150","v":303},4,"HDPE",85,20,18,30,12,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.25,304.8,92.4,0.10199999999999999]
[16,"Year 4 - TSF underdrain pond (passive evaporation) to Spray Pond Area",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active",null,{"$f":"'User 02 Solution Management'!C14","v":140},1000,{"$f":"5453-5150","v":303},4,"HDPE",85,20,18,30,12,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.83,304.8,92.4,0.10199999999999999]
[17,"Year 5 - TSF underdrain pond (passive evaporation) to Spray Pond Area",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active",null,{"$f":"'User 02 Solution Management'!C15","v":90},1000,{"$f":"5453-5150","v":303},4,"HDPE",85,20,18,30,12,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.68,304.8,92.4,0.10199999999999999]
[]
[]
[null,"Notes:     1. Inside Diameter (ID) depends on nominal diameter and the pipewall thickness."]
[null,"               2. k (total of all losses related to valves, restrictions, etc.). Typically 8 -20. Not significant for longer pipes."]
[null,"               3. Default crew assumes crew of two laborers required during pumping hours"]
[null,"Rapid refill rates per \"Copper Flat Alt2-4900CB RF2200_4July2017.xlsm.\""]
[null,"For pumping from New Evaporation Pond to Spray Pond Area, static head is from crest of pond to crest of TSF."]
[null,"During the active evaporation, there will be on average 18 hours per day over the course of the year between the summer and winter seasons."]
[null,"During the 20-year passive evaporation phase, there will be no pumping or evaporator operation costs."]
[]
["Solution/Water Management - User Input - Enhanced Evaporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forced Evaporation - Metric units"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Water Type","Management Type","Forced\nEvaporation\nMethod","Capital\nCost","Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter\n(ID)","Pipe\nMaterial","Pump\nEfficiency","Total\nConcentated Losses (1)","Required\nPressure at Outlet","Hrs/Day","Days/Month","Number of Months","Crew Size","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter","Pressure"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)","(select)",{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,{"$f":"IF(Metric,\"mH2O\",\"psi\")","v":"psi"},null,null,null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m","mH2O"]
[{"$f":"ROW(A60) - ROW($A$59)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N60),0,IF(Metric,N60,ROUND(GPM2LperSec*N60,2)))","v":0},{"$f":"IF(Metric,O60,ROUND(Ft2M*O60,2))","v":0},{"$f":"IF(Metric,P60,ROUND(Ft2M*P60,1))","v":0},{"$f":"IF(Metric,Q60/1000,ROUND(In2M*Q60,3))","v":0},{"$f":"IF(Metric,U60,ROUND(psi2mH2O*U60,3))","v":0}]
[{"$f":"ROW(A61) - ROW($A$59)-1","v":1},"Year 1 - Forced Evaporation",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active","Snowmaker",{"$f":"4*122280","v":489120},{"$f":"'User 02 Solution Management'!C11","v":445},500,3,6,"HDPE",85,20,150,24,30,12,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.08,152.4,0.9,0.152,105.46]
[2,"Year 2 - Forced Evaporation",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active","Snowmaker",null,{"$f":"'User 02 Solution Management'!C12","v":310},500,3,6,"HDPE",85,20,150,24,30,12,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.559999999999999,152.4,0.9,0.152,105.46]
[3,"Year 3 - Forced Evaporation",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active","Snowmaker",null,{"$f":"'User 02 Solution Management'!C13","v":210},500,3,6,"HDPE",85,20,150,24,30,12,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.25,152.4,0.9,0.152,105.46]
[4,"Year 4 - Forced Evaporation",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active","Snowmaker",null,{"$f":"'User 02 Solution Management'!C14","v":140},500,3,6,"HDPE",85,20,150,24,30,12,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.83,152.4,0.9,0.152,105.46]
[5,"Year 5 - Forced Evaporation",null,null,"TSF Draindown Management","Active Closure",null,null,"FA","Seepage","Active","Snowmaker",null,{"$f":"'User 02 Solution Management'!C15","v":90},500,3,6,"HDPE",85,20,150,24,30,12,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.68,152.4,0.9,0.152,105.46]
[]
[]
[null,"Notes: 1. Default crew assumes crew of two laborers required during pumping hours"]
[null,"               3. Assumes 1-1.5 ton truck for every 2 laborers"]
[null,"Crew assumed shared with pumping crew."]
[null,"See Attachment E \"THEMAC Resources Proposal.pdf\" for evaporator supply and delivery to site."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"english units"]
["Solution/Water Management - Water Treatment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Treatment"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Water Type","Treatment\nType","Treatment\nMethod","Montly\nQuantity","Treatment\nLabor Crew\nSize per Shift","Capital\nCost",{"$f":"CONCATENATE(\"Consumable\nCost/\n\",IF(Metric,\"m3\",\"gal\"))","v":"Consumable\nCost/\ngal"},{"$f":"CONCATENATE(\"Treatment\nOperating\nCost/\",IF(Metric,\"m3\",\"gal\"))","v":"Treatment\nOperating\nCost/gal"},"Number of Months","Hours per Day ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual\nQuant"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)",null,{"$f":"IF(Metric,\"m3\",\"gal\")","v":"gal"},null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal"]
[{"$f":"ROW(A79) - ROW($A$78)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B79),\"\",IF(Metric,m3_2_Gal*M79,M79))","v":""}]
[]
[]
[null,"Notes:"]
[null,"    1. Use pumping section (above) to calculate pumping costs (including groundwater pumping)."]
[null,"    2. Include initial materials (e.g. chemicals, organic substrate, etc.) in capital cost."]
[null,"    3. Treatment crew includes 1 foreman (crew defined by user above), 1 light truck if crew size > 0"]
[null,"    4. Assumes active treatement crew works 8 hr/day, 365 days/year."]
[null,"    5. Assumes 1 truck per each two employees per shift"]
[]
[]
[]
[]
[]
["Solution/Water Management - User Input - Decontamination"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Period",null,"User Overrides",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decontamination - Metric units"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Management Type","Type","Disposal\nLocation","Capital\nCost","Pumping\nFlow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter\n(ID)","Pipe\nMaterial","Pump\nEfficiency","Total\nConcentated Losses (1)","Number\nof\nWork Days","Pumping\nHrs/Day","Crew Size","Power Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow (Q)","Pipeline\nLength","Static\nHead","Pipe\nDiameter"]
[-1,null,null,null,null,null,null,null,null,"(select)",null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},"(select)","%",null,"days",null,null,"($/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l/s","m","m","m"]
[{"$f":"ROW(A97) - ROW($A$96)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N97),0,IF(Metric,N97,ROUND(GPM2LperSec*N97,2)))","v":0},{"$f":"IF(Metric,O97,ROUND(Ft2M*O97,2))","v":0},{"$f":"IF(Metric,P97,ROUND(Ft2M*P97,1))","v":0},{"$f":"IF(Metric,Q97/1000,ROUND(In2M*Q97,3))","v":0}]
[{"$f":"ROW(A98) - ROW($A$96)-1","v":1},"Mill decon",null,null,"Buildings","Active Closure",null,null,"FA",null,null,"TSF",100000,500,5000,200,6,"HDPE",80,null,30,12,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N98),0,IF(Metric,N98,ROUND(GPM2LperSec*N98,2)))","v":31.55},{"$f":"IF(Metric,O98,ROUND(Ft2M*O98,2))","v":1524},{"$f":"IF(Metric,P98,ROUND(Ft2M*P98,1))","v":61},{"$f":"IF(Metric,Q98/1000,ROUND(In2M*Q98,3))","v":0.152}]
[]
[]
[null,"Notes:"]
[null,"    1. Assumes triple rinse of all piping, tanks and vessels requiring decontamination"]
[null,"    2. Standard crew includes 2 laborers and 1 foreman"]
[null,"    3. Assumes 1-1.5 ton truck for every 2 laborers"]
[null,"    4. Assumes crew works 8 hr/day"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Solution Mgmt - Assumptions & Calculations"}]
[]
[null,"Manning's Roughness Coefficient",null,null,"Water Treatment Costs"]
[]
[null,"Pipe material","Manning n"]
[null,"HDPE",null,null,"Water treatment cost = CapEx + Labor Cost + Equipment Cost (includes Operating Cost)"]
[null,"  ID < 4\" (100 mm) ",1.0999999999999999E-2]
[null,"  ID ≥ 4 in (100 mm)  < 10 in (250 mm)",0.01,null,"     CapEx = User Entered Value"]
[null,"  ID ≥ 10 in (250 mm)",8.9999999999999993E-3,null,"     Consumable costs = cost of treatment chemicals or materials based quantity treated"]
[null,"PVC",null,null,"     Labor Cost = No. Months x Days/mo. x [(Supervisor Cost x 8 hrs) + (Laborer Cost x Crew Size x Hours/day)]"]
[null,"  ID < 4\" (100 mm) ",1.0999999999999999E-2,null,"     Operating Cost = Fuel, power, maintenance or other costs calculated based on quantity treated"]
[null,"  ID ≥ 4 in (100 mm) < 10 in (250 mm)",0.01,null,"     Equipment Cost = No. Months x Days/mo. x [(Supervisor Truck Cost x 8 hrs) + (Labor Truck Cost x No. Crew Trucks x Hours/day)]"]
[null,"  ID ≥ 10 in (250 mm)",8.9999999999999993E-3,null,"     No. Crew Trucks = 1 per each two laborers per shift"]
[null,"Brass",1.0999999999999999E-2]
[null,"Cast Iron",1.2999999999999999E-2]
[null,"Smooth Steel",1.2E-2]
[null,"Asbestos Cement",1.0999999999999999E-2]
[]
[]
[]
["Solution/Water Management - Pumping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pumping Costs"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity(2)","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHours","Pump\nCapital\nCost","Total\nOperating\nCost","Total \nLabor \nCost","Total Crew Equipment Cost","Total\nCost",{"$f":"\"Cost/\"&IF(Metric,\"m3\",\"gal\")","v":"Cost/gal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Velocity Check","Friction\nhead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHrs","Total m3 pumped","Crew Size","Monthly\nOp Ex","Total\nOpEx","Pump\nCapEx","Monthly Labor Hrs","Labor Cost","Crew EquipCost"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s",null,"m","m","%","kW","HP","hr","m3",null,"$","$","$","hr","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28)),\"\",M28)","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\"),\"\",BC135)","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\"),\"\",BD135)","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\"),\"\",IF(Metric,BE135,mPerSec2ftPerSec*BE135))","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\"),\"\",IF(Metric,BG135,M2Ft*BG135))","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\"),\"\",IF(Metric,BH135,M2Ft*BH135))","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\"),\"\",BI135)","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\",C135=\"\"),\"\",BJ135)","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\"),\"\",BK135)","v":""},{"$f":"IF(OR(ISBLANK(B28),C135=\"\"),\"\",BL135)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C135)),0,BQ135)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C135)),0,IF(L135=\"\",0,BP135))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D135)),0,IF(L135=\"\",0,BS135))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(E135)),0,IF(L135=\"\",0,BT135))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(C135)),0,SUM(M135:P135))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(Q135),Q135=\"\"),\"\",ROUND((Q135-M135)/BM135,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA28/1000","v":0},{"$f":"BA135*3600","v":0},{"$f":"IF(ISBLANK(Q28),0,IF(Q28=\"HDPE\",IF(BD28<0.1,INDEX(ManningsN,3,2),IF(AND(BD28>=0.1,BD28<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(Q28=\"PVC\",IF(BD28<0.1,INDEX(ManningsN,7,2),IF(AND(BD28>=0.1,BD28<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(Q28,PipeMaterials,0)+6,2))))","v":0},{"$f":"S28","v":0},{"$f":"IF(BD28=0,0,(4*BA135)/(PI()*BD28^2))","v":0},{"$f":"OR(BE135<=1,BE135>=3)","v":true},{"$f":"IF(BD28=0,0,ROUND(10.29*BC135^2*(BB28*BA135^2)/BD28^(16/3)+0.0826*BD135*(BA135^2/BD28^4),3))","v":0},{"$f":"BC28+BG135","v":0},{"$f":"R28","v":0},{"$f":"IF(BI135=0,0,ROUND(BA28*BH135/(1.02*BI135),2))","v":0},{"$f":"ROUNDUP(BJ135/0.7457,1)","v":0},{"$f":"T28*U28","v":0},{"$f":"BB135*T28*U28*V28","v":0},{"$f":"IF(ISBLANK(W28), 2,W28)","v":2},{"$f":"ROUND(BL135*IF(ISBLANK(X28),PumpPowerCost,(X28))*BJ135,0)","v":0},{"$f":"ROUND(V28*BO135,0)","v":0},{"$f":"L28","v":0},{"$f":"IF(ISBLANK(W28),BL135*2,BL135*W28)","v":0},{"$f":"IF(ISBLANK(W28),BL135*_2ClabLabor*V28,BR135*GeneralLaborRate*V28)","v":0},{"$f":"IF(ISBLANK(W28),BL135*_2ClabEquip*V28,ROUNDUP(W28/2,0)*BL135*_2ClabEquip*V28)","v":0}]
[{"$f":"A29","v":1},"Pit rapid fill - Month 1",3000,8.9999999999999993E-3,20,8.4991845600138216,89.6620736271,392.81168038710007,85,261.37,350.6,720,0,14692,10936.8,21492,47120.800000000003,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,{"$f":"BA136*3600","v":681.37200000000007},8.9999999999999993E-3,{"$f":"S29","v":20},2.5905514499545745,{"$f":"OR(BE136<=1,BE136>=3)","v":false},27.329000000000001,119.72900000000001,{"$f":"R29","v":85},261.37,{"$f":"ROUNDUP(BJ136/0.7457,1)","v":350.6},720,490587.84,1,14692,14692,{"$f":"L29","v":0},720,10936.8,21492]
[2,"Pit rapid fill - Month 2",3000,8.9999999999999993E-3,20,8.4991845600138216,89.6620736271,392.81168038710007,85,261.37,350.6,720,0,14692,10936.8,21492,47120.800000000003,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,2.5905514499545745,false,27.329000000000001,119.72900000000001,85,261.37,350.6,720,490587.84,1,14692,14692,0,720,10936.8,21492]
[3,"Pit rapid fill - Month 3",3000,8.9999999999999993E-3,20,8.4991845600138216,89.6620736271,392.81168038710007,85,261.37,350.6,720,0,14692,10936.8,21492,47120.800000000003,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,2.5905514499545745,false,27.329000000000001,119.72900000000001,85,261.37,350.6,720,490587.84,1,14692,14692,0,720,10936.8,21492]
[4,"Pit rapid fill - Month 4",3000,8.9999999999999993E-3,20,8.4991845600138216,89.6620736271,392.81168038710007,85,261.37,350.6,720,0,14692,10936.8,21492,47120.800000000003,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,2.5905514499545745,false,27.329000000000001,119.72900000000001,85,261.37,350.6,720,490587.84,1,14692,14692,0,720,10936.8,21492]
[5,"Pit rapid fill - Month 5",3000,8.9999999999999993E-3,20,8.4991845600138216,89.6620736271,392.81168038710007,85,261.37,350.6,720,0,14692,10936.8,21492,47120.800000000003,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,2.5905514499545745,false,27.329000000000001,119.72900000000001,85,261.37,350.6,720,490587.84,1,14692,14692,0,720,10936.8,21492]
[6,"Pit rapid fill - Month 6",1500.2597402597403,8.9999999999999993E-3,20,4.2502658562123328,22.421259876600001,325.57086663660004,85,108.33,145.29999999999998,720,0,6089,10936.8,21492,38517.800000000003,0.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4650000000000012E-2,340.74000000000007,8.9999999999999993E-3,20,1.2954810310043878,false,6.8339999999999996,99.234000000000009,85,108.33,145.29999999999998,720,245332.80000000005,1,6089,6089,0,720,10936.8,21492]
[7,"Pumping water from wellfields for pit refill - Month 1",3000,8.9999999999999993E-3,20,3.7856855608371869,86.128609054799995,843.01837398480006,85,560.94000000000005,752.30000000000007,720,0,31531,0,0,31531,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,1.1538769571892815,false,26.251999999999999,256.952,85,560.94000000000005,752.30000000000007,720,490587.84,0,31531,31531,0,0,0,0]
[8,"Pumping water from wellfields for pit refill - Month 2",3000,8.9999999999999993E-3,20,3.7856855608371869,86.128609054799995,843.01837398480006,85,560.94000000000005,752.30000000000007,720,0,31531,0,0,31531,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,1.1538769571892815,false,26.251999999999999,256.952,85,560.94000000000005,752.30000000000007,720,490587.84,0,31531,31531,0,0,0,0]
[9,"Pumping water from wellfields for pit refill - Month 3",3000,8.9999999999999993E-3,20,3.7856855608371869,86.128609054799995,843.01837398480006,85,560.94000000000005,752.30000000000007,720,0,31531,0,0,31531,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,1.1538769571892815,false,26.251999999999999,256.952,85,560.94000000000005,752.30000000000007,720,490587.84,0,31531,31531,0,0,0,0]
[10,"Pumping water from wellfields for pit refill - Month 4",3000,8.9999999999999993E-3,20,3.7856855608371869,86.128609054799995,843.01837398480006,85,560.94000000000005,752.30000000000007,720,0,31531,0,0,31531,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,1.1538769571892815,false,26.251999999999999,256.952,85,560.94000000000005,752.30000000000007,720,490587.84,0,31531,31531,0,0,0,0]
[11,"Pumping water from wellfields for pit refill - Month 5",3000,8.9999999999999993E-3,20,3.7856855608371869,86.128609054799995,843.01837398480006,85,560.94000000000005,752.30000000000007,720,0,31531,0,0,31531,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18927000000000002,681.37200000000007,8.9999999999999993E-3,20,1.1538769571892815,false,26.251999999999999,256.952,85,560.94000000000005,752.30000000000007,720,490587.84,0,31531,31531,0,0,0,0]
[12,"Pumping water from wellfields for pit refill - Month 6",1500.2597402597403,8.9999999999999993E-3,20,1.8931428030498216,21.538713943500003,778.42847887350001,85,259.02,347.40000000000003,720,0,14560,0,0,14560,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4650000000000012E-2,340.74000000000007,8.9999999999999993E-3,20,0.5770299254925001,true,6.5650000000000004,237.26499999999999,85,259.02,347.40000000000003,720,245332.80000000005,0,14560,14560,0,0,0,0]
[13,"Year 1 - TSF underdrain pond (passive evaporation) to Spray Pond Area",445,0.01,20,5.0769756936265917,26.742126024899999,329.8917327849,85,32.57,43.7,540,0,16476,196862.40000000002,193428,406766.4,0.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8079999999999997E-2,101.08799999999999,0.01,20,1.5474621890652427,false,8.1509999999999998,100.551,85,32.57,43.7,540,655050.23999999999,2,1373,16476,0,1080,196862.40000000002,193428]
[14,"Year 2 - TSF underdrain pond (passive evaporation) to Spray Pond Area",310,0.01,20,3.5365258036800622,12.975721804500001,316.12532856450002,85,21.74,29.200000000000003,540,0,11004,196862.40000000002,193428,401294.4,0.88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9559999999999998E-2,70.415999999999997,0.01,20,1.0779330633232247,false,3.9550000000000001,96.355000000000004,85,21.74,29.200000000000003,540,456295.67999999993,2,917,11004,0,1080,196862.40000000002,193428]
[15,"Year 3 - TSF underdrain pond (passive evaporation) to Spray Pond Area",210,0.01,20,5.3199884739793051,43.8090551847,346.9586619447,85,16.16,21.700000000000003,540,0,8172,196862.40000000002,193428,398462.4,1.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.325E-2,47.699999999999996,0.01,20,1.6215324844041628,false,13.353,105.753,85,16.16,21.700000000000003,540,309095.99999999994,2,681,8172,0,1080,196862.40000000002,193428]
[16,"Year 4 - TSF underdrain pond (passive evaporation) to Spray Pond Area",140,0.01,20,3.5453206207726238,19.455380606999999,322.60498736700004,85,10.01,13.5,540,0,5064,196862.40000000002,193428,395354.4,1.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8299999999999993E-3,31.787999999999997,0.01,20,1.0806137235689628,false,5.93,98.330000000000013,85,10.01,13.5,540,205986.24,2,422,5064,0,1080,196862.40000000002,193428]
[17,"Year 5 - TSF underdrain pond (passive evaporation) to Spray Pond Area",90,0.01,20,2.2805686439398074,8.0511811146000003,311.2007878746,85,6.21,8.4,540,0,3144,196862.40000000002,193428,393434.4,2.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6799999999999993E-3,20.447999999999997,0.01,20,0.69511732161627493,true,2.4540000000000002,94.853999999999999,85,6.21,8.4,540,132503.03999999998,2,262,3144,0,1080,196862.40000000002,193428]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L135:L153)=0,\"\",SUM(L135:L153))","v":11340},{"$f":"IF(SUM(M135:M153)=0,0,SUM(M135:M153))","v":0},{"$f":"IF(SUM(N135:N153)=0,0,SUM(N135:N153))","v":295624},{"$f":"IF(SUM(O135:O153)=0,0,SUM(O135:O153))","v":1049932.8},{"$f":"IF(SUM(P135:P153)=0,0,SUM(P135:P153))","v":1096092},{"$f":"IF(SUM(Q135:Q153)=0,0,SUM(Q135:Q153))","v":2441648.7999999998}]
[null,"Notes:"]
[null,"    1. Assumes 2 man labor crew unless user overrides default."]
[null,"    2. Maintaining pipe flow velocity between 1.0 m/s (3.28 ft/sec) and 3.0 m/s (9.84 ft/sec) is generally accepted piping practice. This range is dictated by economic considerations, allows for maintaining stable flow regime and precludes excessive friction losses, noise, vibration, wear and transient overpressures in the pipeline."]
[null,"         Please revise pipe internal diameter if the calculated velocity is outside of the recommended range. "]
[]
["Solution/Water Management - Enhanced Evaporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forced Evap"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity(2)","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Annual\nOperating\nHours","Evaporator/\nPump\nCapital\nCost","Total \nLabor \nCost","Total \nEquipment\nCost","Total\nPower\nCost","Total\nCost",{"$f":"\"Cost/\"&IF(Metric,\"m3\",\"gal\")","v":"Cost/gal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Velocity Check","Friction\nhead","Pressure\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Monthly\nOperating\nHrs","Total m3 pumped","Total\nLabor\nHours","Labor\nCost","Equipment Cost","Monthly\nPower Ex","Evaporator + Pump\nCapEx","Total\nPower\nCost","Total\nEquipment"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s",null,"m","m","m","%","kW","HP","hr","m3","hr","$","$","$","$","$","$"]
[{"$f":"A60","v":0},{"$f":"IF(ISBLANK(B60),\"\",B60)","v":""},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(N60)),\"\",N60)","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\"),\"\",BC164)","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\"),\"\",BD164)","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\"),\"\",IF(Metric,BE164,mPerSec2ftPerSec*BE164))","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\"),\"\",IF(Metric,BG164,M2Ft*BG164))","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\"),\"\",IF(Metric,BI164,M2Ft*BI164))","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\"),\"\",BJ164)","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\",C164=\"\"),\"\",BK164)","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\"),\"\",BL164)","v":""},{"$f":"IF(OR(ISBLANK(B60),C164=\"\"),\"\",BM164)","v":""},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(C164)),0,BS164)","v":0},{"$f":"IF(OR(ISBLANK(B60),L164=0),0,BP164)","v":0},{"$f":"IF(OR(ISBLANK(B60),L164=\"\"),0,BQ164)","v":0},{"$f":"IF(OR(ISBLANK(B60),L164=\"\",L164=0),0,BT164)","v":0},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(C164)),0,SUM(M164:P164))","v":0},{"$f":"IF(OR(ISBLANK(B60),ISBLANK(Q164),Q164=\"\"),\"\",ROUND((Q164-M164)/BN164,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA60/1000","v":0},{"$f":"BA164*3600","v":0},{"$f":"IF(ISBLANK(R60),0,IF(R60=\"HDPE\",IF(BD60<0.1,INDEX(ManningsN,3,2),IF(AND(BD60>=0.1,BD60<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(R60=\"PVC\",IF(BD60<0.1,INDEX(ManningsN,7,2),IF(AND(BD60>=0.1,BD60<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(R60,PipeMaterials,0)+6,2))))","v":0},{"$f":"T60","v":0},{"$f":"IF(BD60=0,0,(4*BA164)/(PI()*BD60^2))","v":0},{"$f":"OR(BE164<=1,BE164>=3)","v":true},{"$f":"IF(BD60=0,0,ROUND(10.29*BC164^2*(BB60*BA164^2)/BD60^(16/3)+0.0826*BD164*(BA164^2/BD60^4),3))","v":0},{"$f":"BE60","v":0},{"$f":"BC60+BG164+BH164","v":0},{"$f":"S60","v":0},{"$f":"IF(BJ164=0,0,ROUND(BA60*BI164/(BJ164*1.02),0))","v":0},{"$f":"ROUNDUP(BK164/0.7457,1)","v":0},{"$f":"V60*W60","v":0},{"$f":"BB164*V60*W60*X60","v":0},{"$f":"BM164*X60","v":0},{"$f":"BO164*IF(ISBLANK(Y60),2,Y60)*GeneralLaborRate","v":0},{"$f":"BO164*IF(ISBLANK(Y60),1,ROUNDUP(Y60/2,0))*LightTruckRate","v":0},{"$f":"ROUND(BM164*IF(ISBLANK(Z60),PumpPowerCost,(Z60))*BK164,0)","v":0},{"$f":"M60","v":0},{"$f":"ROUND(X60*BR164,0)","v":0},{"$f":"ROUND(X60*BQ164,0)","v":0}]
[{"$f":"A61","v":1},"Year 1 - Forced Evaporation",445,0.01,20,5.0769756936265917,17.375328110400002,366.3254598744,85,36,48.300000000000004,720,489120,0,0,24288,513408,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8079999999999997E-2,{"$f":"BA165*3600","v":101.08799999999999},0.01,{"$f":"T61","v":20},1.5474621890652427,{"$f":"OR(BE165<=1,BE165>=3)","v":false},5.2960000000000003,{"$f":"BE61","v":105.46},111.65599999999999,{"$f":"S61","v":85},36,{"$f":"ROUNDUP(BK165/0.7457,1)","v":48.300000000000004},720,873400.32000000007,8640,0,0,2024,{"$f":"M61","v":489120},24288,0]
[2,"Year 2 - Forced Evaporation",310,0.01,20,3.5365258036800622,8.4317585429999991,357.38189030699999,85,25,33.6,720,0,0,0,16860,16860,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9559999999999998E-2,70.415999999999997,0.01,20,1.0779330633232247,false,2.57,105.46,108.92999999999999,85,25,33.6,720,608394.23999999999,8640,0,0,1405,0,16860,0]
[3,"Year 3 - Forced Evaporation",210,0.01,20,2.3956527044356251,3.8681102421000002,352.81824200609998,85,16,21.5,720,0,0,0,10788,10788,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.325E-2,47.699999999999996,0.01,20,0.73019494320208223,true,1.179,105.46,107.53899999999999,85,16,21.5,720,412128,8640,0,0,899,0,10788,0]
[4,"Year 4 - Forced Evaporation",140,0.01,20,1.5964991230314391,1.7191601076,350.66929187160002,85,11,14.799999999999999,720,0,0,0,7416,7416,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8299999999999993E-3,31.787999999999997,0.01,20,0.48661293196033101,true,0.52400000000000002,105.46,106.884,85,11,14.799999999999999,720,274648.31999999995,8640,0,0,618,0,7416,0]
[5,"Year 5 - Forced Evaporation",90,0.01,20,1.0269665932976868,0.71194225830000002,349.66207402230003,85,7,9.4,720,0,0,0,4716,4716,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6799999999999993E-3,20.447999999999997,0.01,20,0.3130194171613454,true,0.217,105.46,106.577,85,7,9.4,720,176670.71999999997,8640,0,0,393,0,4716,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L164:L170)=0,\"\",SUM(L164:L170))","v":3600},{"$f":"IF(SUM(M164:M170)=0,0,SUM(M164:M170))","v":489120},{"$f":"IF(SUM(N164:N170)=0,0,SUM(N164:N170))","v":0},{"$f":"IF(SUM(O164:O170)=0,0,SUM(O164:O170))","v":0},{"$f":"IF(SUM(P164:P170)=0,0,SUM(P164:P170))","v":64068},{"$f":"IF(SUM(Q164:Q170)=0,0,SUM(Q164:Q170))","v":553188}]
[null,"Notes:"]
[null,"    1. Assumes 2 man labor crew unless user overrides default."]
[null,"    2. Maintaining pipe flow velocity between 1.0 m/s (3.28 ft/sec) and 3.0 m/s (9.84 ft/sec) is generally accepted piping practice. This range is dictated by economic considerations, allows for maintaining stable flow regime and precludes excessive friction losses, noise, vibration, wear and transient overpressures in the pipeline."]
[null,"         Please revise pipe internal diameter if the calculated velocity is outside of the recommended range. "]
[]
["Solution/Water Management - Water Treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment"]
[]
[null,"Description\n(required)","Total\nQuantity\nTreated","Capital\nCost","Total\nConsumables\nCost","Total \nLabor \nCost","Total \nEquipment\n+ Operating \nCost","Total\nTreatment\nCost",{"$f":"\"Cost/\"&IF(Metric,\"m3\",\"gal\")","v":"Cost/gal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total\nCrew\nTime","Total Supervisor time","Capital\nCost","Total\nMaterial\nCost","Total\nOperating\nCost","Total\nLabor\nCost","Total\nEquipment Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"gal\")","v":"gal"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hrs","hrs","$","$","$","$","$"]
[{"$f":"A79","v":0},{"$f":"IF(ISBLANK(B79),\"\",B79)","v":""},{"$f":"IF(OR(ISBLANK(B79),ISBLANK(M79)),\"\",IF(Metric,ROUND(Gal_2_m3*BA79*R79,0),BA79*R79))","v":""},{"$f":"IF(ISBLANK(B79),0,BC181)","v":0},{"$f":"IF(OR(ISBLANK(B79),C181=\"\"),0,BD181)","v":0},{"$f":"IF(OR(ISBLANK(B79),C181=\"\"),0,BF181)","v":0},{"$f":"IF(OR(ISBLANK(B79),C181=\"\"),0,BE181+BG181)","v":0},{"$f":"IF(ISBLANK(B79),0,SUM(D181:G181))","v":0},{"$f":"IF(OR(ISBLANK(B79),ISBLANK(C181),C181=\"\"),\"\",(H181-D181)/C181)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B79),ISBLANK(N79)),0,ROUND(R79/12*365*S79,0))","v":0},{"$f":"IF(OR(ISBLANK(B79),ISBLANK(N79)),0,ROUND(R79/12*365*8,0))","v":0},{"$f":"O79","v":0},{"$f":"ROUND(P79*M79*R79,0)","v":0},{"$f":"ROUND(Q79*M79*R79,0)","v":0},{"$f":"IF(N79=0,0,(BA181*(N79*GeneralLaborRate))+(BB181*Foreman))","v":0},{"$f":"(ROUNDUP(N79/2,0)*BA181*LightTruckRate)+(BB181*SupervisorsTruck)","v":0}]
[null,{"$f":"IF(ISBLANK(B80),\"\",B80)","v":""},{"$f":"IF(OR(ISBLANK(B80),ISBLANK(M80)),\"\",IF(Metric,ROUND(Gal_2_m3*BA80*R80,0),BA80*R80))","v":""},{"$f":"IF(ISBLANK(B80),\"\",BC182)","v":""},{"$f":"IF(ISBLANK(B80),\"\",IF(C182=\"\",0,BD182))","v":""},{"$f":"IF(ISBLANK(B80),\"\",IF(C182=\"\",0,BF182))","v":""},{"$f":"IF(ISBLANK(B80),\"\",IF(C182=\"\",0,BE182+BG182))","v":""},{"$f":"IF(ISBLANK(B80),\"\",SUM(D182:G182))","v":""},{"$f":"IF(ISBLANK(C80),\"\",SUM(E182:H182))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B80),ISBLANK(N80)),0,ROUND(R80/12*365*S80,0))","v":0},{"$f":"IF(OR(ISBLANK(B80),ISBLANK(N80)),0,ROUND(R80/12*365*8,0))","v":0},{"$f":"O80","v":0},{"$f":"ROUND(P80*M80*R80,0)","v":0},{"$f":"ROUND(Q80*M80*R80,0)","v":0},{"$f":"IF(N80=0,0,(BA182*(N80*GeneralLaborRate))+(BB182*Foreman))","v":0},{"$f":"(ROUNDUP(N80/2,0)*BA182*LightTruckRate)+(BB182*SupervisorsTruck)","v":0}]
[null,null,{"$f":"IF(SUM(C181:C182)=0,\"\",SUM(C181:C182))","v":""},{"$f":"IF(SUM(D181:D182)=0,0,SUM(D181:D182))","v":0},{"$f":"IF(SUM(E181:E182)=0,0,SUM(E181:E182))","v":0},{"$f":"IF(SUM(F181:F182)=0,0,SUM(F181:F182))","v":0},{"$f":"IF(SUM(G181:G182)=0,0,SUM(G181:G182))","v":0},{"$f":"IF(SUM(H181:H182)=0,0,SUM(H181:H182))","v":0}]
[]
[]
["Solution/Water Management - Decontamination",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decontamination"]
[]
[null,"Description\n(required)","Flow","Manning n\n(see above)","Losses","Velocity(1)","Friction\nHead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Total\nOperating\nHours","Pump\nCapital\nCost","Total\nOperating\nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow Q","Flow Q","Manning n","Losses","Velocity","Velocity Check","Friction\nhead","Total\nDynamic\nHead","Pump\nEfficiency","Power\nRequired","Horsepower\nRequired","Total\nCrew\nTime","Total\nPumping\nHrs","Total\nPumping\nCost","\nCapEx","Labor\nCost","Equipment Cost"]
[null,null,{"$f":"IF(Metric,\"l/s\",\"gpm\")","v":"gpm"},null,"k",{"$f":"IF(Metric,\"m/sec\",\"ft/sec\")","v":"ft/sec"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%","kW","HP","hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m3/sec","m3/hr",null,"k","m/s",null,"m","m","%","kW","HP","hrs","hr","$","$","$","$"]
[{"$f":"A97","v":0},{"$f":"IF(ISBLANK(B97),\"\",B97)","v":""},{"$f":"IF(OR(ISBLANK(B97),ISBLANK(N97)),\"\",N97)","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\"),\"\",BC190)","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\"),\"\",BD190)","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\"),\"\",IF(Metric,BE190,mPerSec2ftPerSec*BE190))","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\"),\"\",IF(Metric,BG190,M2Ft*BG190))","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\"),\"\",IF(Metric,BH190,M2Ft*BH190))","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\"),\"\",BI190)","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\",C190=\"\"),\"\",BJ190)","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\"),\"\",BK190)","v":""},{"$f":"IF(OR(ISBLANK(B97),C190=\"\"),\"\",BM190)","v":""},{"$f":"IF(OR(ISBLANK(B97),ISBLANK(C190)),0,BO190)","v":0},{"$f":"IF(OR(ISBLANK(B97),ISBLANK(C190),L190=\"\"),0,BN190)","v":0},{"$f":"IF(OR(ISBLANK(B97),ISBLANK(C190),L190=\"\"),0,BP190)","v":0},{"$f":"IF(OR(ISBLANK(B97),ISBLANK(E190),L190=\"\"),0,BQ190)","v":0},{"$f":"IF(OR(ISBLANK(B97),ISBLANK(C190)),0,SUM(M190:P190))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA97/1000","v":0},{"$f":"BA190*3600","v":0},{"$f":"IF(ISBLANK(R97),0,IF(R97=\"HDPE\",IF(BD97<0.1,INDEX(ManningsN,3,2),IF(AND(BD97>=0.1,BD97<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(R97=\"PVC\",IF(BD97<0.1,INDEX(ManningsN,7,2),IF(AND(BD97>=0.1,BD97<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(R97,PipeMaterials,0)+6,2))))","v":0},{"$f":"T97","v":0},{"$f":"IF(BD97=0,0,(4*BA190)/(PI()*BD97^2))","v":0},{"$f":"OR(BE190<=1,BE190>=3)","v":true},{"$f":"IF(BD97=0,0,ROUND(10.29*BC190^2*(BB97*BA190^2)/BD97^(16/3)+0.0826*BD190*(BA190^2/BD97^4),3))","v":0},{"$f":"BC97+BG190","v":0},{"$f":"S97","v":0},{"$f":"IF(BI190=0,0,ROUND(BA97*BH190/(1.02*BI190),2))","v":0},{"$f":"ROUNDUP(BJ190/0.7457,1)","v":0},{"$f":"U97*8","v":0},{"$f":"ROUND(V97*U97,0)","v":0},{"$f":"ROUND(BM190*IF(ISBLANK(X97),PumpPowerCost,(X97))*BJ190,0)","v":0},{"$f":"M97","v":0},{"$f":"BL190*((IF(ISBLANK(W97),2,W97)*GeneralLaborRate)+ForemanRate)","v":0},{"$f":"BL190*IF(ISBLANK(W97),1,ROUNDUP(W97/3,0))*LightTruckRate","v":0}]
[{"$f":"A98","v":1},{"$f":"IF(ISBLANK(B98),\"\",B98)","v":"Mill decon"},{"$f":"IF(OR(ISBLANK(B98),ISBLANK(N98)),\"\",N98)","v":500},{"$f":"IF(OR(ISBLANK(B98),C191=\"\"),\"\",BC191)","v":0.01},{"$f":"IF(OR(ISBLANK(B98),C191=\"\"),\"\",BD191)","v":0},{"$f":"IF(OR(ISBLANK(B98),C191=\"\"),\"\",IF(Metric,BE191,mPerSec2ftPerSec*BE191))","v":5.704365496222187},{"$f":"IF(OR(ISBLANK(B98),C191=\"\"),\"\",IF(Metric,BG191,M2Ft*BG191))","v":118.274278395},{"$f":"IF(OR(ISBLANK(B98),C191=\"\"),\"\",IF(Metric,BH191,M2Ft*BH191))","v":318.40551229499999},{"$f":"IF(OR(ISBLANK(B98),C191=\"\"),\"\",BI191)","v":80},{"$f":"IF(OR(ISBLANK(B98),C191=\"\",C191=\"\"),\"\",BJ191)","v":37.520000000000003},{"$f":"IF(OR(ISBLANK(B98),C191=\"\"),\"\",BK191)","v":50.4},{"$f":"IF(OR(ISBLANK(B98),C191=\"\"),\"\",BM191)","v":360},{"$f":"IF(OR(ISBLANK(B98),ISBLANK(C191)),0,BO191)","v":100000},{"$f":"IF(OR(ISBLANK(B98),ISBLANK(C191),L191=\"\"),0,BN191)","v":1055},{"$f":"IF(OR(ISBLANK(B98),ISBLANK(C191),L191=\"\"),0,BP191)","v":40771.199999999997},{"$f":"IF(OR(ISBLANK(B98),ISBLANK(E191),L191=\"\"),0,BQ191)","v":14328},{"$f":"IF(OR(ISBLANK(B98),ISBLANK(C191)),0,SUM(M191:P191))","v":156154.20000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA98/1000","v":3.1550000000000002E-2},{"$f":"BA191*3600","v":113.58000000000001},{"$f":"IF(ISBLANK(R98),0,IF(R98=\"HDPE\",IF(BD98<0.1,INDEX(ManningsN,3,2),IF(AND(BD98>=0.1,BD98<0.25),INDEX(ManningsN,4,2),INDEX(ManningsN,5,2))),IF(R98=\"PVC\",IF(BD98<0.1,INDEX(ManningsN,7,2),IF(AND(BD98>=0.1,BD98<0.25),INDEX(ManningsN,8,2),INDEX(ManningsN,9,2))),INDEX(ManningsN,MATCH(R98,PipeMaterials,0)+6,2))))","v":0.01},{"$f":"T98","v":0},{"$f":"IF(BD98=0,0,(4*BA191)/(PI()*BD98^2))","v":1.7386906006057128},{"$f":"OR(BE191<=1,BE191>=3)","v":false},{"$f":"IF(BD98=0,0,ROUND(10.29*BC191^2*(BB98*BA191^2)/BD98^(16/3)+0.0826*BD191*(BA191^2/BD98^4),3))","v":36.049999999999997},{"$f":"BC98+BG191","v":97.05},{"$f":"S98","v":80},{"$f":"IF(BI191=0,0,ROUND(BA98*BH191/(1.02*BI191),2))","v":37.520000000000003},{"$f":"ROUNDUP(BJ191/0.7457,1)","v":50.4},{"$f":"U98*8","v":240},{"$f":"ROUND(V98*U98,0)","v":360},{"$f":"ROUND(BM191*IF(ISBLANK(X98),PumpPowerCost,(X98))*BJ191,0)","v":1055},{"$f":"M98","v":100000},{"$f":"BL191*((IF(ISBLANK(W98),2,W98)*GeneralLaborRate)+ForemanRate)","v":40771.199999999997},{"$f":"BL191*IF(ISBLANK(W98),1,ROUNDUP(W98/3,0))*LightTruckRate","v":14328}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L190:L192)=0,\"\",SUM(L190:L192))","v":360},{"$f":"IF(SUM(M190:M192)=0,0,SUM(M190:M192))","v":100000},{"$f":"IF(SUM(N190:N192)=0,0,SUM(N190:N192))","v":1055},{"$f":"IF(SUM(O190:O192)=0,0,SUM(O190:O192))","v":40771.199999999997},{"$f":"IF(SUM(P190:P192)=0,0,SUM(P190:P192))","v":14328},{"$f":"IF(SUM(Q190:Q192)=0,0,SUM(Q190:Q192))","v":156154.20000000001}]
[]
[null,"Notes:"]
[null,"    2. Maintaining pipe flow velocity between 1.0 m/s (3.28 ft/sec) and 3.0 m/s (9.84 ft/sec) is generally accepted piping practice. This range is dictated by economic considerations, allows for maintaining stable flow regime and precludes excessive friction losses, noise, vibration, wear and transient overpressures in the pipeline."]
[null,"         Please revise pipe internal diameter if the calculated velocity is outside of the recommended range. "]

{"sheet":"Pits","index":12,"n_rows":78,"n_cols":136,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Pits - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Safety Berm Construction Cost",{"$f":"IF(I70=\"\",0,I70)","v":0},{"$f":"IF(J70=\"\",0,J70)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Safety Berm Revegetation Cost",{"$f":"IF(D78=\"\",0,D78)","v":0},{"$f":"IF(E78=\"\",0,E78)","v":0},{"$f":"IF(F78=\"\",0,F78)","v":0},{"$f":"SUM(C13:E13)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":0},{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E12:E13)","v":0},{"$f":"SUM(F12:F13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Pits - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Pit Berms",null,null,null,null,"Berm Construction",null,null,"Hauling (if selected method)",null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction type","Pit Berms"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Volume\n(if calculated \nelsewhere)","Berm\nConstruction\nMethod","Berm Material Type","Berm\nConstruction\nFleet","Haul Distance to Placement Location","Slope to Placement Location","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleet (haul, cut, push)","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Volume\nUser overrid","Distance to Stockpile","Slope to \nStockpile","Dozer/Excavate Fleet","Cover Truck Fleet"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","(user override)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade"]
[{"$f":"ROW(A28) - ROW($A$27)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BD28-(2*BC28*M28)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(S28)>20,\" / See Note 2.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(O28),0,IF(O28=\"Haul & Place\",\"LongHaul\",IF(O28=\"Dozer\",\"Push\",\"Cut\")))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J28,0),J28)","v":0},0,0,{"$f":"IF(Metric,ROUND(M3_2_CY*N28,0),N28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*R28,0),R28)","v":0},{"$f":"S28","v":0},{"$f":"IF(ISBLANK(Q28),0,LEFT(Q28,SEARCH(\" \",Q28)-1))","v":0},{"$f":"IF(ISBLANK(Q28),0,IF(LEFT(Q28,SEARCH(\" \",Q28)-1)=\"Scraper\",\"Scraper\",IF(LEFT(Q28,SEARCH(\" \",Q28)-1)=\"Tandem\",\"Tandem\",LEFT(Q28,SEARCH(\" \",Q28)-1))))","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Pits - Assumptions & Calculations"}]
[]
[null,"Safety Berm Volume Calculation"]
[]
[null,"Cross Sectional Area = (a+b)/2 x h"]
[null,"Berm Volume = Berm Length x Crossectional Area x No. Sides"]
[]
[null,"Dozer productivity assumes push distance of:"]
[null,100,{"$f":"IF(Metric, \"m\", \"ft\")","v":"ft"}]
[]
[null,"Dozer:"]
[null,"   Length x (Berm Base Width + Dozer Push Distance) - accounts for disturbance created in borrow area"]
[]
[null,"Excavator:"]
[null,"   Length x (Berm Base Width + (2 x Excavator Track Width) - accounts for disturbance created in borrow area"]
[]
[null,"Haul & Place:"]
[null,"   Length x Berm Base Width - if necessary use Yards sheet to account for disturbance created in borrow area"]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
["Pits - Safety Berm Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Berms",null,null,null,null,null,null,null,null,"Dozer"]
[" ",null,"Safety Berm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Safety \nBerm \nVolume","Selected\nFleet","Cycle Time","Haul Fleet Size","Corrected\nFleet\nProductivity","Total \nHours","Safety \nBerm \nLabor \nCost","Safety\n Berm \nEquipment \nCost","Total \nSafety \nBerm \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method","Berm \nVolume","Fleet","Haul Cycle Time","Selected fleet\nproductivity","Selected\nFleet\nHours","Selected Fleet\nLabor\nCost","Selected Fleet\nEquip\nCost","Selected Fleet\nTotal\nCost",null,"Selected\nDozer\nFleet","Raw Prod\nuses push\ndistance from diagram","Corrected\nProd","Total \nHours","Labor\nCost","Equipment\nCost","Fleet","Selected\nExcavator\nFleet","Selected\nProductivity","Selected\nFleet\nHrs","Selected Fleet\nLabor","Selected Fleet\nEquip","Excavator Production","Excavator hours","Equipment Cost","Labor Cost","Total Cost","Haul material","Haul distance","Selected\nHaul Fleet","Fleet Size","Selected\nFleet\nProductivity","Selected\nFleet\nHrs","Selected\nFleet\nLabor","Selected\nFleet\nEquip","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,null,"cy/hr","hr","$","$","$",null,null,"cy/hr","cy/hr","hrs","$","$",null,null,"cy/hr","hr","$","$","cy/hr","hr","$","$","$",null,"ft",null,null,"LCY/hr",null,"$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),OR(ISBLANK(BC28),BC28=0)),\"\",IF(Metric,ROUND(CY_2_M3*BB68,0),BB68))","v":""},{"$f":"IF(C68=\"\",\"\",IF(ISBLANK(O28),\"Select Method\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",ISBLANK(Q28)),\"Select Fleet\",IF(O28=\"Haul & Place\",IF(RIGHT(Q28,5)=\"Truck\",INDIRECT(BI28&\"Truck\")&\"/\"&INDIRECT(BI28&\"Loader\")&\"/\"&INDIRECT(BI28&\"TruckDozer\"),IF(BI28=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI28=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))),BC68))))))","v":""},{"$f":"IF(C68=\"\",\"\",IF(ISBLANK(O28),\"Select Method\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",OR(ISBLANK(R28),ISBLANK(S28))),\"Haul Info\",BD68)))))","v":""},{"$f":"IF(D68=\"\",\"\",IF(ISBLANK(O28),\"Select Method\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(AND(O28=\"Haul & Place\",ISBLANK(Q28),Q28=\"optimize\"),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",OR(ISBLANK(R28),ISBLANK(S28))),\"Haul Info\",IF(RIGHT(Q28,5)=\"Truck\",CV68,IF(Q28=\"Scraper Dozer\",DL68,IF(Q28=\"Tandem Scraper\",EA68,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B28),C68=\"\",C68=0),\"\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",OR(ISBLANK(R28),ISBLANK(S28))),\"Haul Info\",IF(Metric,ROUND(CY_2_M3*BE68,0),BE68)))))","v":""},{"$f":"IF(OR(ISBLANK(B28),C68=\"\"),0,IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(ISBLANK(P28),\"Material Type\",IF(AND(O28=\"Haul & Place\",OR(ISBLANK(R28),ISBLANK(S28))),\"Haul Info\",BF68))))","v":0},{"$f":"IF(OR(ISBLANK(B28),C68=\"\"),0,IF(ISTEXT(H68),0,BG68))","v":0},{"$f":"IF(OR(ISBLANK(B28),C68=\"\"),0,IF(ISTEXT(H68),0,BH68))","v":0},{"$f":"IF(OR(ISBLANK(B28),C68=\"\"),0,IF(OR(C68=0,ISBLANK(Q28)),0,SUM(I68:J68)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(O28,4)","v":""},{"$f":"IF(AND(NOT(ISBLANK(N28)),N28=0),0,IF(ISBLANK(N28),ROUND(((IF(BD28-(2*BC28*M28)<0,0,BD28-(2*BC28*M28))+BD28)/2*BC28)*BB28/27,0),BE28))","v":0},{"$f":"IF(C68=\"\",0,IF(ISBLANK(O28),\"\",IF(AND(BB68<>0,ISBLANK(Q28)),\"Select Fleet\",IF(O28=\"Dozer\",INDIRECT(BH28&\"Dozer\"),IF(O28=\"Excavate\",INDIRECT(BH28&\"Excavator\"),IF(AND(O28=\"Haul & Place\",ISBLANK(Q28)),\"Select Fleet\",IF(O28=\"Haul & Place\",IF(RIGHT(Q28,5)=\"Truck\",CU68,IF(BI28=\"Scraper Dozer\",DK68,IF(BI28=\"Tandem\",DZ68,\"\"))))))))))","v":0},{"$f":"IF(ISBLANK(B28),0,IF(O28=\"Haul & Place\",IF(RIGHT(Q28,5)=\"Truck\",CU68,IF(BI28=\"Scraper\",DK68,IF(BI28=\"Tandem\",DZ68,\"\"))),\"\"))","v":0},{"$f":"IF($O28=\"Dozer\",BM68,IF($O28=\"Excavate\",BS68,IF($O28=\"Haul & Place\",CF68,0)))","v":0},{"$f":"IF($O28=\"Dozer\",BN68,IF($O28=\"Excavate\",BT68,IF($O28=\"Haul & Place\",CG68,0)))","v":0},{"$f":"IF($O28=\"Dozer\",BO68,IF($O28=\"Excavate\",BU68,IF($O28=\"Haul & Place\",CH68,0)))","v":0},{"$f":"IF($O28=\"Dozer\",BP68,IF($O28=\"Excavate\",BV68,IF($O28=\"Haul & Place\",CI68,0)))","v":0},{"$f":"BG68+BH68","v":0},null,{"$f":"IF(O28=\"Dozer\",INDIRECT(BH28 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(ISBLANK(B28),0,IF(BB68=0,0,ROUND(HLOOKUP(INDIRECT(BH28&\"Dozer\"),DozerProductionArray,13,FALSE)*BermPushDistance^HLOOKUP(INDIRECT(BH28&\"Dozer\"),DozerProductionArray,14,FALSE),0)))","v":0},{"$f":"IF(ISBLANK(B28),0,ROUND(BL68*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(BH28&\"Dozer\"),DozerSpecifications,8,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B28),BB68=\"\"),0,IF(ROUND(BB68/BM68,HoursRounding)<1,1,ROUND(BB68/BM68,HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B28),0,ROUND(BN68*INDIRECT(BH28 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B28),0,ROUND(BN68*INDIRECT(BH28 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(C68=\"\",0,IF(ISBLANK(O28),\"Select Method\",IF(AND(OR(O28=\"Dozer\",O28=\"Excavate\"),ISBLANK(BC68)),\"Select Fleet\",IF(AND(O28=\"Haul & Place\",ISBLANK(Q28)),\"Select Fleet\",BC68))))","v":0},{"$f":"IF(O28=\"Excavate\",INDIRECT(BH28 & \"Excavator\"),0)","v":0},{"$f":"IF(O28=\"Excavate\",BW68,0)","v":0},{"$f":"IF(O28=\"Excavate\",BX68,0)","v":0},{"$f":"IF(O28=\"Excavate\",BZ68,0)","v":0},{"$f":"IF(O28=\"Excavate\",BY68,0)","v":0},{"$f":"IF(BH28=0,0,INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BH28 & \"Excavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(BW68=0,0,IF(BB68/BW68<1,1,ROUND(BB68/BW68,HoursRounding)))","v":0},{"$f":"IF(BH28=0,0,ROUND(BX68*INDIRECT(BH28 & \"ExcavatorEquipRate\"),0))","v":0},{"$f":"IF(BH28=0,0,ROUND(BX68*INDIRECT(BH28&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"BZ68+BY68","v":0},{"$f":"P28","v":0},{"$f":"BF28","v":0},{"$f":"IF(O28=\"Haul & Place\",IF(Q28=\"\",\"Select Fleet\",Q28),\"not haul\")","v":"not haul"},{"$f":"BI28","v":0},{"$f":"IF(RIGHT(CD68,5)=\"Truck\",CX68,IF(CD68=\"Scraper Dozer\",DM68,IF(CD68=\"Tandem Scraper\",EB68,\"\")))","v":""},{"$f":"IF(RIGHT(CD68,5)=\"Truck\",CY68,IF(CD68=\"Scraper Dozer\",DN68,IF(CD68=\"Tandem Scraper\",EC68,0)))","v":0},{"$f":"IF(RIGHT(CD68,5)=\"Truck\",DA68,IF(CD68=\"Scraper Dozer\",DP68,IF(CD68=\"Tandem Scraper\",EE68,0)))","v":0},{"$f":"IF(RIGHT(CD68,5)=\"Truck\",CZ68,IF(CD68=\"Scraper Dozer\",DO68,IF(CD68=\"Tandem Scraper\",ED68,0)))","v":0},{"$f":"ABS(BG28)","v":0},{"$f":"IF(BI28=0,0,ROUND(BF28/(INDEX(INDIRECT(BI28&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI28&\"TruckLoadedWeight\"),0),MATCH(IF(CJ68-INDIRECT(BI28&\"TruckRollingResistance\")<0,0,CJ68-INDIRECT(BI28&\"TruckRollingResistance\")),INDIRECT(BI28&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI28=0,0,ROUND(BF28/(INDEX(INDIRECT(BI28 & \"TruckSpeedTable\"),MATCH(P28,HaulMaterials,0),MATCH(IF(CJ68-INDIRECT(BI28 & \"TruckRollingResistance\")<0,0,CJ68-INDIRECT(BI28 & \"TruckRollingResistance\")),INDIRECT(BI28 & \"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CE68=0,0,ROUND(CC68/(INDEX(INDIRECT(CE68&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CE68&\"TruckLoadedWeight\"),0),MATCH(IF(CJ68-INDIRECT(CE68&\"TruckRollingResistance\")<0,0,CJ68+INDIRECT(CE68&\"TruckRollingResistance\")),INDIRECT(CE68&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CE68=0,0,ROUND(CC68/(INDEX(INDIRECT(CE68&\"TruckUHSpeedTable\"),MATCH(CB68,HaulMaterials,0),MATCH(IF(CJ68-INDIRECT(CE68&\"TruckRollingResistance\")<0,0,CJ68+INDIRECT(CE68&\"TruckRollingResistance\")),INDIRECT(CE68&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG28>=0,CM68,CN68)","v":0},{"$f":"IF(BG28>=0,CL68,CK68)","v":0},{"$f":"CO68+CP68","v":0},{"$f":"IF(BI28=0,0,INDIRECT(BI28 & \"TruckManuverLoad\"))","v":0},{"$f":"IF(BI28=0,0,INDIRECT(BI28 & \"TruckManuverDump\"))","v":0},{"$f":"IF(BI28=0,0,INDIRECT(BI28&IF(INDIRECT(BI28&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(T28),T28=\"\"),CQ68+CR68+CS68+CT68,T28)","v":0},{"$f":"IF(CT68=0,0,IF(ISBLANK(U28),IF((CU68-CT68)/CT68<=1,2,ROUNDUP((CU68-CT68)/CT68,0)),U28))","v":0},{"$f":"IF(BI28=0,0,ROUND((60/CU68)*INDIRECT(BI28&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI28=0,0,ROUND(CV68*CW68*TruckOperator*INDIRECT(BI28 & \"TruckJobEfficiency\")*INDIRECT(BI28 & \"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CX68=0,0,ROUND(BB68/CX68,HoursRounding))","v":0},{"$f":"IF(BI28=0,0,ROUND(IF(CY68<1,1,(CY68))*((CV68*INDIRECT(BI28&\"TruckEquipRate\"))+INDIRECT(BI28&\"LoaderEquipRate\")+INDIRECT(BI28&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI28=0,0,ROUND(IF(CY68<1,1,(CY68))*((CV68*INDIRECT(BI28 & \"TruckLaborRate\"))+INDIRECT(BI28 & \"LoaderLaborRate\")+INDIRECT(BI28 & \"TruckDozerLaborRate\")),0))","v":0},{"$f":"CZ68+DA68","v":0},{"$f":"ROUND(BF28/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ68-HaulScraperRollingResistance<0,0,CJ68-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(ISBLANK(P28),0,ROUND(BF28/(INDEX(HaulScraperSpeedTable,MATCH(P28,HaulMaterials,0)+1,MATCH(IF(CJ68-HaulScraperRollingResistance<0,0,CJ68-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC68/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ68-HaulScraperRollingResistance<0,0,CJ68+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB68=0,0,ROUND(CC68/(INDEX(HaulScraperUHSpeedTable,MATCH(CB68,HaulMaterials,0),MATCH(IF(CJ68-HaulScraperRollingResistance<0,0,CJ68+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG28>=0,DE68,DF68)","v":0},{"$f":"IF(BG28>=0,DD68,DC68)","v":0},{"$f":"DG68+DH68","v":0},{"$f":"IF(ISBLANK(B28),0,IF($C68=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":0},{"$f":"IF(OR(ISBLANK(T28),T28=\"\"),DI68+DJ68,T28)","v":0},{"$f":"IF(ISBLANK(B28),0,IF($C68=0,\"\",IF(ISBLANK(U28),IF(TRUNC(DI68/DJ68,0)<1,2,ROUND(DI68/DJ68,0)),U28)))","v":0},{"$f":"IF(ISBLANK(B28),0,IF($C68=0,\"\",ROUND((60/(DI68+DJ68)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DL68,CubesRounding)))","v":0},{"$f":"IF(DM68=0,0,ROUND(BB68/DM68,HoursRounding))","v":0},{"$f":"ROUND(IF(DN68<1,1,DN68)*((DL68*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(DN68<1,1,DN68)*((DL68*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"DO68+DP68","v":663},{"$f":"ROUND(BF28/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ68-TandemScraperRollingResistance<0,0,CJ68-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(ISBLANK(P28),0,ROUND(BF28/(INDEX(TandemScraperSpeedTable,MATCH(P28,HaulMaterials,0)+1,MATCH(IF(CJ68-TandemScraperRollingResistance<0,0,CJ68-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC68/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ68-TandemScraperRollingResistance<0,0,CJ68+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB68=0,0,ROUND(CC68/(INDEX(TandemScraperUHSpeedTable,MATCH(CB68,HaulMaterials,0),MATCH(IF(CJ68-TandemScraperRollingResistance<0,0,CJ68+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG28>=0,DT68,DU68)","v":0},{"$f":"IF(BG28>=0,DS68,DR68)","v":0},{"$f":"DV68+DW68","v":0},{"$f":"IF(OR(ISBLANK(B28),$C68=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(T28),T28=\"\"),DX68+DY68,T28)","v":0},{"$f":"IF(DY68=0,0,IF(ISBLANK(U28),IF(TRUNC(DX68/DY68,0)<2,2,TRUNC(DX68/DY68,0)+IF(MOD(TRUNC(DX68/DY68,0),2),1,0)),U28))","v":0},{"$f":"IF(OR(ISBLANK(B28),$C68=0),0,ROUND((60/(DX68+DY68)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EA68,CubesRounding))","v":0},{"$f":"IF(EB68=0,0,ROUND(BB68/EB68,HoursRounding))","v":0},{"$f":"ROUND(IF(EC68<1,1,EC68)*((EA68*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":123},{"$f":"ROUND(IF(EC68<1,1,EC68)*((EA68*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":26},{"$f":"ED68+EE68","v":149}]
[]
[null,null,{"$f":"IF(SUM(C68:C69)=0,0,SUM(C68:C69))","v":0},null,null,null,null,{"$f":"IF(SUM(H68:H69)=0,0,SUM(H68:H69))","v":0},{"$f":"IF(SUM(I68:I69)=0,0,SUM(I68:I69))","v":0},{"$f":"IF(SUM(J68:J69)=0,0,SUM(J68:J69))","v":0},{"$f":"IF(SUM(K68:K69)=0,0,SUM(K68:K69))","v":0}]
[]
["Pits - Safety Berms - Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Revegetation                Labor                Cost","Revegetation Equipment Cost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Equipment \nCost","Labor \nCost","Seed \nMix","Mulch","Fertilizer","Total \nMaterials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(ISBLANK(B28),\"\",IF(Metric,ROUND(Ac2Ha*BA76,2),BA76))","v":""},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,BC76)","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,BB76)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISERROR(BG76)),0,BG76)","v":0},{"$f":"IF(AND(D76=\"\",E76=\"\",F76=\"\"),0,SUM(D76:F76))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB28*(BD28+(IF(O28=\"Dozer\",BermPushDistance,IF(O28=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$75,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,IF(BA76<1,SeedEquipPitsFlat,ROUND(SeedEquipPitsFlat*BA76,0)))","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,IF(BA76<1,SeedLaborPitsFlat,ROUND(SeedLaborPitsFlat*BA76,0)))","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,ROUND(INDEX(SeedMixArray,MATCH(V28,SeedMixes,0),4)*C76,0))","v":0},{"$f":"IF(OR(OR(W28=\"None\",ISBLANK(W28)),OR(W28=\"None\",ISBLANK(W28))),0,ROUND(INDEX(MulchArray,MATCH(W28,Mulches,0),4)*C76,0))","v":0},{"$f":"IF(OR(OR(X28=\"None\",ISBLANK(X28)),OR(X28=\"None\",ISBLANK(X28))),0,ROUND(INDEX(FertilizerArray,MATCH(X28,Fertilizers,0),4)*C76,0))","v":0},{"$f":"SUM(BD76:BF76)","v":0},{"$f":"IF(OR(V28=\"None\",ISBLANK(V28)),0,ROUND(BB76+BC76+BG76,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C76:C77)=0,0,SUM(C76:C77))","v":0},{"$f":"IF(SUM(D76:D77)=0,0,SUM(D76:D77))","v":0},{"$f":"IF(SUM(E76:E77)=0,0,SUM(E76:E77))","v":0},{"$f":"IF(SUM(F76:F77)=0,0,SUM(F76:F77))","v":0},{"$f":"IF(SUM(G76:G77)=0,0,SUM(G76:G77))","v":0}]

{"sheet":"Quarries & Borrow Pits","index":13,"n_rows":201,"n_cols":205,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Quarries and Borrow Areas - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Grading Costs",{"$f":"M136","v":0},{"$f":"N136","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover 1 Placement Cost",{"$f":"O145+S145+V145","v":0},{"$f":"P145+R145+T145+W145","v":0},"N/A",0]
[null,"Cover 2 Placement Cost",{"$f":"O157+S157+V157","v":0},{"$f":"P157+R157+T157+W157","v":0},"N/A",0]
[null,"Topsoil Placement Cost",{"$f":"I169","v":31766},{"$f":"J169","v":563711},"N/A",595477]
[null,"Ripping/Scarifying Cost",{"$f":"K180","v":1947},{"$f":"L180","v":13169},"N/A",15116]
[null,"Safety Berm Construction Cost ",{"$f":"I192","v":883},{"$f":"J192","v":7158},"N/A",8041]
[null,"Subtotal Earthwork",{"$f":"SUM(C12:C17)","v":34596},{"$f":"SUM(D12:D17)","v":584038},null,{"$f":"SUM(F12:F17)","v":618634}]
[null,"Revegetation Cost",{"$f":"N180","v":39030},{"$f":"O180","v":39030},{"$f":"P180","v":40213},{"$f":"SUM(C19:E19)","v":118273}]
[null,"Safety Berm Revegetation Cost",{"$f":"IF(D201=\"\",0,D201)","v":10786},{"$f":"IF(E201=\"\",0,E201)","v":10786},{"$f":"IF(F201=\"\",0,F201)","v":11113},{"$f":"SUM(C20:E20)","v":32685}]
[null,null,{"$f":"SUM(C19:C20)","v":49816},{"$f":"SUM(D19:D20)","v":49816},{"$f":"SUM(E19:E20)","v":51326},{"$f":"SUM(F19:F20)","v":150958}]
[null,"TOTALS",{"$f":"C18+C21","v":84412},{"$f":"D18+D21","v":633854},{"$f":"E18+E21","v":51326},{"$f":"F18+F21","v":769592}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Quarries & Borrow Pits - User Input",null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells in this section for each dump, lift or dump category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries - User Input Converted to English Units"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded \nSlope","Final \nSlope","Final Top Slope","Bench or Highwall Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nFootprint","Regrade Volume (1)\n(if calculated elsewhere)","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover   Thickness Slopes","Cover   Thickness Flat Areas","Haul Distance to Placement Location (2)","Slope to Placement Location","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)",null,"Lift (dump) Height","Mid-Bench Length","Average Flat Area Long Dimension (ripping distance)","Final\n(Regraded)\nDump\nFootprint","Regrade Volume\n(if calculated elsewhere)","Cover \nThickness Slopes","Cover \nThickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nDump to \nCover Borrow","Cover \nThickness Slopes","Cover \nThickness Flat Areas","Distance \nfrom\nCover \nBorrow","Slope \nfrom \nDump to \nCover Borrow","Slope Growth Media Thickness","Flat Area Growth Media Thickness","Distance from      Growth Media Stockpile","Slope from Dump to  Stockpile"]
[-1,null,null,null,null,null,null,null,null,"% Grade","_H:1V","_H:1V","% Grade",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","acres","cy","in","in","ft","% grade","in","in","ft","% grade","in","in","ft","% grade"]
[{"$f":"ROW(A35) - ROW($A$34)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(V35)>20,ABS(AD35)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":0},{"$f":"B35","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N35,0),N35)","v":0},0,0,{"$f":"IF(Metric,ROUND(Ha2Ac*Q35,3),Q35)","v":0},{"$f":"IF(ISBLANK(R35),0,IF(Metric,ROUND(M3_2_CY*R35,0),R35))","v":0},{"$f":"IF(Metric,ROUND(mm2in*S35,3),S35)","v":0},{"$f":"IF(Metric,ROUND(mm2in*T35,3),T35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U35,0),U35)","v":0},{"$f":"V35","v":0},{"$f":"IF(Metric,ROUND(mm2in*W35,3),W35)","v":0},{"$f":"IF(Metric,ROUND(mm2in*X35,3),X35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Y35,0),Y35)","v":0},{"$f":"Z35","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA35,3),AA35)","v":0},{"$f":"IF(Metric,ROUND(mm2in*AB35,3),AB35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*AC35,0),AC35)","v":0},{"$f":"AD35","v":0}]
[{"$f":"ROW(A36) - ROW($A$34)-1","v":1},"Copper Flat Pit areas reclaimed",null,null,"Pits","Active Closure",null,null,"FA",0,1.3,1.3,0,25,98000,500,35,null,null,null,null,null,null,null,null,null,18,18,6000,0,{"$f":"IF(OR(ABS(V36)>20,ABS(AD36)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":1},{"$f":"B36","v":"Copper Flat Pit areas reclaimed"},{"$f":"IF(Metric,ROUND(M2Ft*N36,0),N36)","v":25},{"$f":"IF(Metric,ROUND(M2Ft*O36,0),O36)","v":98000},{"$f":"IF(Metric,ROUND(M2Ft*P36,0),P36)","v":500},{"$f":"IF(Metric,ROUND(Ha2Ac*Q36,3),Q36)","v":35},{"$f":"IF(ISBLANK(R36),0,IF(Metric,ROUND(M3_2_CY*R36,0),R36))","v":0},{"$f":"IF(Metric,ROUND(mm2in*S36,3),S36)","v":0},{"$f":"IF(Metric,ROUND(mm2in*T36,3),T36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U36,0),U36)","v":0},{"$f":"V36","v":0},{"$f":"IF(Metric,ROUND(mm2in*W36,3),W36)","v":0},{"$f":"IF(Metric,ROUND(mm2in*X36,3),X36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Y36,0),Y36)","v":0},{"$f":"Z36","v":0},{"$f":"IF(Metric,ROUND(mm2in*AA36,3),AA36)","v":18},{"$f":"IF(Metric,ROUND(mm2in*AB36,3),AB36)","v":18},{"$f":"IF(Metric,ROUND(M2Ft*AC36,0),AC36)","v":6000},{"$f":"AD36","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20°, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"Inputs for total pit cover are from \"Cu Flat Pit Reclaim 20171002 a.pdf.\""]
[null,"The areas around the pit crest which will be reclaimed will have been sloped during excavation of the pit. Sloping is therefore an operational cost and not included here. The revegetation is covered under \"Yards.\""]
[]
[]
[]
[{"$f":"ThisSheetName(A22)&\" - \"&VLOOKUP(A49,TableTitles,2)","v":"Quarries & Borrow Pits - User Input (Cont.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher"]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet (2)","Compact Slopes\nAfter \nPlacement?","Compact Flat\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q52)>20,ABS(Q52)>20,ABS(Q52)>20,ABS(Q52)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F52),0,IF(F52<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA52=\"ShortHaul\",RIGHT(H52,6)<>\"Loader\"),AND(BA52=\"LongHaul\",RIGHT(H52,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H52),0,LEFT(H52,SEARCH(\" \",H52)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F52,0),F52)","v":0},{"$f":"G52","v":0},{"$f":"IF(ISBLANK(P52),0,IF(P52<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF52=\"ShortHaul\",RIGHT(R52,6)<>\"Loader\"),AND(BF52=\"LongHaul\",RIGHT(R52,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R52),0,LEFT(R52,SEARCH(\" \",R52)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P52,0),P52)","v":0},{"$f":"Q52","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(Q53)>20,ABS(Q53)>20,ABS(Q53)>20,ABS(Q53)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F53),0,IF(F53<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA53=\"ShortHaul\",RIGHT(H53,6)<>\"Loader\"),AND(BA53=\"LongHaul\",RIGHT(H53,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H53),0,LEFT(H53,SEARCH(\" \",H53)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F53,0),F53)","v":0},{"$f":"G53","v":0},{"$f":"IF(ISBLANK(P53),0,IF(P53<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF53=\"ShortHaul\",RIGHT(R53,6)<>\"Loader\"),AND(BF53=\"LongHaul\",RIGHT(R53,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(R53),0,LEFT(R53,SEARCH(\" \",R53)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P53,0),P53)","v":0},{"$f":"Q53","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  2. if distance from borrow <820 ft (250 m) must select loader fleet"]
[]
["Quarries & Borrow Pits - User Input (cont.)",null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each dump, lift or dump category"]
[null,null,"Grading",null,null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Highwall \nMaterial\nType","Grading Equipment Fleet","Slot/Side-by-Side","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix Slopes","Seed Mix Flat Areas","Mulch Slopes","Mulch Flat Areas","Fertilizer Slopes","Fertilizer Flat Areas","Slope Scarify/ Rip?","Flat Area Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E64=\"Medium\",\"Med\",E64)","v":0},{"$f":"IF(ISBLANK(H64),0,LEFT(H64,SEARCH(\" \",H64)-1))","v":0},{"$f":"IF(ISBLANK(L64),0,LEFT(L64,SEARCH(\" \",L64)-1))","v":0},{"$f":"IF(ISBLANK(P64),0,LEFT(P64,SEARCH(\" \",P64)-1))","v":0},{"$f":"IF(ISBLANK(AA64),0,LEFT(AA64,SEARCH(\" \",AA64)-1))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1","User Mix 1",null,null,null,null,"Yes","Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E65=\"Medium\",\"Med\",E65)","v":"Large"},{"$f":"IF(ISBLANK(H65),0,LEFT(H65,SEARCH(\" \",H65)-1))","v":0},{"$f":"IF(ISBLANK(L65),0,LEFT(L65,SEARCH(\" \",L65)-1))","v":0},{"$f":"IF(ISBLANK(P65),0,LEFT(P65,SEARCH(\" \",P65)-1))","v":"Large"},{"$f":"IF(ISBLANK(AA65),0,LEFT(AA65,SEARCH(\" \",AA65)-1))","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
["Quarries & Borrow Pits - User Input (cont.)"]
["Facility Description",null,"Highwall Berms",null,null,null,null,"Berm Construction",null,null,"Hauling (if selected method)",null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction type","Pit Berms"]
[null,"Description\n(required)","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Volume\n(if calculated \nelsewhere)","Berm\nConstruction\nMethod","Berm Material Type","Berm\nConstruction\nFleet","Distance\nto\nBorrow\nSource","Slope\nto\nBorrow\nSource","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleet (haul, cut, push)","Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth","Volume\nUser overrid","Distance to Stockpile","Slope to \nStockpile","Dozer/Excavate Fleet","Berm Truck Fleet"]
[-1,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","(user override)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","cy","ft","% grade"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(BD75-(2*BC75*F75)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(L75)>20,\" / See Note 2.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H75),0,IF(H75=\"Haul & Place\",\"LongHaul\",IF(H75=\"Dozer\",\"Push\",\"Cut\")))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*C75,0),C75)","v":0},0,0,{"$f":"IF(Metric,ROUND(M3_2_CY*G75,0),G75)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K75,0),K75)","v":0},{"$f":"L75","v":0},{"$f":"IF(ISBLANK(J75),0,LEFT(J75,SEARCH(\" \",J75)-1))","v":0},{"$f":"IF(ISBLANK(J75),0,IF(LEFT(J75,SEARCH(\" \",J75)-1)=\"Scraper\",\"Scraper\",IF(LEFT(J75,SEARCH(\" \",J75)-1)=\"Tandem\",\"Tandem\",LEFT(J75,SEARCH(\" \",J75)-1))))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},9252,6,20,1.5,null,"Dozer","Alluvium","Large Dozer",null,null,null,null,"User Mix 1",null,null,{"$f":"CONCATENATE(IF(BD76-(2*BC76*F76)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\"),IF(ABS(L76)>20,\" / See Note 2.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(H76),0,IF(H76=\"Haul & Place\",\"LongHaul\",IF(H76=\"Dozer\",\"Push\",\"Cut\")))","v":"Push"},{"$f":"IF(Metric,ROUND(M2Ft*C76,0),C76)","v":9252},{"$f":"IF(Metric,ROUND(M2Ft*D76,0),D76)","v":6},{"$f":"IF(Metric,ROUND(M2Ft*E76,0),E76)","v":20},{"$f":"IF(Metric,ROUND(M3_2_CY*G76,0),G76)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K76,0),K76)","v":0},{"$f":"L76","v":0},{"$f":"IF(ISBLANK(J76),0,LEFT(J76,SEARCH(\" \",J76)-1))","v":"Large"},{"$f":"IF(ISBLANK(J76),0,IF(LEFT(J76,SEARCH(\" \",J76)-1)=\"Scraper\",\"Scraper\",IF(LEFT(J76,SEARCH(\" \",J76)-1)=\"Tandem\",\"Tandem\",LEFT(J76,SEARCH(\" \",J76)-1))))","v":"Large"}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"Berm length from <FIG_PIT_BERM_20180402.pdf>"]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Quarries & Borrow Pits - Assumptions & Calculations"}]
[]
[null,"Regrading Push Distance Calculation"]
[]
[null,"dozing distance:"]
[null,{"$f":"IF(Metric,\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 15 m)\",\"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)\")","v":"based on 2/3 final cut slope + 2/3 final fill slope (minimum = 50 ft)"}]
[]
[null,"Safety Berm Volume Calculation"]
[]
[null,"Dozer productivity assumes push distance of:"]
[null,100,{"$f":"IF(Metric, \"m\", \"ft\")","v":"ft"}]
[]
[null,"Dozer:"]
[null,"   Length x (Berm Base Width + Dozer Push Distance) - accounts for disturbance created in borrow area"]
[]
[null,"Excavator:"]
[null,"   Length x (Berm Base Width + (2 x Excavator Track Width) - accounts for disturbance created in borrow area"]
[]
[null,"Haul & Place:"]
[null,"   Length x Berm Base Width - if necessary use Yards sheet to account for disturbance created in borrow area"]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Minimum 1 hr ripping/scarifying time per dump"]
[]
[null,"Slopes:"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Mid-bench length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr"]
[]
[null,"Flat Areas:"]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation:"]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
["Quarries & Borrow Pits - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side) x (Altitude Deration)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side) x (Altitude Deration)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance \n(see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lift Height","ungraded slope","regraded slope","original slope","final top slope","aU","a1 (pivot)","a2","c1","c2","B1","B2","Fill Area","Cut Area","b1","half b1","New C1 =","2/3 C1 =","b2","half b2","New C2 =","2/3 C2 =","Total Push","Total Slope length",null,"Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Side-by-Side \nor \nSlot Dozing","Altitude Deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","_H:1V","_H:1V","% Grade","% Grade","ft","ft","ft","ft","ft","deg","deg","sq ft","sq ft","ft","ft","ft","ft","ft","ft","ft","ft","ft","ft",null,"ft","cy","cy/hr",null,null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK($B35),ISBLANK(J35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35),ISBLANK(BC35),ISBLANK(BD35)),\"\",IF(J35>1/L35*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA133,0),CA133)))","v":""},{"$f":"IF(OR(C133=\"\",C133=0,,ISBLANK($B35),ISBLANK(J35),ISBLANK(K35),ISBLANK(L35),ISBLANK(M35),ISBLANK(BC35),ISBLANK(BD35)),\"\",IF(Metric,ROUND(Ft2M*BZ133,0),BZ133))","v":""},{"$f":"IF(OR(ISBLANK($B35),B133=\"\",B133=0),\"\",IF(ISBLANK(D64),\"Select Fleet\",INDIRECT(BA64&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B35),C133=\"\",C133=0),\"\",IF(ISBLANK(E64),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB133,0),CB133)))","v":""},{"$f":"IF(OR(ISBLANK($B35),C133=\"\",C133=0),\"\",CC133)","v":""},{"$f":"IF(OR(ISBLANK($B35),C133=\"\",C133=0),\"\",IF(OR(ISBLANK(C64),C64>1.2,C64<0.6),\"Dozing Material!\",CD133))","v":""},{"$f":"IF(OR(ISBLANK($B35),C133=\"\",C133=0),\"\",IF(ISBLANK(D64),\"Material Type!\",CE133))","v":""},{"$f":"IF(OR(ISBLANK($B35),C133=\"\",C133=0),\"\",CF133)","v":""},{"$f":"IF(OR(ISBLANK($B35),C133=\"\",C133=0,NOT(ISNUMBER(J133))),\"\",IF(ISBLANK(E64),\"Select Fleet\",IF(ISERR(CH133),\"\",IF(Metric,ROUND(CY_2_M3*CH133,0),CH133))))","v":""},{"$f":"IF(OR(ISBLANK($B35),C133=\"\",C133=0,NOT(ISNUMBER(J133)),ISERR(CI133)),0,IF(ISBLANK(E64),\"Select Fleet\",CI133))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J133))),0,IF(ISBLANK(E64),\"\",IF(ISERR(CJ133),0,CJ133)))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J133))),0,IF(ISBLANK(E64),0,IF(ISERR(CK133),0,CK133)))","v":0},{"$f":"IF(OR(ISBLANK($B35),NOT(ISNUMBER(J133))),0,IF(ISBLANK(E64),0,IF(ISERR(CL133),\"\",CL133)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC35","v":0},{"$f":"K35","v":0},{"$f":"L35","v":0},{"$f":"J35","v":0},{"$f":"M35","v":0},{"$f":"UngradedSlopeLen(BA133,BB133)","v":0},{"$f":"IF(AND(BA133=0,BB133=0,BC133=0,BD133=0,BE133=0),0,FindPivot(BA133,BB133,BC133,BD133,BE133))","v":0},{"$f":"BF133-BG133","v":0},{"$f":"IF(BG133=0,0,1/(SIN((SlopeDeg(BC133)-SlopeGrade(BD133))*PI()/180)/(BG133*SIN((180-SlopeDeg(BB133)+SlopeGrade(BD133))*PI()/180))))","v":0},{"$f":"IF(BH133=0,,1/(SIN((SlopeDeg(BC133)-SlopeGrade(BE133))*PI()/180)/(BH133*SIN((180-SlopeDeg(BB133)+SlopeGrade(BE133))*PI()/180))))","v":0},{"$f":"SlopeDeg(BB133)-SlopeDeg(BC133)","v":0},{"$f":"BK133","v":0},{"$f":"IF(OR(BB133=BC133,BB133=0,BC133=0),0,IF(ROUND(0.5*BG133*BI133*SIN(BK133*PI()/180),5)<0,0,ROUND(0.5*BG133*BI133*SIN(BK133*PI()/180),0)))","v":0},{"$f":"IF(OR(BB133=BC133,BB133=0,BC133=0),0,IF(ROUND(0.5*BH133*BJ133*SIN(BL133*PI()/180),5)<0,0,ROUND(0.5*BH133*BJ133*SIN(BL133*PI()/180),0)))","v":0},{"$f":"BI133*SIN(BK133*PI()/180)/SIN((180-SlopeDeg(BB133)+SlopeGrade(BD133))*PI()/180)","v":0},{"$f":"BO133/2","v":0},{"$f":"SQRT((BG133^2)+(BP133^2)-(2*BP133*BG133*COS((180-SlopeDeg(BB133)+SlopeGrade(BD133))*PI()/180)))","v":0},{"$f":"2*BQ133/3","v":0},{"$f":"BJ133*SIN(BL133*PI()/180)/SIN((180-SlopeDeg(BB133)+SlopeGrade(BE133))*PI()/180)","v":0},{"$f":"BS133/2","v":0},{"$f":"SQRT((BH133^2)+(BT133^2)-(2*BT133*BH133*COS((180-SlopeDeg(BB133)+SlopeGrade(BE133))*PI()/180)))","v":0},{"$f":"2*BU133/3","v":0},{"$f":"IF(OR(BB133=BC133,BB133=0,BC133=0),0,BV133+BR133)","v":0},{"$f":"IF(OR(BC35=0,K35=0,L35=0),0,ROUND(BI133+BJ133,0))","v":0},null,{"$f":"IF(ISBLANK(B35),0,IF(ROUND(BW133,0)<50,50,ROUND(BW133,0)))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(R35=\"\",ROUND((BM133*BD35)/27,0),BG35))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(CA133=0,0,IF(E64=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*BZ133^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE),0),IF(OR(E64=\"medium\",E64=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*BZ133^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*BZ133^HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,14,FALSE),0)))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AVERAGE(1/K35*100,1/L35*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K35*100,1/L35*100))+0.9786,1)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C64)),0,C64)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(D64)),0,VLOOKUP(D64,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(F64=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(OR(ISBLANK(B35),CA133=0),0,HLOOKUP(INDIRECT(E64&\"Dozer\"),DozerSpecifications,8,FALSE))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CB133*CC133*CE133*CD133*Dozer_Job_Efficiency*CF133*CG133*Dozer_Operator,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),CA133=0),0,IF(CA133/CH133<1,1,ROUND(CA133/CH133,HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CI133*INDIRECT(BA64 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(CI133*INDIRECT(BA64 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B35),0,SUM(CJ133:CK133))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},{"$f":"IF(OR(ISBLANK($B36),ISBLANK(J36),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36),ISBLANK(BC36),ISBLANK(BD36)),\"\",IF(J36>1/L36*100,\"Input Error!\",IF(Metric,ROUND(CY_2_M3*CA134,0),CA134)))","v":0},{"$f":"IF(OR(C134=\"\",C134=0,,ISBLANK($B36),ISBLANK(J36),ISBLANK(K36),ISBLANK(L36),ISBLANK(M36),ISBLANK(BC36),ISBLANK(BD36)),\"\",IF(Metric,ROUND(Ft2M*BZ134,0),BZ134))","v":""},{"$f":"IF(OR(ISBLANK($B36),B134=\"\",B134=0),\"\",IF(ISBLANK(D65),\"Select Fleet\",INDIRECT(BA65&\"Dozer\")))","v":"D9T"},{"$f":"IF(OR(ISBLANK($B36),C134=\"\",C134=0),\"\",IF(ISBLANK(E65),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CB134,0),CB134)))","v":""},{"$f":"IF(OR(ISBLANK($B36),C134=\"\",C134=0),\"\",CC134)","v":""},{"$f":"IF(OR(ISBLANK($B36),C134=\"\",C134=0),\"\",IF(OR(ISBLANK(C65),C65>1.2,C65<0.6),\"Dozing Material!\",CD134))","v":""},{"$f":"IF(OR(ISBLANK($B36),C134=\"\",C134=0),\"\",IF(ISBLANK(D65),\"Material Type!\",CE134))","v":""},{"$f":"IF(OR(ISBLANK($B36),C134=\"\",C134=0),\"\",CF134)","v":""},{"$f":"IF(OR(ISBLANK($B36),C134=\"\",C134=0,NOT(ISNUMBER(J134))),\"\",IF(ISBLANK(E65),\"Select Fleet\",IF(ISERR(CH134),\"\",IF(Metric,ROUND(CY_2_M3*CH134,0),CH134))))","v":""},{"$f":"IF(OR(ISBLANK($B36),C134=\"\",C134=0,NOT(ISNUMBER(J134)),ISERR(CI134)),0,IF(ISBLANK(E65),\"Select Fleet\",CI134))","v":0},{"$f":"IF(OR(ISBLANK($B36),NOT(ISNUMBER(J134))),0,IF(ISBLANK(E65),\"\",IF(ISERR(CJ134),0,CJ134)))","v":0},{"$f":"IF(OR(ISBLANK($B36),NOT(ISNUMBER(J134))),0,IF(ISBLANK(E65),0,IF(ISERR(CK134),0,CK134)))","v":0},{"$f":"IF(OR(ISBLANK($B36),NOT(ISNUMBER(J134))),0,IF(ISBLANK(E65),0,IF(ISERR(CL134),\"\",CL134)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC36","v":25},{"$f":"K36","v":1.3},{"$f":"L36","v":1.3},{"$f":"J36","v":0},{"$f":"M36","v":0},{"$f":"UngradedSlopeLen(BA134,BB134)","v":41.003048667141812},{"$f":"IF(AND(BA134=0,BB134=0,BC134=0,BD134=0,BE134=0),0,FindPivot(BA134,BB134,BC134,BD134,BE134))","v":20.501524333570906},{"$f":"BF134-BG134","v":20.501524333570906},{"$f":"IF(BG134=0,0,1/(SIN((SlopeDeg(BC134)-SlopeGrade(BD134))*PI()/180)/(BG134*SIN((180-SlopeDeg(BB134)+SlopeGrade(BD134))*PI()/180))))","v":20.501524333570917},{"$f":"IF(BH134=0,,1/(SIN((SlopeDeg(BC134)-SlopeGrade(BE134))*PI()/180)/(BH134*SIN((180-SlopeDeg(BB134)+SlopeGrade(BE134))*PI()/180))))","v":20.501524333570917},{"$f":"SlopeDeg(BB134)-SlopeDeg(BC134)","v":0},{"$f":"BK134","v":0},{"$f":"IF(OR(BB134=BC134,BB134=0,BC134=0),0,IF(ROUND(0.5*BG134*BI134*SIN(BK134*PI()/180),5)<0,0,ROUND(0.5*BG134*BI134*SIN(BK134*PI()/180),0)))","v":0},{"$f":"IF(OR(BB134=BC134,BB134=0,BC134=0),0,IF(ROUND(0.5*BH134*BJ134*SIN(BL134*PI()/180),5)<0,0,ROUND(0.5*BH134*BJ134*SIN(BL134*PI()/180),0)))","v":0},{"$f":"BI134*SIN(BK134*PI()/180)/SIN((180-SlopeDeg(BB134)+SlopeGrade(BD134))*PI()/180)","v":0},{"$f":"BO134/2","v":0},{"$f":"SQRT((BG134^2)+(BP134^2)-(2*BP134*BG134*COS((180-SlopeDeg(BB134)+SlopeGrade(BD134))*PI()/180)))","v":20.501524333570906},{"$f":"2*BQ134/3","v":13.667682889047271},{"$f":"BJ134*SIN(BL134*PI()/180)/SIN((180-SlopeDeg(BB134)+SlopeGrade(BE134))*PI()/180)","v":0},{"$f":"BS134/2","v":0},{"$f":"SQRT((BH134^2)+(BT134^2)-(2*BT134*BH134*COS((180-SlopeDeg(BB134)+SlopeGrade(BE134))*PI()/180)))","v":20.501524333570906},{"$f":"2*BU134/3","v":13.667682889047271},{"$f":"IF(OR(BB134=BC134,BB134=0,BC134=0),0,BV134+BR134)","v":0},{"$f":"IF(OR(BC36=0,K36=0,L36=0),0,ROUND(BI134+BJ134,0))","v":41},null,{"$f":"IF(ISBLANK(B36),0,IF(ROUND(BW134,0)<50,50,ROUND(BW134,0)))","v":50},{"$f":"IF(ISBLANK(B36),0,IF(R36=\"\",ROUND((BM134*BD36)/27,0),BG36))","v":0},{"$f":"IF(ISBLANK(B36),0,IF(CA134=0,0,IF(E65=\"large\",ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*BZ134^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE),0),IF(OR(E65=\"medium\",E65=\"med\"),ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*BZ134^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE),0),ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*BZ134^HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,14,FALSE),0)))))","v":0},{"$f":"IF(ISBLANK(B36),0,IF(AVERAGE(1/K36*100,1/L36*100)>30,1.6,ROUND((0.0214*AVERAGE(1/K36*100,1/L36*100))+0.9786,1)))","v":1.6},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(C65)),0,C65)","v":1},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(D65)),0,VLOOKUP(D65,DozingDensityCorrectionArray,2))","v":0.82},{"$f":"IF(ISBLANK(B36),0,IF(F65=\"Yes\",Slot_Dozing,1))","v":1},{"$f":"IF(OR(ISBLANK(B36),CA134=0),0,HLOOKUP(INDIRECT(E65&\"Dozer\"),DozerSpecifications,8,FALSE))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(CB134*CC134*CE134*CD134*Dozer_Job_Efficiency*CF134*CG134*Dozer_Operator,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),CA134=0),0,IF(CA134/CH134<1,1,ROUND(CA134/CH134,HoursRounding)))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(CI134*INDIRECT(BA65 & \"DozerLaborRate\"),0))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(CI134*INDIRECT(BA65 & \"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B36),0,SUM(CJ134:CK134))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C133:C135)=0,0,SUM(C133:C135))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L133:L135)=0,0,SUM(L133:L135))","v":0},{"$f":"IF(SUM(M133:M135)=0,0,SUM(M133:M135))","v":0},{"$f":"IF(SUM(N133:N135)=0,0,SUM(N133:N135))","v":0},{"$f":"IF(SUM(O133:O135)=0,0,SUM(O133:O135))","v":0}]
[]
[{"$f":"ThisSheetName(A112)&\" - \"&VLOOKUP(A139,TableTitles,2)","v":"Quarries & Borrow Pits - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final\n(Regraded)\nDump\nFootprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),CP142=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP142),0),CP142))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CQ142),0),CQ142))","v":0},{"$f":"IF(OR(ISBLANK(B35),C142=0),\"\",IF(OR(ISBLANK(F52),ISBLANK(G52)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(OR(BX142<>0,BW142=0),\"Select Fleet\",IF(RIGHT(BW142,6)=\"Loader\",INDIRECT(BV142&\"CrusherLoader\"),IF(RIGHT(BW142,5)=\"Truck\",INDIRECT(BV142&\"Truck\")&\"/\"&INDIRECT(BV142&\"Loader\")&\"/\"&INDIRECT(BV142&\"CrusherLoader\"),IF(BV142=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV142=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=0),\"\",IF(OR(ISBLANK(F52),ISBLANK(G52)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(OR(BX142<>0,BW142=0),\"Select Fleet\",BZ142))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=0),\"\",IF(OR(ISBLANK(F52),ISBLANK(G52)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(OR(BX142<>0,BW142=0),\"Select Fleet\",BY142))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=0),\"\",IF(OR(ISBLANK(F52),ISBLANK(G52)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(OR(BX142<>0,BW142=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA142,0),CA142)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=0),0,IF(OR(ISBLANK(F52),ISBLANK(G52)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(OR(BX142<>0,BW142=0),\"Select Fleet\",CB142))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D142=0),\"\",IF(D142=0,\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",IF(RIGHT(CH142,5)=\"Truck\",INDIRECT(CG142&\"Truck\")&\"/\"&INDIRECT(CG142&\"Loader\")&\"/\"&INDIRECT(CG142&\"TruckDozer\"),IF(CG142=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG142=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D142=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",CJ142))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D142=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",CI142))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D142=0),\"\",IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK142,0),CK142)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D142=0),0,IF(OR(ISBLANK(U35),ISBLANK(V35)),\"Haul Info\",IF(BR142=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",CL142))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(F52),ISBLANK(G52),I142=\"\",ISTEXT(I142)),\"\",CC142)","v":""},{"$f":"IF(OR(ISBLANK(B35),O142=\"\"),\"\",CD142)","v":""},{"$f":"IF(OR(ISBLANK(B35),C142=0,O142=\"\"),0,SUM(O142:P142))","v":0},{"$f":"IF(OR(ISBLANK(B35),C142=0,O142=\"\",),0,IF(C52=\"Yes\",CR142,0)+IF(D52=\"Yes\",CS142,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D142=0),0,BN142+BP142)","v":0},{"$f":"IF(OR(ISBLANK(B35),D142=0),0,BO142+BQ142)","v":0},{"$f":"IF(OR(ISBLANK(B35),D142=0,S142=\"\"),0,SUM(S142:T142))","v":0},{"$f":"IF(OR(ISBLANK(B35),D142=0,ISBLANK(G64),ISBLANK(H64)),0,CM142)","v":0},{"$f":"IF(OR(ISBLANK(B35),D142=0,V142=\"\"),0,CN142)","v":0},{"$f":"IF(OR(ISBLANK(B35),D142=0,ISBLANK(G64),ISBLANK(H64)),0,SUM(V142:W142))","v":0},{"$f":"IF(OR(ISBLANK(B35),D142=0,ISBLANK(G64),ISBLANK(H64)),0,Q142+R142+U142+X142)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX133","v":0},{"$f":"ROUND(IF((BA142^2)-(BC142^2)<0,0,SQRT((BA142^2)-(BC142^2))),0)","v":0},{"$f":"BA133","v":0},{"$f":"BD35","v":0},{"$f":"BF35","v":0},{"$f":"ROUND(((BA142)*BD142)/43560,2)","v":0},{"$f":"BH35","v":0},{"$f":"BI35","v":0},{"$f":"ROUND((BF142*43560*(1/12)*BG142)/27,0)","v":0},{"$f":"(BB142*BD142)/43560","v":0},{"$f":"IF(BE142-BJ142<0,0,ROUND(BE142-BJ142,0))","v":0},{"$f":"ROUND((BK142*43560*(1/12)*BH142)/27,0)","v":0},{"$f":"BI142+BL142","v":0},{"$f":"ROUND(IF(I52=\"Yes\",IF(Metric,BI142*Yd3_2_M3,BI142)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I52=\"Yes\",IF(Metric,BI142*Yd3_2_M3,BI142)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J52=\"Yes\",IF(Metric,BL142*Yd3_2_M3,BL142)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J52=\"Yes\",IF(Metric,BL142*Yd3_2_M3,BL142)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G64","v":0},{"$f":"BD52","v":0},{"$f":"BE52","v":0},{"$f":"BA52","v":0},{"$f":"BC52","v":0},{"$f":"IF(OR(D142=0,D142=\"\"),0,H52)","v":0},{"$f":"BB52","v":0},{"$f":"IF(RIGHT(BW142,5)=\"Truck\",DP142,IF(BW142=\"Scraper Dozer\",EF142,IF(BW142=\"Tandem Scraper\",EU142,IF(RIGHT(BW142,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU142=\"LongHaul\",IF(RIGHT(BW142,5)=\"Truck\",DO142,IF(BW142=\"Scraper Dozer\",EE142,IF(BW142=\"Tandem Scraper\",ET142,0))),CX142)","v":0},{"$f":"IF(BU142=\"LongHaul\",IF(RIGHT(BW142,5)=\"Truck\",DR142,IF(BW142=\"Scraper Dozer\",EG142,IF(BW142=\"Tandem Scraper\",EV142,0))),CZ142)","v":0},{"$f":"IF(BU142=\"LongHaul\",IF(RIGHT(BW142,5)=\"Truck\",DR142,IF(BW142=\"Scraper Dozer\",EH142,IF(BW142=\"Tandem Scraper\",EW142,0))),DA142)","v":0},{"$f":"IF(BU142=\"LongHaul\",IF(RIGHT(BW142,5)=\"Truck\",DU142,IF(BW142=\"Scraper Dozer\",EJ142,IF(BW142=\"Tandem Scraper\",EY142,0))),DC142)","v":0},{"$f":"IF(BU142=\"LongHaul\",IF(RIGHT(BW142,5)=\"Truck\",DT142,IF(BW142=\"Scraper Dozer\",EI142,IF(BW142=\"Tandem Scraper\",EX142,0))),DB142)","v":0},{"$f":"BJ35","v":0},{"$f":"BK35","v":0},{"$f":"BB64","v":0},{"$f":"H64","v":0},{"$f":"IF(RIGHT(CH142,5)=\"Truck\",FM142,IF(CH142=\"Scraper Dozer\",GC142,IF(CH142=\"Tandem Scraper\",GR142,0)))","v":0},{"$f":"IF(RIGHT(CH142,5)=\"Truck\",FL142,IF(CH142=\"Scraper Dozer\",GB142,IF(CH142=\"Tandem Scraper\",GQ142,0)))","v":0},{"$f":"IF(RIGHT(CH142,5)=\"Truck\",FO142,IF(CH142=\"Scraper Dozer\",GD142,IF(CH142=\"Tandem Scraper\",GS142,0)))","v":0},{"$f":"IF(RIGHT(CH142,5)=\"Truck\",FP142,IF(CH142=\"Scraper Dozer\",GE142,IF(CH142=\"Tandem Scraper\",GT142,0)))","v":0},{"$f":"IF(RIGHT(CH142,5)=\"Truck\",FR142,IF(CH142=\"Scraper Dozer\",GG142,IF(CH142=\"Tandem Scraper\",GV142,0)))","v":0},{"$f":"IF(RIGHT(CH142,5)=\"Truck\",FQ142,IF(CH142=\"Scraper Dozer\",GF142,IF(CH142=\"Tandem Scraper\",GU142,0)))","v":0},{"$f":"BF142+BK142","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C52),C52=\"No\"),OR(ISBLANK(D52),D52=\"No\")),ISBLANK(BM142)),0,ROUND(BM142/IF(ISBLANK(E52),1,(1-E52)),0))","v":0},{"$f":"BM142","v":0},{"$f":"C142*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C142*Screening","v":0},{"$f":"ABS(BT142)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",(ROUND(Ft2M*BS142,0)*INDEX(LoaderTravelEmptyArray,MATCH(E142,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E142,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",(ROUND(Ft2M*BS142,0)*INDEX(LoaderTravelLoadedArray,MATCH(E142,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E142,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E142,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K52),NOT(ISNUMBER(K52)),K52=\"\"),IF(RIGHT(BW142,6)=\"Loader\",ROUND(SUM(CU142:CW142),2),0),K52)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E142,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",ROUND(60/CX142*CY142,0),0)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",ROUND(CP142/CZ142,0),0)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",ROUND(IF(DA142<1,1,(DA142))*INDIRECT(BV142&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",ROUND(IF(DA142<1,1,(DA142))*INDIRECT(BV142&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW142,6)=\"Loader\",DB142+DC142,0)","v":0},{"$f":"IF(BV142=0,0,ROUND(BS142/(INDEX(INDIRECT(BV142&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV142&\"TruckLoadedWeight\"),0),MATCH(IF($CT142-INDIRECT(BV142&\"TruckRollingResistance\")<0,0,$CT142-INDIRECT(BV142&\"TruckRollingResistance\")),INDIRECT(BV142&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV142=0,0,ROUND(BS142/(INDEX(INDIRECT(BV142&\"TruckSpeedTable\"),MATCH(BR142,HaulMaterials,0),MATCH(IF(CT142-INDIRECT(BV142&\"TruckRollingResistance\")<0,0,CT142-INDIRECT(BV142&\"TruckRollingResistance\")),INDIRECT(BV142&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV142=0,0,ROUND(BS142/(INDEX(INDIRECT(BV142&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV142&\"TruckLoadedWeight\"),0),MATCH(IF(CT142-INDIRECT(BV142&\"TruckRollingResistance\")<0,0,CT142+INDIRECT(BV142&\"TruckRollingResistance\")),INDIRECT(BV142&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV142=0,0,ROUND(BS142/(INDEX(INDIRECT(BV142&\"TruckUHSpeedTable\"),MATCH(BR142,HaulMaterials,0),MATCH(IF(CT142-INDIRECT(BV142&\"TruckRollingResistance\")<0,0,CT142+INDIRECT(BV142&\"TruckRollingResistance\")),INDIRECT(BV142&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF142>=0,DG142,DH142)","v":0},{"$f":"IF(CF142>=0,DF142,DE142)","v":0},{"$f":"DI142+DJ142","v":0},{"$f":"IF(BV142=0,0,INDIRECT(BV142&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV142=0,0,INDIRECT(BV142&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV142=0,0,INDIRECT(BV142&IF(INDIRECT(BV142&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K52),NOT(ISNUMBER(K52)),K52=\"\"),SUM(DK142:DN142),K52)","v":0},{"$f":"IF(DN142=0,0,IF(OR(ISBLANK(L52),NOT(ISNUMBER(L52)),L52=\"\"),IF((DO142-DN142)/DN142<=1,2,ROUNDUP((DO142-DN142)/DN142,0)),L52))","v":0},{"$f":"IF(DO142=0,0,ROUND((60/DO142)*INDIRECT(BV142&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV142=0,0,ROUND(DP142*DQ142*TruckOperator*INDIRECT(BV142&\"TruckJobEfficiency\")*INDIRECT(BV142&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR142=0,0,IF(ROUND(CP142/DR142,HoursRounding)<1,1,ROUND(CP142/DR142,HoursRounding)))","v":0},{"$f":"IF(BV142=0,0,ROUND(IF(DS142<1,1,(DS142))*((DP142*INDIRECT(BV142&\"TruckEquipRate\"))+INDIRECT(BV142&\"LoaderEquipRate\")+INDIRECT(BV142&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV142=0,0,ROUND(IF(DS142<1,1,(DS142))*((DP142*INDIRECT(BV142&\"TruckLaborRate\"))+INDIRECT(BV142&\"LoaderLaborRate\")+INDIRECT(BV142&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT142+DU142","v":0},{"$f":"ROUND(BS142/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT142-HaulScraperRollingResistance<0,0,CT142-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR142=0,0,ROUND(BS142/(INDEX(HaulScraperSpeedTable,MATCH(BR142,HaulMaterials,0)+1,MATCH(IF(CT142-HaulScraperRollingResistance<0,0,CT142-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS142/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT142-HaulScraperRollingResistance<0,0,CT142+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR142=0,0,ROUND(BS142/(INDEX(HaulScraperUHSpeedTable,MATCH(BR142,HaulMaterials,0),MATCH(IF(CT142-HaulScraperRollingResistance<0,0,CT142+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT142>=0,DY142,DZ142)","v":0},{"$f":"IF(BT142>=0,DX142,DW142)","v":0},{"$f":"EA142+EB142","v":0},{"$f":"IF(D142=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(K52),NOT(ISNUMBER(K52)),K52=\"\"),SUM(EC142:ED142),K52)","v":0},{"$f":"IF(ED142=0,0,IF(OR(ISBLANK(L52),NOT(ISNUMBER(L52)),L52=\"\"),IF(TRUNC(EC142/ED142,0)<1,1,ROUND(EC142/ED142,0)+1),L52))","v":0},{"$f":"IF(EF142=0,0,ROUND((60/(EC142+ED142)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF142,CubesRounding))","v":0},{"$f":"IF(EG142=0,0,IF(ROUND(CP142/EG142,HoursRounding)<1,1,ROUND(CP142/EG142,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH142<1,1,EH142)*((EF142*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":421},{"$f":"ROUND(IF(EH142<1,1,EH142)*((EF142*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":59},{"$f":"EI142+EJ142","v":480},{"$f":"ROUND(BS142/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT142-TandemScraperRollingResistance<0,0,CT142-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR142=0,0,ROUND(BS142/(INDEX(TandemScraperSpeedTable,MATCH(BR142,HaulMaterials,0)+1,MATCH(IF(CT142-TandemScraperRollingResistance<0,0,CT142-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS142/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT142-TandemScraperRollingResistance<0,0,CT142+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR142=0,0,ROUND(BS142/(INDEX(TandemScraperUHSpeedTable,MATCH(BR142,HaulMaterials,0),MATCH(IF(CT142-TandemScraperRollingResistance<0,0,CT142+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT142>=0,EN142,EO142)","v":0},{"$f":"IF(BT142>=0,EM142,EL142)","v":0},{"$f":"EP142+EQ142","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K52),NOT(ISNUMBER(K52)),K52=\"\"),SUM(ER142:ES142),K52)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L52),NOT(ISNUMBER(L52)),L52=\"\"),IF(TRUNC(ER142/ES142,0)<2,2,TRUNC(ER142/ES142,0)+IF(MOD(TRUNC(ER142/ES142,0),2),1,0)),L52+IF(MOD(L52,2)>0,1))","v":2},{"$f":"ROUND((60/(ER142+ES142)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU142,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP142/EV142,HoursRounding)<1,1,ROUND(CP142/EV142,HoursRounding))","v":1},{"$f":"ROUND(IF(EW142<1,1,EW142)*((EU142*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW142<1,1,EW142)*((EU142*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX142+EY142","v":1004},{"$f":"ABS(CF142)","v":0},{"$f":"IF(CG142=0,0,ROUND(CE142/(INDEX(INDIRECT(CG142&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG142&\"TruckLoadedWeight\"),0),MATCH(IF(FA142-INDIRECT(CG142&\"TruckRollingResistance\")<0,0,FA142-INDIRECT(CG142&\"TruckRollingResistance\")),INDIRECT(CG142&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG142=0,0,ROUND(CE142/(INDEX(INDIRECT(CG142&\"TruckSpeedTable\"),MATCH(BR142,HaulMaterials,0),MATCH(IF(FA142-INDIRECT(CG142&\"TruckRollingResistance\")<0,0,FA142-INDIRECT(CG142&\"TruckRollingResistance\")),INDIRECT(CG142&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG142=0,0,ROUND(CE142/(INDEX(INDIRECT(CG142&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG142&\"TruckLoadedWeight\"),0),MATCH(IF(FA142-INDIRECT(CG142&\"TruckRollingResistance\")<0,0,FA142+INDIRECT(CG142&\"TruckRollingResistance\")),INDIRECT(CG142&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG142=0,0,ROUND(CE142/(INDEX(INDIRECT(CG142&\"TruckUHSpeedTable\"),MATCH(BR142,HaulMaterials,0),MATCH(IF(FA142-INDIRECT(CG142&\"TruckRollingResistance\")<0,0,FA142+INDIRECT(CG142&\"TruckRollingResistance\")),INDIRECT(CG142&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF142>=0,FD142,FE142)","v":0},{"$f":"IF(CF142>=0,FC142,FB142)","v":0},{"$f":"FF142+FG142","v":0},{"$f":"IF(CG142=0,0,INDIRECT(CG142&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG142=0,0,INDIRECT(CG142&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG142=0,0,INDIRECT(CG142&IF(INDIRECT(CG142&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I64),NOT(ISNUMBER(I64)),I64=\"\"),SUM(FH142:FK142),I64)","v":0},{"$f":"IF(FK142=0,0,IF(OR(ISBLANK(J64),NOT(ISNUMBER(J64)),J64=\"\"),IF((FL142-FK142)/FK142<=1,2,ROUNDUP((FL142-FK142)/FK142,0)),J64))","v":0},{"$f":"IF(CG142=0,0,ROUND((60/FL142)*INDIRECT(CG142&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG142=0,0,ROUND(FM142*FN142*TruckOperator*INDIRECT(CG142&\"TruckJobEfficiency\")*INDIRECT(CG142&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO142=0,0,IF(ROUND(CQ142/FO142,HoursRounding)<1,1,ROUND(CQ142/FO142,HoursRounding)))","v":0},{"$f":"IF(CG142=0,0,ROUND(IF(FP142<1,1,(FP142))*((FM142*INDIRECT(CG142&\"TruckEquipRate\"))+INDIRECT(CG142&\"LoaderEquipRate\")+INDIRECT(CG142&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG142=0,0,ROUND(IF(FP142<1,1,(FP142))*((FM142*INDIRECT(CG142&\"TruckLaborRate\"))+INDIRECT(CG142&\"LoaderLaborRate\")+INDIRECT(CG142&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ142+FR142","v":0},{"$f":"ROUND(CE142/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA142-HaulScraperRollingResistance<0,0,FA142-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR142=0,0,ROUND(CE142/(INDEX(HaulScraperSpeedTable,MATCH(BR142,HaulMaterials,0)+1,MATCH(IF(FA142-HaulScraperRollingResistance<0,0,FA142-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE142/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA142-HaulScraperRollingResistance<0,0,FA142+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR142=0,0,ROUND(CE142/(INDEX(HaulScraperUHSpeedTable,MATCH(BR142,HaulMaterials,0),MATCH(IF(FA142-HaulScraperRollingResistance<0,0,FA142+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF142>=0,FV142,FW142)","v":0},{"$f":"IF(CF142>=0,FU142,FT142)","v":0},{"$f":"FX142+FY142","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I64),NOT(ISNUMBER(I64)),I64=\"\"),SUM(FZ142:GA142),I64)","v":1.2},{"$f":"IF(OR(ISBLANK(J64),NOT(ISNUMBER(J64)),J64=\"\"),IF(TRUNC(FZ142/GA142,0)<1,1,ROUND(FZ142/GA142,0)+1),J64)","v":1},{"$f":"ROUND((60/(FZ142+GA142)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC142,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ142/GD142,HoursRounding)<1,1,ROUND($CQ142/GD142,HoursRounding))","v":1},{"$f":"ROUND(IF(GE142<1,1,GE142)*((GC142*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE142<1,1,GE142)*((GC142*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF142+GG142","v":908},{"$f":"ROUND(CE142/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA142-TandemScraperRollingResistance<0,0,FA142-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR142=0,0,ROUND(CE142/(INDEX(TandemScraperSpeedTable,MATCH(BR142,HaulMaterials,0)+1,MATCH(IF(FA142-TandemScraperRollingResistance<0,0,FA142-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE142/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA142-TandemScraperRollingResistance<0,0,FA142+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR142=0,0,ROUND(CE142/(INDEX(TandemScraperUHSpeedTable,MATCH(BR142,HaulMaterials,0),MATCH(IF(FA142-TandemScraperRollingResistance<0,0,FA142+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF142>=0,GK142,GL142)","v":0},{"$f":"IF(CF142>=0,GJ142,GI142)","v":0},{"$f":"GM142+GN142","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I64),NOT(ISNUMBER(I64)),I64=\"\"),SUM(GO142:GP142),I64)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J64),NOT(ISNUMBER(J64)),J64=\"\"),IF(TRUNC(GO142/GP142,0)<2,2,TRUNC(GO142/GP142,0)+IF(MOD(TRUNC(GO142/GP142,0),2),1,0)),J64+IF(MOD(J64,2)>0,1))","v":2},{"$f":"ROUND((60/(GO142+GP142)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR142,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ142/GS142,HoursRounding)<1,1,ROUND(CQ142/GS142,HoursRounding))","v":1},{"$f":"ROUND(IF(GT142<1,1,GT142)*((GR142*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT142<1,1,GT142)*((GR142*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU142+GV142","v":1004}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},{"$f":"IF(OR(ISBLANK(B36),CP143=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP143),0),CP143))","v":0},{"$f":"IF(OR(ISBLANK(B36)),0,IF(Metric,ROUND(CY_2_M3*(CQ143),0),CQ143))","v":0},{"$f":"IF(OR(ISBLANK(B36),C143=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(OR(BX143<>0,BW143=0),\"Select Fleet\",IF(RIGHT(BW143,6)=\"Loader\",INDIRECT(BV143&\"CrusherLoader\"),IF(RIGHT(BW143,5)=\"Truck\",INDIRECT(BV143&\"Truck\")&\"/\"&INDIRECT(BV143&\"Loader\")&\"/\"&INDIRECT(BV143&\"CrusherLoader\"),IF(BV143=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV143=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(OR(BX143<>0,BW143=0),\"Select Fleet\",BZ143))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(OR(BX143<>0,BW143=0),\"Select Fleet\",BY143))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=0),\"\",IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(OR(BX143<>0,BW143=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA143,0),CA143)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=0),0,IF(OR(ISBLANK(F53),ISBLANK(G53)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(OR(BX143<>0,BW143=0),\"Select Fleet\",CB143))))","v":0},{"$f":"IF(OR(ISBLANK(B36),D143=0),\"\",IF(D143=0,\"\",IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",IF(RIGHT(CH143,5)=\"Truck\",INDIRECT(CG143&\"Truck\")&\"/\"&INDIRECT(CG143&\"Loader\")&\"/\"&INDIRECT(CG143&\"TruckDozer\"),IF(CG143=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG143=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D143=0),\"\",IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",CJ143))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D143=0),\"\",IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",CI143))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D143=0),\"\",IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK143,0),CK143)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D143=0),0,IF(OR(ISBLANK(U36),ISBLANK(V36)),\"Haul Info\",IF(BR143=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",CL143))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(F53),ISBLANK(G53),I143=\"\",ISTEXT(I143)),\"\",CC143)","v":""},{"$f":"IF(OR(ISBLANK(B36),O143=\"\"),\"\",CD143)","v":""},{"$f":"IF(OR(ISBLANK(B36),C143=0,O143=\"\"),0,SUM(O143:P143))","v":0},{"$f":"IF(OR(ISBLANK(B36),C143=0,O143=\"\",),0,IF(C53=\"Yes\",CR143,0)+IF(D53=\"Yes\",CS143,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),D143=0),0,BN143+BP143)","v":0},{"$f":"IF(OR(ISBLANK(B36),D143=0),0,BO143+BQ143)","v":0},{"$f":"IF(OR(ISBLANK(B36),D143=0,S143=\"\"),0,SUM(S143:T143))","v":0},{"$f":"IF(OR(ISBLANK(B36),D143=0,ISBLANK(G65),ISBLANK(H65)),0,CM143)","v":0},{"$f":"IF(OR(ISBLANK(B36),D143=0,V143=\"\"),0,CN143)","v":0},{"$f":"IF(OR(ISBLANK(B36),D143=0,ISBLANK(G65),ISBLANK(H65)),0,SUM(V143:W143))","v":0},{"$f":"IF(OR(ISBLANK(B36),D143=0,ISBLANK(G65),ISBLANK(H65)),0,Q143+R143+U143+X143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX134","v":41},{"$f":"ROUND(IF((BA143^2)-(BC143^2)<0,0,SQRT((BA143^2)-(BC143^2))),0)","v":32},{"$f":"BA134","v":25},{"$f":"BD36","v":98000},{"$f":"BF36","v":35},{"$f":"ROUND(((BA143)*BD143)/43560,2)","v":92.24},{"$f":"BH36","v":0},{"$f":"BI36","v":0},{"$f":"ROUND((BF143*43560*(1/12)*BG143)/27,0)","v":0},{"$f":"(BB143*BD143)/43560","v":71.992653810835634},{"$f":"IF(BE143-BJ143<0,0,ROUND(BE143-BJ143,0))","v":0},{"$f":"ROUND((BK143*43560*(1/12)*BH143)/27,0)","v":0},{"$f":"BI143+BL143","v":0},{"$f":"ROUND(IF(I53=\"Yes\",IF(Metric,BI143*Yd3_2_M3,BI143)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(I53=\"Yes\",IF(Metric,BI143*Yd3_2_M3,BI143)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J53=\"Yes\",IF(Metric,BL143*Yd3_2_M3,BL143)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(J53=\"Yes\",IF(Metric,BL143*Yd3_2_M3,BL143)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"G65","v":0},{"$f":"BD53","v":0},{"$f":"BE53","v":0},{"$f":"BA53","v":0},{"$f":"BC53","v":0},{"$f":"IF(OR(D143=0,D143=\"\"),0,H53)","v":0},{"$f":"BB53","v":0},{"$f":"IF(RIGHT(BW143,5)=\"Truck\",DP143,IF(BW143=\"Scraper Dozer\",EF143,IF(BW143=\"Tandem Scraper\",EU143,IF(RIGHT(BW143,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU143=\"LongHaul\",IF(RIGHT(BW143,5)=\"Truck\",DO143,IF(BW143=\"Scraper Dozer\",EE143,IF(BW143=\"Tandem Scraper\",ET143,0))),CX143)","v":0},{"$f":"IF(BU143=\"LongHaul\",IF(RIGHT(BW143,5)=\"Truck\",DR143,IF(BW143=\"Scraper Dozer\",EG143,IF(BW143=\"Tandem Scraper\",EV143,0))),CZ143)","v":0},{"$f":"IF(BU143=\"LongHaul\",IF(RIGHT(BW143,5)=\"Truck\",DR143,IF(BW143=\"Scraper Dozer\",EH143,IF(BW143=\"Tandem Scraper\",EW143,0))),DA143)","v":0},{"$f":"IF(BU143=\"LongHaul\",IF(RIGHT(BW143,5)=\"Truck\",DU143,IF(BW143=\"Scraper Dozer\",EJ143,IF(BW143=\"Tandem Scraper\",EY143,0))),DC143)","v":0},{"$f":"IF(BU143=\"LongHaul\",IF(RIGHT(BW143,5)=\"Truck\",DT143,IF(BW143=\"Scraper Dozer\",EI143,IF(BW143=\"Tandem Scraper\",EX143,0))),DB143)","v":0},{"$f":"BJ36","v":0},{"$f":"BK36","v":0},{"$f":"BB65","v":0},{"$f":"H65","v":0},{"$f":"IF(RIGHT(CH143,5)=\"Truck\",FM143,IF(CH143=\"Scraper Dozer\",GC143,IF(CH143=\"Tandem Scraper\",GR143,0)))","v":0},{"$f":"IF(RIGHT(CH143,5)=\"Truck\",FL143,IF(CH143=\"Scraper Dozer\",GB143,IF(CH143=\"Tandem Scraper\",GQ143,0)))","v":0},{"$f":"IF(RIGHT(CH143,5)=\"Truck\",FO143,IF(CH143=\"Scraper Dozer\",GD143,IF(CH143=\"Tandem Scraper\",GS143,0)))","v":0},{"$f":"IF(RIGHT(CH143,5)=\"Truck\",FP143,IF(CH143=\"Scraper Dozer\",GE143,IF(CH143=\"Tandem Scraper\",GT143,0)))","v":0},{"$f":"IF(RIGHT(CH143,5)=\"Truck\",FR143,IF(CH143=\"Scraper Dozer\",GG143,IF(CH143=\"Tandem Scraper\",GV143,0)))","v":0},{"$f":"IF(RIGHT(CH143,5)=\"Truck\",FQ143,IF(CH143=\"Scraper Dozer\",GF143,IF(CH143=\"Tandem Scraper\",GU143,0)))","v":0},{"$f":"BF143+BK143","v":92.24},{"$f":"IF(OR(AND(OR(ISBLANK(C53),C53=\"No\"),OR(ISBLANK(D53),D53=\"No\")),ISBLANK(BM143)),0,ROUND(BM143/IF(ISBLANK(E53),1,(1-E53)),0))","v":0},{"$f":"BM143","v":0},{"$f":"C143*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C143*Screening","v":0},{"$f":"ABS(BT143)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",(ROUND(Ft2M*BS143,0)*INDEX(LoaderTravelEmptyArray,MATCH(E143,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E143,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",(ROUND(Ft2M*BS143,0)*INDEX(LoaderTravelLoadedArray,MATCH(E143,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E143,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E143,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),IF(RIGHT(BW143,6)=\"Loader\",ROUND(SUM(CU143:CW143),2),0),K53)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E143,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",ROUND(60/CX143*CY143,0),0)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",ROUND(CP143/CZ143,0),0)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",ROUND(IF(DA143<1,1,(DA143))*INDIRECT(BV143&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",ROUND(IF(DA143<1,1,(DA143))*INDIRECT(BV143&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW143,6)=\"Loader\",DB143+DC143,0)","v":0},{"$f":"IF(BV143=0,0,ROUND(BS143/(INDEX(INDIRECT(BV143&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV143&\"TruckLoadedWeight\"),0),MATCH(IF($CT143-INDIRECT(BV143&\"TruckRollingResistance\")<0,0,$CT143-INDIRECT(BV143&\"TruckRollingResistance\")),INDIRECT(BV143&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV143=0,0,ROUND(BS143/(INDEX(INDIRECT(BV143&\"TruckSpeedTable\"),MATCH(BR143,HaulMaterials,0),MATCH(IF(CT143-INDIRECT(BV143&\"TruckRollingResistance\")<0,0,CT143-INDIRECT(BV143&\"TruckRollingResistance\")),INDIRECT(BV143&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV143=0,0,ROUND(BS143/(INDEX(INDIRECT(BV143&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV143&\"TruckLoadedWeight\"),0),MATCH(IF(CT143-INDIRECT(BV143&\"TruckRollingResistance\")<0,0,CT143+INDIRECT(BV143&\"TruckRollingResistance\")),INDIRECT(BV143&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV143=0,0,ROUND(BS143/(INDEX(INDIRECT(BV143&\"TruckUHSpeedTable\"),MATCH(BR143,HaulMaterials,0),MATCH(IF(CT143-INDIRECT(BV143&\"TruckRollingResistance\")<0,0,CT143+INDIRECT(BV143&\"TruckRollingResistance\")),INDIRECT(BV143&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF143>=0,DG143,DH143)","v":0},{"$f":"IF(CF143>=0,DF143,DE143)","v":0},{"$f":"DI143+DJ143","v":0},{"$f":"IF(BV143=0,0,INDIRECT(BV143&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV143=0,0,INDIRECT(BV143&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV143=0,0,INDIRECT(BV143&IF(INDIRECT(BV143&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),SUM(DK143:DN143),K53)","v":0},{"$f":"IF(DN143=0,0,IF(OR(ISBLANK(L53),NOT(ISNUMBER(L53)),L53=\"\"),IF((DO143-DN143)/DN143<=1,2,ROUNDUP((DO143-DN143)/DN143,0)),L53))","v":0},{"$f":"IF(DO143=0,0,ROUND((60/DO143)*INDIRECT(BV143&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV143=0,0,ROUND(DP143*DQ143*TruckOperator*INDIRECT(BV143&\"TruckJobEfficiency\")*INDIRECT(BV143&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR143=0,0,IF(ROUND(CP143/DR143,HoursRounding)<1,1,ROUND(CP143/DR143,HoursRounding)))","v":0},{"$f":"IF(BV143=0,0,ROUND(IF(DS143<1,1,(DS143))*((DP143*INDIRECT(BV143&\"TruckEquipRate\"))+INDIRECT(BV143&\"LoaderEquipRate\")+INDIRECT(BV143&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV143=0,0,ROUND(IF(DS143<1,1,(DS143))*((DP143*INDIRECT(BV143&\"TruckLaborRate\"))+INDIRECT(BV143&\"LoaderLaborRate\")+INDIRECT(BV143&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT143+DU143","v":0},{"$f":"ROUND(BS143/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT143-HaulScraperRollingResistance<0,0,CT143-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR143=0,0,ROUND(BS143/(INDEX(HaulScraperSpeedTable,MATCH(BR143,HaulMaterials,0)+1,MATCH(IF(CT143-HaulScraperRollingResistance<0,0,CT143-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS143/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT143-HaulScraperRollingResistance<0,0,CT143+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR143=0,0,ROUND(BS143/(INDEX(HaulScraperUHSpeedTable,MATCH(BR143,HaulMaterials,0),MATCH(IF(CT143-HaulScraperRollingResistance<0,0,CT143+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT143>=0,DY143,DZ143)","v":0},{"$f":"IF(BT143>=0,DX143,DW143)","v":0},{"$f":"EA143+EB143","v":0},{"$f":"IF(D143=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),SUM(EC143:ED143),K53)","v":0},{"$f":"IF(ED143=0,0,IF(OR(ISBLANK(L53),NOT(ISNUMBER(L53)),L53=\"\"),IF(TRUNC(EC143/ED143,0)<1,1,ROUND(EC143/ED143,0)+1),L53))","v":0},{"$f":"IF(EF143=0,0,ROUND((60/(EC143+ED143)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF143,CubesRounding))","v":0},{"$f":"IF(EG143=0,0,IF(ROUND(CP143/EG143,HoursRounding)<1,1,ROUND(CP143/EG143,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH143<1,1,EH143)*((EF143*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":421},{"$f":"ROUND(IF(EH143<1,1,EH143)*((EF143*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":59},{"$f":"EI143+EJ143","v":480},{"$f":"ROUND(BS143/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT143-TandemScraperRollingResistance<0,0,CT143-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR143=0,0,ROUND(BS143/(INDEX(TandemScraperSpeedTable,MATCH(BR143,HaulMaterials,0)+1,MATCH(IF(CT143-TandemScraperRollingResistance<0,0,CT143-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS143/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT143-TandemScraperRollingResistance<0,0,CT143+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR143=0,0,ROUND(BS143/(INDEX(TandemScraperUHSpeedTable,MATCH(BR143,HaulMaterials,0),MATCH(IF(CT143-TandemScraperRollingResistance<0,0,CT143+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT143>=0,EN143,EO143)","v":0},{"$f":"IF(BT143>=0,EM143,EL143)","v":0},{"$f":"EP143+EQ143","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K53),NOT(ISNUMBER(K53)),K53=\"\"),SUM(ER143:ES143),K53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L53),NOT(ISNUMBER(L53)),L53=\"\"),IF(TRUNC(ER143/ES143,0)<2,2,TRUNC(ER143/ES143,0)+IF(MOD(TRUNC(ER143/ES143,0),2),1,0)),L53+IF(MOD(L53,2)>0,1))","v":2},{"$f":"ROUND((60/(ER143+ES143)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU143,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP143/EV143,HoursRounding)<1,1,ROUND(CP143/EV143,HoursRounding))","v":1},{"$f":"ROUND(IF(EW143<1,1,EW143)*((EU143*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW143<1,1,EW143)*((EU143*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX143+EY143","v":1004},{"$f":"ABS(CF143)","v":0},{"$f":"IF(CG143=0,0,ROUND(CE143/(INDEX(INDIRECT(CG143&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG143&\"TruckLoadedWeight\"),0),MATCH(IF(FA143-INDIRECT(CG143&\"TruckRollingResistance\")<0,0,FA143-INDIRECT(CG143&\"TruckRollingResistance\")),INDIRECT(CG143&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG143=0,0,ROUND(CE143/(INDEX(INDIRECT(CG143&\"TruckSpeedTable\"),MATCH(BR143,HaulMaterials,0),MATCH(IF(FA143-INDIRECT(CG143&\"TruckRollingResistance\")<0,0,FA143-INDIRECT(CG143&\"TruckRollingResistance\")),INDIRECT(CG143&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG143=0,0,ROUND(CE143/(INDEX(INDIRECT(CG143&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG143&\"TruckLoadedWeight\"),0),MATCH(IF(FA143-INDIRECT(CG143&\"TruckRollingResistance\")<0,0,FA143+INDIRECT(CG143&\"TruckRollingResistance\")),INDIRECT(CG143&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG143=0,0,ROUND(CE143/(INDEX(INDIRECT(CG143&\"TruckUHSpeedTable\"),MATCH(BR143,HaulMaterials,0),MATCH(IF(FA143-INDIRECT(CG143&\"TruckRollingResistance\")<0,0,FA143+INDIRECT(CG143&\"TruckRollingResistance\")),INDIRECT(CG143&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF143>=0,FD143,FE143)","v":0},{"$f":"IF(CF143>=0,FC143,FB143)","v":0},{"$f":"FF143+FG143","v":0},{"$f":"IF(CG143=0,0,INDIRECT(CG143&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG143=0,0,INDIRECT(CG143&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG143=0,0,INDIRECT(CG143&IF(INDIRECT(CG143&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I65),NOT(ISNUMBER(I65)),I65=\"\"),SUM(FH143:FK143),I65)","v":0},{"$f":"IF(FK143=0,0,IF(OR(ISBLANK(J65),NOT(ISNUMBER(J65)),J65=\"\"),IF((FL143-FK143)/FK143<=1,2,ROUNDUP((FL143-FK143)/FK143,0)),J65))","v":0},{"$f":"IF(CG143=0,0,ROUND((60/FL143)*INDIRECT(CG143&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG143=0,0,ROUND(FM143*FN143*TruckOperator*INDIRECT(CG143&\"TruckJobEfficiency\")*INDIRECT(CG143&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO143=0,0,IF(ROUND(CQ143/FO143,HoursRounding)<1,1,ROUND(CQ143/FO143,HoursRounding)))","v":0},{"$f":"IF(CG143=0,0,ROUND(IF(FP143<1,1,(FP143))*((FM143*INDIRECT(CG143&\"TruckEquipRate\"))+INDIRECT(CG143&\"LoaderEquipRate\")+INDIRECT(CG143&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG143=0,0,ROUND(IF(FP143<1,1,(FP143))*((FM143*INDIRECT(CG143&\"TruckLaborRate\"))+INDIRECT(CG143&\"LoaderLaborRate\")+INDIRECT(CG143&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ143+FR143","v":0},{"$f":"ROUND(CE143/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA143-HaulScraperRollingResistance<0,0,FA143-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR143=0,0,ROUND(CE143/(INDEX(HaulScraperSpeedTable,MATCH(BR143,HaulMaterials,0)+1,MATCH(IF(FA143-HaulScraperRollingResistance<0,0,FA143-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE143/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA143-HaulScraperRollingResistance<0,0,FA143+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR143=0,0,ROUND(CE143/(INDEX(HaulScraperUHSpeedTable,MATCH(BR143,HaulMaterials,0),MATCH(IF(FA143-HaulScraperRollingResistance<0,0,FA143+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF143>=0,FV143,FW143)","v":0},{"$f":"IF(CF143>=0,FU143,FT143)","v":0},{"$f":"FX143+FY143","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I65),NOT(ISNUMBER(I65)),I65=\"\"),SUM(FZ143:GA143),I65)","v":1.2},{"$f":"IF(OR(ISBLANK(J65),NOT(ISNUMBER(J65)),J65=\"\"),IF(TRUNC(FZ143/GA143,0)<1,1,ROUND(FZ143/GA143,0)+1),J65)","v":1},{"$f":"ROUND((60/(FZ143+GA143)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC143,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ143/GD143,HoursRounding)<1,1,ROUND($CQ143/GD143,HoursRounding))","v":1},{"$f":"ROUND(IF(GE143<1,1,GE143)*((GC143*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE143<1,1,GE143)*((GC143*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF143+GG143","v":908},{"$f":"ROUND(CE143/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA143-TandemScraperRollingResistance<0,0,FA143-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR143=0,0,ROUND(CE143/(INDEX(TandemScraperSpeedTable,MATCH(BR143,HaulMaterials,0)+1,MATCH(IF(FA143-TandemScraperRollingResistance<0,0,FA143-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE143/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA143-TandemScraperRollingResistance<0,0,FA143+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR143=0,0,ROUND(CE143/(INDEX(TandemScraperUHSpeedTable,MATCH(BR143,HaulMaterials,0),MATCH(IF(FA143-TandemScraperRollingResistance<0,0,FA143+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF143>=0,GK143,GL143)","v":0},{"$f":"IF(CF143>=0,GJ143,GI143)","v":0},{"$f":"GM143+GN143","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I65),NOT(ISNUMBER(I65)),I65=\"\"),SUM(GO143:GP143),I65)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J65),NOT(ISNUMBER(J65)),J65=\"\"),IF(TRUNC(GO143/GP143,0)<2,2,TRUNC(GO143/GP143,0)+IF(MOD(TRUNC(GO143/GP143,0),2),1,0)),J65+IF(MOD(J65,2)>0,1))","v":2},{"$f":"ROUND((60/(GO143+GP143)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR143,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ143/GS143,HoursRounding)<1,1,ROUND(CQ143/GS143,HoursRounding))","v":1},{"$f":"ROUND(IF(GT143<1,1,GT143)*((GR143*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT143<1,1,GT143)*((GR143*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU143+GV143","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C142:C144)=0,0,SUM(C142:C144))","v":0},{"$f":"IF(SUM(D142:D144)=0,0,SUM(D142:D144))","v":0},null,null,null,null,{"$f":"IF(SUM(I142:I144)=0,0,SUM(I142:I144))","v":0},null,null,null,null,{"$f":"IF(SUM(N142:N144)=0,0,SUM(N142:N144))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A125)&\" - \"&VLOOKUP(A151,TableTitles,2)","v":"Quarries & Borrow Pits - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Compaction",null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Length","Final Slope Width","Final Lift Height","Mid-bench Length","Final Dump Footprint","Final Slope Area","Slope Cover \nThickness","Flat Areas Cover \nThickness ","Slope \nCover Volume","Final Slope Footprint","Final Flat Area","Flat Area \nCover Volume","Total Cover Volume","Compact Slope Labor","Compact Slope Equip","Compact Flat Labor","Compact Flat Equip","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","acres","acres","in","in","cu yd","acres","acres","cu yd",null,null,null,null,null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),CP154=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP154),0),CP154))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CQ154),0),CQ154))","v":0},{"$f":"IF(OR(ISBLANK(B35),C154=0),\"\",IF(OR(ISBLANK(P52),ISBLANK(Q52)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(OR(BX154<>0,BW154=0),\"Select Fleet\",IF(RIGHT(BW154,6)=\"Loader\",INDIRECT(BV154&\"CrusherLoader\"),IF(RIGHT(BW154,5)=\"Truck\",INDIRECT(BV154&\"Truck\")&\"/\"&INDIRECT(BV154&\"Loader\")&\"/\"&INDIRECT(BV154&\"CrusherLoader\"),IF(BV154=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV154=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C154=0),\"\",IF(OR(ISBLANK(P52),ISBLANK(Q52)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(OR(BX154<>0,BW154=0),\"Select Fleet\",BZ154))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C154=0),\"\",IF(OR(ISBLANK(P52),ISBLANK(Q52)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(OR(BX154<>0,BW154=0),\"Select Fleet\",BY154))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C154=0),\"\",IF(OR(ISBLANK(P52),ISBLANK(Q52)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(OR(BX154<>0,BW154=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA154,0),CA154)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C154=0),0,IF(OR(ISBLANK(P52),ISBLANK(Q52)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(OR(BX154<>0,BW154=0),\"Select Fleet\",CB154))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D154=0),\"\",IF(D154=0,\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",IF(RIGHT(CH154,5)=\"Truck\",INDIRECT(CG154&\"Truck\")&\"/\"&INDIRECT(CG154&\"Loader\")&\"/\"&INDIRECT(CG154&\"TruckDozer\"),IF(CG154=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG154=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D154=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",CJ154))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D154=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",CI154))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D154=0),\"\",IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK154,0),CK154)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D154=0),0,IF(OR(ISBLANK(Y35),ISBLANK(Z35)),\"Haul Info\",IF(BR154=0,\"Select Material\",IF(CH142=0,\"Select Fleet\",CL154))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(P52),ISBLANK(Q52),I154=0,ISTEXT(I154)),0,CC154)","v":0},{"$f":"IF(OR(ISBLANK(B35),O154=0),0,CD154)","v":0},{"$f":"IF(OR(ISBLANK(B35),C154=0,O154=\"\"),0,SUM(O154:P154))","v":0},{"$f":"IF(OR(ISBLANK(B35),C154=0,O154=\"\",),0,IF(M52=\"Yes\",CR154,0)+IF(N52=\"Yes\",CS154,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D154=0),0,BN154+BP154)","v":0},{"$f":"IF(OR(ISBLANK(B35),D154=0),0,BO154+BQ154)","v":0},{"$f":"IF(OR(ISBLANK(B35),D154=0,S154=\"\"),0,SUM(S154:T154))","v":0},{"$f":"IF(OR(ISBLANK(B35),D154=0,ISBLANK(K64),ISBLANK(L64)),0,CM154)","v":0},{"$f":"IF(OR(ISBLANK(B35),D154=0,V154=0),0,CN154)","v":0},{"$f":"IF(OR(ISBLANK(B35),D154=0,ISBLANK(K64),ISBLANK(L64)),0,SUM(V154:W154))","v":0},{"$f":"IF(OR(ISBLANK(B35),D154=0,ISBLANK(K64),ISBLANK(L64)),0,Q154+R154+U154+X154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX133","v":0},{"$f":"ROUND(IF((BA154^2)-(BC154^2)<0,0,SQRT((BA154^2)-(BC154^2))),0)","v":0},{"$f":"BA133","v":0},{"$f":"BD35","v":0},{"$f":"BF35","v":0},{"$f":"ROUND(((BA154)*BD154)/43560,2)","v":0},{"$f":"BL35","v":0},{"$f":"BM35","v":0},{"$f":"ROUND((BF154*43560*(1/12)*BG154)/27,0)","v":0},{"$f":"(BB154*BD154)/43560","v":0},{"$f":"IF(BE154-BJ154<0,0,ROUND(BE154-BJ154,0))","v":0},{"$f":"ROUND((BK154*43560*(1/12)*BH154)/27,0)","v":0},{"$f":"BI154+BL154","v":0},{"$f":"ROUND(IF(S52=\"Yes\",IF(Metric,BI154*Yd3_2_M3,BI154)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S52=\"Yes\",IF(Metric,BI154*Yd3_2_M3,BI154)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T52=\"Yes\",IF(Metric,BL154*Yd3_2_M3,BL154)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T52=\"Yes\",IF(Metric,BL154*Yd3_2_M3,BL154)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K64","v":0},{"$f":"BI52","v":0},{"$f":"Q52","v":0},{"$f":"BF52","v":0},{"$f":"BH52","v":0},{"$f":"R52","v":0},{"$f":"BG52","v":0},{"$f":"IF(RIGHT(BW154,5)=\"Truck\",DP154,IF(BW154=\"Scraper Dozer\",EF154,IF(BW154=\"Tandem Scraper\",EU154,IF(RIGHT(BW142,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU154=\"LongHaul\",IF(RIGHT(BW154,5)=\"Truck\",DO154,IF(BW154=\"Scraper Dozer\",EE154,IF(BW154=\"Tandem Scraper\",ET154,0))),CX154)","v":0},{"$f":"IF(BU154=\"LongHaul\",IF(RIGHT(BW154,5)=\"Truck\",DR154,IF(BW154=\"Scraper Dozer\",EG154,IF(BW154=\"Tandem Scraper\",EV154,0))),CZ154)","v":0},{"$f":"IF(BU154=\"LongHaul\",IF(RIGHT(BW154,5)=\"Truck\",DR154,IF(BW154=\"Scraper Dozer\",EH154,IF(BW154=\"Tandem Scraper\",EW154,0))),DA154)","v":0},{"$f":"IF(BU154=\"LongHaul\",IF(RIGHT(BW154,5)=\"Truck\",DU154,IF(BW154=\"Scraper Dozer\",EJ154,IF(BW154=\"Tandem Scraper\",EY154,0))),DC154)","v":0},{"$f":"IF(BU154=\"LongHaul\",IF(RIGHT(BW154,5)=\"Truck\",DT154,IF(BW154=\"Scraper Dozer\",EI154,IF(BW154=\"Tandem Scraper\",EX154,0))),DB154)","v":0},{"$f":"BN35","v":0},{"$f":"BO35","v":0},{"$f":"BC64","v":0},{"$f":"L64","v":0},{"$f":"IF(RIGHT(CH154,5)=\"Truck\",FM154,IF(CH154=\"Scraper Dozer\",GC154,IF(CH154=\"Tandem Scraper\",GR154,0)))","v":0},{"$f":"IF(RIGHT(CH154,5)=\"Truck\",FL154,IF(CH154=\"Scraper Dozer\",GB154,IF(CH154=\"Tandem Scraper\",GQ154,0)))","v":0},{"$f":"IF(RIGHT(CH154,5)=\"Truck\",FO154,IF(CH154=\"Scraper Dozer\",GD154,IF(CH154=\"Tandem Scraper\",GS154,0)))","v":0},{"$f":"IF(RIGHT(CH154,5)=\"Truck\",FP154,IF(CH154=\"Scraper Dozer\",GE154,IF(CH154=\"Tandem Scraper\",GT154,0)))","v":0},{"$f":"IF(RIGHT(CH154,5)=\"Truck\",FR154,IF(CH154=\"Scraper Dozer\",GG154,IF(CH154=\"Tandem Scraper\",GV154,0)))","v":0},{"$f":"IF(RIGHT(CH154,5)=\"Truck\",FQ154,IF(CH154=\"Scraper Dozer\",GF154,IF(CH154=\"Tandem Scraper\",GU154,0)))","v":0},{"$f":"BF154+BK154","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(M52),M52=\"No\"),OR(ISBLANK(N52),N52=\"No\")),ISBLANK(BM154)),0,ROUND(BM154/IF(ISBLANK(O52),1,(1-O52)),0))","v":0},{"$f":"BM154","v":0},{"$f":"C154*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C154*Screening","v":0},{"$f":"ABS(BT154)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",(ROUND(Ft2M*BS154,0)*INDEX(LoaderTravelEmptyArray,MATCH(E154,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E154,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",(ROUND(Ft2M*BS154,0)*INDEX(LoaderTravelLoadedArray,MATCH(E154,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E154,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E154,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U52),NOT(ISNUMBER(U52)),U52=\"\"),IF(RIGHT(BW154,6)=\"Loader\",ROUND(SUM(CU154:CW154),2),0),U52)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E154,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",ROUND(60/CX154*CY154,0),0)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",ROUND(CP154/CZ154,0),0)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",ROUND(IF(DA154<1,1,(DA154))*INDIRECT(BV154&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",ROUND(IF(DA154<1,1,(DA154))*INDIRECT(BV154&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW154,6)=\"Loader\",DB154+DC154,0)","v":0},{"$f":"IF(BV154=0,0,ROUND(BS154/(INDEX(INDIRECT(BV154&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV154&\"TruckLoadedWeight\"),0),MATCH(IF($CT154-INDIRECT(BV154&\"TruckRollingResistance\")<0,0,$CT154-INDIRECT(BV154&\"TruckRollingResistance\")),INDIRECT(BV154&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV154=0,0,ROUND(BS154/(INDEX(INDIRECT(BV154&\"TruckSpeedTable\"),MATCH(BR154,HaulMaterials,0),MATCH(IF(CT154-INDIRECT(BV154&\"TruckRollingResistance\")<0,0,CT154-INDIRECT(BV154&\"TruckRollingResistance\")),INDIRECT(BV154&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV154=0,0,ROUND(BS154/(INDEX(INDIRECT(BV154&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV154&\"TruckLoadedWeight\"),0),MATCH(IF(CT154-INDIRECT(BV154&\"TruckRollingResistance\")<0,0,CT154+INDIRECT(BV154&\"TruckRollingResistance\")),INDIRECT(BV154&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV154=0,0,ROUND(BS154/(INDEX(INDIRECT(BV154&\"TruckUHSpeedTable\"),MATCH(BR154,HaulMaterials,0),MATCH(IF(CT154-INDIRECT(BV154&\"TruckRollingResistance\")<0,0,CT154+INDIRECT(BV154&\"TruckRollingResistance\")),INDIRECT(BV154&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF154>=0,DG154,DH154)","v":0},{"$f":"IF(CF154>=0,DF154,DE154)","v":0},{"$f":"DI154+DJ154","v":0},{"$f":"IF(BV154=0,0,INDIRECT(BV154&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV154=0,0,INDIRECT(BV154&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV154=0,0,INDIRECT(BV154&IF(INDIRECT(BV154&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U52),NOT(ISNUMBER(U52)),U52=\"\"),SUM(DK154:DN154),U52)","v":0},{"$f":"IF(DN154=0,0,IF(OR(ISBLANK(V52),NOT(ISNUMBER(V52)),V52=\"\"),IF((DO154-DN154)/DN154<=1,2,ROUNDUP((DO154-DN154)/DN154,0)),V52))","v":0},{"$f":"IF(BV154=0,0,ROUND((60/DO154)*INDIRECT(BV154&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV154=0,0,ROUND(DP154*DQ154*TruckOperator*INDIRECT(BV154&\"TruckJobEfficiency\")*INDIRECT(BV154&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR154=0,0,IF(ROUND(CP154/DR154,HoursRounding)<1,1,ROUND(CP154/DR154,HoursRounding)))","v":0},{"$f":"IF(BV154=0,0,ROUND(IF(DS154<1,1,(DS154))*((DP154*INDIRECT(BV154&\"TruckEquipRate\"))+INDIRECT(BV154&\"LoaderEquipRate\")+INDIRECT(BV154&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV154=0,0,ROUND(IF(DS154<1,1,(DS154))*((DP154*INDIRECT(BV154&\"TruckLaborRate\"))+INDIRECT(BV154&\"LoaderLaborRate\")+INDIRECT(BV154&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT154+DU154","v":0},{"$f":"ROUND(BS154/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT154-HaulScraperRollingResistance<0,0,CT154-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR154=0,0,ROUND(BS154/(INDEX(HaulScraperSpeedTable,MATCH(BR154,HaulMaterials,0)+1,MATCH(IF(CT154-HaulScraperRollingResistance<0,0,CT154-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS154/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT154-HaulScraperRollingResistance<0,0,CT154+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR154=0,0,ROUND(BS154/(INDEX(HaulScraperUHSpeedTable,MATCH(BR154,HaulMaterials,0),MATCH(IF(CT154-HaulScraperRollingResistance<0,0,CT154+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT154>=0,DY154,DZ154)","v":0},{"$f":"IF(BT154>=0,DX154,DW154)","v":0},{"$f":"EA154+EB154","v":0},{"$f":"IF(D154=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(U52),NOT(ISNUMBER(U52)),U52=\"\"),SUM(EC154:ED154),U52)","v":0},{"$f":"IF(ED154=0,0,IF(OR(ISBLANK(V52),NOT(ISNUMBER(V52)),V52=\"\"),IF(TRUNC(EC154/ED154,0)<1,1,ROUND(EC154/ED154,0)+1),V52))","v":0},{"$f":"IF(EF154=0,0,ROUND((60/(EC154+ED154)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF154,CubesRounding))","v":0},{"$f":"IF(EG154=0,0,IF(ROUND(CP154/EG154,HoursRounding)<1,1,ROUND(CP154/EG154,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH154<1,1,EH154)*((EF154*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":421},{"$f":"ROUND(IF(EH154<1,1,EH154)*((EF154*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":59},{"$f":"EI154+EJ154","v":480},{"$f":"ROUND(BS154/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT154-TandemScraperRollingResistance<0,0,CT154-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR154=0,0,ROUND(BS154/(INDEX(TandemScraperSpeedTable,MATCH(BR154,HaulMaterials,0)+1,MATCH(IF(CT154-TandemScraperRollingResistance<0,0,CT154-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS154/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT154-TandemScraperRollingResistance<0,0,CT154+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR154=0,0,ROUND(BS154/(INDEX(TandemScraperUHSpeedTable,MATCH(BR154,HaulMaterials,0),MATCH(IF(CT154-TandemScraperRollingResistance<0,0,CT154+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT154>=0,EN154,EO154)","v":0},{"$f":"IF(BT154>=0,EM154,EL154)","v":0},{"$f":"EP154+EQ154","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U52),NOT(ISNUMBER(U52)),U52=\"\"),SUM(ER154:ES154),U52)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V52),NOT(ISNUMBER(V52)),V52=\"\"),IF(TRUNC(ER154/ES154,0)<2,2,TRUNC(ER154/ES154,0)+IF(MOD(TRUNC(ER154/ES154,0),2),1,0)),V52+IF(MOD(V52,2)>0,1))","v":2},{"$f":"ROUND((60/(ER154+ES154)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU154,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP154/EV154,HoursRounding)<1,1,ROUND(CP154/EV154,HoursRounding))","v":1},{"$f":"ROUND(IF(EW154<1,1,EW154)*((EU154*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW154<1,1,EW154)*((EU154*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX154+EY154","v":1004},{"$f":"ABS(CF154)","v":0},{"$f":"IF(CG154=0,0,ROUND(CE154/(INDEX(INDIRECT(CG154&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG154&\"TruckLoadedWeight\"),0),MATCH(IF(FA154-INDIRECT(CG154&\"TruckRollingResistance\")<0,0,FA154-INDIRECT(CG154&\"TruckRollingResistance\")),INDIRECT(CG154&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG154=0,0,ROUND(CE154/(INDEX(INDIRECT(CG154&\"TruckSpeedTable\"),MATCH(BR154,HaulMaterials,0),MATCH(IF(FA154-INDIRECT(CG154&\"TruckRollingResistance\")<0,0,FA154-INDIRECT(CG154&\"TruckRollingResistance\")),INDIRECT(CG154&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG154=0,0,ROUND(CE154/(INDEX(INDIRECT(CG154&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG154&\"TruckLoadedWeight\"),0),MATCH(IF(FA154-INDIRECT(CG154&\"TruckRollingResistance\")<0,0,FA154+INDIRECT(CG154&\"TruckRollingResistance\")),INDIRECT(CG154&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG154=0,0,ROUND(CE154/(INDEX(INDIRECT(CG154&\"TruckUHSpeedTable\"),MATCH(BR154,HaulMaterials,0),MATCH(IF(FA154-INDIRECT(CG154&\"TruckRollingResistance\")<0,0,FA154+INDIRECT(CG154&\"TruckRollingResistance\")),INDIRECT(CG154&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF154>=0,FD154,FE154)","v":0},{"$f":"IF(CF154>=0,FC154,FB154)","v":0},{"$f":"FF154+FG154","v":0},{"$f":"IF(CG154=0,0,INDIRECT(CG154&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG154=0,0,INDIRECT(CG154&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG154=0,0,INDIRECT(CG154&IF(INDIRECT(CG154&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M64),NOT(ISNUMBER(M64)),M64=\"\"),SUM(FH154:FK154),M64)","v":0},{"$f":"IF(FK154=0,0,IF(OR(ISBLANK(N64),NOT(ISNUMBER(N64)),N64=\"\"),IF((FL154-FK154)/FK154<=1,2,ROUNDUP((FL154-FK154)/FK154,0)),N64))","v":0},{"$f":"IF(CG154=0,0,ROUND((60/FL154)*INDIRECT(CG154&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG154=0,0,ROUND(FM154*FN154*TruckOperator*INDIRECT(CG154&\"TruckJobEfficiency\")*INDIRECT(CG154&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO154=0,0,IF(ROUND(CQ154/FO154,HoursRounding)<1,1,ROUND(CQ154/FO154,HoursRounding)))","v":0},{"$f":"IF(CG154=0,0,ROUND(IF(FP154<1,1,(FP154))*((FM154*INDIRECT(CG154&\"TruckEquipRate\"))+INDIRECT(CG154&\"LoaderEquipRate\")+INDIRECT(CG154&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG154=0,0,ROUND(IF(FP154<1,1,(FP154))*((FM154*INDIRECT(CG154&\"TruckLaborRate\"))+INDIRECT(CG154&\"LoaderLaborRate\")+INDIRECT(CG154&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ154+FR154","v":0},{"$f":"ROUND(CE154/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA154-HaulScraperRollingResistance<0,0,FA154-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR154=0,0,ROUND(CE154/(INDEX(HaulScraperSpeedTable,MATCH(BR154,HaulMaterials,0)+1,MATCH(IF(FA154-HaulScraperRollingResistance<0,0,FA154-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE154/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA154-HaulScraperRollingResistance<0,0,FA154+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR154=0,0,ROUND(CE154/(INDEX(HaulScraperUHSpeedTable,MATCH(BR154,HaulMaterials,0),MATCH(IF(FA154-HaulScraperRollingResistance<0,0,FA154+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF154>=0,FV154,FW154)","v":0},{"$f":"IF(CF154>=0,FU154,FT154)","v":0},{"$f":"FX154+FY154","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M64),NOT(ISNUMBER(M64)),M64=\"\"),SUM(FZ154:GA154),M64)","v":1.2},{"$f":"IF(OR(ISBLANK(N64),NOT(ISNUMBER(N64)),N64=\"\"),IF(TRUNC(FZ154/GA154,0)<1,1,ROUND(FZ154/GA154,0)+1),N64)","v":1},{"$f":"ROUND((60/(FZ154+GA154)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC154,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ154/GD154,HoursRounding)<1,1,ROUND($CQ154/GD154,HoursRounding))","v":1},{"$f":"ROUND(IF(GE154<1,1,GE154)*((GC154*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE154<1,1,GE154)*((GC154*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF154+GG154","v":908},{"$f":"ROUND(CE154/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA154-TandemScraperRollingResistance<0,0,FA154-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR154=0,0,ROUND(CE154/(INDEX(TandemScraperSpeedTable,MATCH(BR154,HaulMaterials,0)+1,MATCH(IF(FA154-TandemScraperRollingResistance<0,0,FA154-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE154/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA154-TandemScraperRollingResistance<0,0,FA154+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR154=0,0,ROUND(CE154/(INDEX(TandemScraperUHSpeedTable,MATCH(BR154,HaulMaterials,0),MATCH(IF(FA154-TandemScraperRollingResistance<0,0,FA154+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF154>=0,GK154,GL154)","v":0},{"$f":"IF(CF154>=0,GJ154,GI154)","v":0},{"$f":"GM154+GN154","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M64),NOT(ISNUMBER(M64)),M64=\"\"),SUM(GO154:GP154),M64)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N64),NOT(ISNUMBER(N64)),N64=\"\"),IF(TRUNC(GO154/GP154,0)<2,2,TRUNC(GO154/GP154,0)+IF(MOD(TRUNC(GO154/GP154,0),2),1,0)),N64+IF(MOD(N64,2)>0,1))","v":2},{"$f":"ROUND((60/(GO154+GP154)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR154,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ154/GS154,HoursRounding)<1,1,ROUND(CQ154/GS154,HoursRounding))","v":1},{"$f":"ROUND(IF(GT154<1,1,GT154)*((GR154*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT154<1,1,GT154)*((GR154*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU154+GV154","v":1004}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},{"$f":"IF(OR(ISBLANK(B36),CP155=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CP155),0),CP155))","v":0},{"$f":"IF(OR(ISBLANK(B36)),0,IF(Metric,ROUND(CY_2_M3*(CQ155),0),CQ155))","v":0},{"$f":"IF(OR(ISBLANK(B36),C155=0),\"\",IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(OR(BX155<>0,BW155=0),\"Select Fleet\",IF(RIGHT(BW155,6)=\"Loader\",INDIRECT(BV155&\"CrusherLoader\"),IF(RIGHT(BW155,5)=\"Truck\",INDIRECT(BV155&\"Truck\")&\"/\"&INDIRECT(BV155&\"Loader\")&\"/\"&INDIRECT(BV155&\"CrusherLoader\"),IF(BV155=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BV155=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C155=0),\"\",IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(OR(BX155<>0,BW155=0),\"Select Fleet\",BZ155))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C155=0),\"\",IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(OR(BX155<>0,BW155=0),\"Select Fleet\",BY155))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C155=0),\"\",IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(OR(BX155<>0,BW155=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CA155,0),CA155)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C155=0),0,IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(OR(BX155<>0,BW155=0),\"Select Fleet\",CB155))))","v":0},{"$f":"IF(OR(ISBLANK(B36),D155=0),\"\",IF(D155=0,\"\",IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",IF(RIGHT(CH155,5)=\"Truck\",INDIRECT(CG155&\"Truck\")&\"/\"&INDIRECT(CG155&\"Loader\")&\"/\"&INDIRECT(CG155&\"TruckDozer\"),IF(CG155=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CG155=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D155=0),\"\",IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",CJ155))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D155=0),\"\",IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",CI155))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D155=0),\"\",IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CK155,0),CK155)))))","v":""},{"$f":"IF(OR(ISBLANK(B36),D155=0),0,IF(OR(ISBLANK(Y36),ISBLANK(Z36)),\"Haul Info\",IF(BR155=0,\"Select Material\",IF(CH143=0,\"Select Fleet\",CL155))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(P53),ISBLANK(Q53),I155=0,ISTEXT(I155)),0,CC155)","v":0},{"$f":"IF(OR(ISBLANK(B36),O155=0),0,CD155)","v":0},{"$f":"IF(OR(ISBLANK(B36),C155=0,O155=\"\"),0,SUM(O155:P155))","v":0},{"$f":"IF(OR(ISBLANK(B36),C155=0,O155=\"\",),0,IF(M53=\"Yes\",CR155,0)+IF(N53=\"Yes\",CS155,0))","v":0},{"$f":"IF(OR(ISBLANK(B36),D155=0),0,BN155+BP155)","v":0},{"$f":"IF(OR(ISBLANK(B36),D155=0),0,BO155+BQ155)","v":0},{"$f":"IF(OR(ISBLANK(B36),D155=0,S155=\"\"),0,SUM(S155:T155))","v":0},{"$f":"IF(OR(ISBLANK(B36),D155=0,ISBLANK(K65),ISBLANK(L65)),0,CM155)","v":0},{"$f":"IF(OR(ISBLANK(B36),D155=0,V155=0),0,CN155)","v":0},{"$f":"IF(OR(ISBLANK(B36),D155=0,ISBLANK(K65),ISBLANK(L65)),0,SUM(V155:W155))","v":0},{"$f":"IF(OR(ISBLANK(B36),D155=0,ISBLANK(K65),ISBLANK(L65)),0,Q155+R155+U155+X155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX134","v":41},{"$f":"ROUND(IF((BA155^2)-(BC155^2)<0,0,SQRT((BA155^2)-(BC155^2))),0)","v":32},{"$f":"BA134","v":25},{"$f":"BD36","v":98000},{"$f":"BF36","v":35},{"$f":"ROUND(((BA155)*BD155)/43560,2)","v":92.24},{"$f":"BL36","v":0},{"$f":"BM36","v":0},{"$f":"ROUND((BF155*43560*(1/12)*BG155)/27,0)","v":0},{"$f":"(BB155*BD155)/43560","v":71.992653810835634},{"$f":"IF(BE155-BJ155<0,0,ROUND(BE155-BJ155,0))","v":0},{"$f":"ROUND((BK155*43560*(1/12)*BH155)/27,0)","v":0},{"$f":"BI155+BL155","v":0},{"$f":"ROUND(IF(S53=\"Yes\",IF(Metric,BI155*Yd3_2_M3,BI155)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(S53=\"Yes\",IF(Metric,BI155*Yd3_2_M3,BI155)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T53=\"Yes\",IF(Metric,BL155*Yd3_2_M3,BL155)*CompactionLabor,0),CubesRounding)","v":0},{"$f":"ROUND(IF(T53=\"Yes\",IF(Metric,BL155*Yd3_2_M3,BL155)*CompactionEquip,0),CubesRounding)","v":0},{"$f":"K65","v":0},{"$f":"BI53","v":0},{"$f":"Q53","v":0},{"$f":"BF53","v":0},{"$f":"BH53","v":0},{"$f":"R53","v":0},{"$f":"BG53","v":0},{"$f":"IF(RIGHT(BW155,5)=\"Truck\",DP155,IF(BW155=\"Scraper Dozer\",EF155,IF(BW155=\"Tandem Scraper\",EU155,IF(RIGHT(BW143,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BU155=\"LongHaul\",IF(RIGHT(BW155,5)=\"Truck\",DO155,IF(BW155=\"Scraper Dozer\",EE155,IF(BW155=\"Tandem Scraper\",ET155,0))),CX155)","v":0},{"$f":"IF(BU155=\"LongHaul\",IF(RIGHT(BW155,5)=\"Truck\",DR155,IF(BW155=\"Scraper Dozer\",EG155,IF(BW155=\"Tandem Scraper\",EV155,0))),CZ155)","v":0},{"$f":"IF(BU155=\"LongHaul\",IF(RIGHT(BW155,5)=\"Truck\",DR155,IF(BW155=\"Scraper Dozer\",EH155,IF(BW155=\"Tandem Scraper\",EW155,0))),DA155)","v":0},{"$f":"IF(BU155=\"LongHaul\",IF(RIGHT(BW155,5)=\"Truck\",DU155,IF(BW155=\"Scraper Dozer\",EJ155,IF(BW155=\"Tandem Scraper\",EY155,0))),DC155)","v":0},{"$f":"IF(BU155=\"LongHaul\",IF(RIGHT(BW155,5)=\"Truck\",DT155,IF(BW155=\"Scraper Dozer\",EI155,IF(BW155=\"Tandem Scraper\",EX155,0))),DB155)","v":0},{"$f":"BN36","v":0},{"$f":"BO36","v":0},{"$f":"BC65","v":0},{"$f":"L65","v":0},{"$f":"IF(RIGHT(CH155,5)=\"Truck\",FM155,IF(CH155=\"Scraper Dozer\",GC155,IF(CH155=\"Tandem Scraper\",GR155,0)))","v":0},{"$f":"IF(RIGHT(CH155,5)=\"Truck\",FL155,IF(CH155=\"Scraper Dozer\",GB155,IF(CH155=\"Tandem Scraper\",GQ155,0)))","v":0},{"$f":"IF(RIGHT(CH155,5)=\"Truck\",FO155,IF(CH155=\"Scraper Dozer\",GD155,IF(CH155=\"Tandem Scraper\",GS155,0)))","v":0},{"$f":"IF(RIGHT(CH155,5)=\"Truck\",FP155,IF(CH155=\"Scraper Dozer\",GE155,IF(CH155=\"Tandem Scraper\",GT155,0)))","v":0},{"$f":"IF(RIGHT(CH155,5)=\"Truck\",FR155,IF(CH155=\"Scraper Dozer\",GG155,IF(CH155=\"Tandem Scraper\",GV155,0)))","v":0},{"$f":"IF(RIGHT(CH155,5)=\"Truck\",FQ155,IF(CH155=\"Scraper Dozer\",GF155,IF(CH155=\"Tandem Scraper\",GU155,0)))","v":0},{"$f":"BF155+BK155","v":92.24},{"$f":"IF(OR(AND(OR(ISBLANK(M53),M53=\"No\"),OR(ISBLANK(N53),N53=\"No\")),ISBLANK(BM155)),0,ROUND(BM155/IF(ISBLANK(O53),1,(1-O53)),0))","v":0},{"$f":"BM155","v":0},{"$f":"C155*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C155*Screening","v":0},{"$f":"ABS(BT155)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",(ROUND(Ft2M*BS155,0)*INDEX(LoaderTravelEmptyArray,MATCH(E155,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E155,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",(ROUND(Ft2M*BS155,0)*INDEX(LoaderTravelLoadedArray,MATCH(E155,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E155,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E155,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(U53),NOT(ISNUMBER(U53)),U53=\"\"),IF(RIGHT(BW155,6)=\"Loader\",ROUND(SUM(CU155:CW155),2),0),U53)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E155,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",ROUND(60/CX155*CY155,0),0)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",ROUND(CP155/CZ155,0),0)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",ROUND(IF(DA155<1,1,(DA155))*INDIRECT(BV155&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",ROUND(IF(DA155<1,1,(DA155))*INDIRECT(BV155&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BW155,6)=\"Loader\",DB155+DC155,0)","v":0},{"$f":"IF(BV155=0,0,ROUND(BS155/(INDEX(INDIRECT(BV155&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV155&\"TruckLoadedWeight\"),0),MATCH(IF($CT155-INDIRECT(BV155&\"TruckRollingResistance\")<0,0,$CT155-INDIRECT(BV155&\"TruckRollingResistance\")),INDIRECT(BV155&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV155=0,0,ROUND(BS155/(INDEX(INDIRECT(BV155&\"TruckSpeedTable\"),MATCH(BR155,HaulMaterials,0),MATCH(IF(CT155-INDIRECT(BV155&\"TruckRollingResistance\")<0,0,CT155-INDIRECT(BV155&\"TruckRollingResistance\")),INDIRECT(BV155&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV155=0,0,ROUND(BS155/(INDEX(INDIRECT(BV155&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BV155&\"TruckLoadedWeight\"),0),MATCH(IF(CT155-INDIRECT(BV155&\"TruckRollingResistance\")<0,0,CT155+INDIRECT(BV155&\"TruckRollingResistance\")),INDIRECT(BV155&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BV155=0,0,ROUND(BS155/(INDEX(INDIRECT(BV155&\"TruckUHSpeedTable\"),MATCH(BR155,HaulMaterials,0),MATCH(IF(CT155-INDIRECT(BV155&\"TruckRollingResistance\")<0,0,CT155+INDIRECT(BV155&\"TruckRollingResistance\")),INDIRECT(BV155&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF155>=0,DG155,DH155)","v":0},{"$f":"IF(CF155>=0,DF155,DE155)","v":0},{"$f":"DI155+DJ155","v":0},{"$f":"IF(BV155=0,0,INDIRECT(BV155&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BV155=0,0,INDIRECT(BV155&\"TruckManuverDump\"))","v":0},{"$f":"IF(BV155=0,0,INDIRECT(BV155&IF(INDIRECT(BV155&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(U53),NOT(ISNUMBER(U53)),U53=\"\"),SUM(DK155:DN155),U53)","v":0},{"$f":"IF(DN155=0,0,IF(OR(ISBLANK(V53),NOT(ISNUMBER(V53)),V53=\"\"),IF((DO155-DN155)/DN155<=1,2,ROUNDUP((DO155-DN155)/DN155,0)),V53))","v":0},{"$f":"IF(BV155=0,0,ROUND((60/DO155)*INDIRECT(BV155&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BV155=0,0,ROUND(DP155*DQ155*TruckOperator*INDIRECT(BV155&\"TruckJobEfficiency\")*INDIRECT(BV155&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DR155=0,0,IF(ROUND(CP155/DR155,HoursRounding)<1,1,ROUND(CP155/DR155,HoursRounding)))","v":0},{"$f":"IF(BV155=0,0,ROUND(IF(DS155<1,1,(DS155))*((DP155*INDIRECT(BV155&\"TruckEquipRate\"))+INDIRECT(BV155&\"LoaderEquipRate\")+INDIRECT(BV155&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BV155=0,0,ROUND(IF(DS155<1,1,(DS155))*((DP155*INDIRECT(BV155&\"TruckLaborRate\"))+INDIRECT(BV155&\"LoaderLaborRate\")+INDIRECT(BV155&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DT155+DU155","v":0},{"$f":"ROUND(BS155/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT155-HaulScraperRollingResistance<0,0,CT155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR155=0,0,ROUND(BS155/(INDEX(HaulScraperSpeedTable,MATCH(BR155,HaulMaterials,0)+1,MATCH(IF(CT155-HaulScraperRollingResistance<0,0,CT155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS155/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CT155-HaulScraperRollingResistance<0,0,CT155+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR155=0,0,ROUND(BS155/(INDEX(HaulScraperUHSpeedTable,MATCH(BR155,HaulMaterials,0),MATCH(IF(CT155-HaulScraperRollingResistance<0,0,CT155+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT155>=0,DY155,DZ155)","v":0},{"$f":"IF(BT155>=0,DX155,DW155)","v":0},{"$f":"EA155+EB155","v":0},{"$f":"IF(D155=0,0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(U53),NOT(ISNUMBER(U53)),U53=\"\"),SUM(EC155:ED155),U53)","v":0},{"$f":"IF(ED155=0,0,IF(OR(ISBLANK(V53),NOT(ISNUMBER(V53)),V53=\"\"),IF(TRUNC(EC155/ED155,0)<1,1,ROUND(EC155/ED155,0)+1),V53))","v":0},{"$f":"IF(EF155=0,0,ROUND((60/(EC155+ED155)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EF155,CubesRounding))","v":0},{"$f":"IF(EG155=0,0,IF(ROUND(CP155/EG155,HoursRounding)<1,1,ROUND(CP155/EG155,HoursRounding)))","v":0},{"$f":"ROUND(IF(EH155<1,1,EH155)*((EF155*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":421},{"$f":"ROUND(IF(EH155<1,1,EH155)*((EF155*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":59},{"$f":"EI155+EJ155","v":480},{"$f":"ROUND(BS155/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT155-TandemScraperRollingResistance<0,0,CT155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR155=0,0,ROUND(BS155/(INDEX(TandemScraperSpeedTable,MATCH(BR155,HaulMaterials,0)+1,MATCH(IF(CT155-TandemScraperRollingResistance<0,0,CT155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BS155/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CT155-TandemScraperRollingResistance<0,0,CT155+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR155=0,0,ROUND(BS155/(INDEX(TandemScraperUHSpeedTable,MATCH(BR155,HaulMaterials,0),MATCH(IF(CT155-TandemScraperRollingResistance<0,0,CT155+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BT155>=0,EN155,EO155)","v":0},{"$f":"IF(BT155>=0,EM155,EL155)","v":0},{"$f":"EP155+EQ155","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(U53),NOT(ISNUMBER(U53)),U53=\"\"),SUM(ER155:ES155),U53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(V53),NOT(ISNUMBER(V53)),V53=\"\"),IF(TRUNC(ER155/ES155,0)<2,2,TRUNC(ER155/ES155,0)+IF(MOD(TRUNC(ER155/ES155,0),2),1,0)),V53+IF(MOD(V53,2)>0,1))","v":2},{"$f":"ROUND((60/(ER155+ES155)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EU155,CubesRounding)","v":2626},{"$f":"IF(ROUND(CP155/EV155,HoursRounding)<1,1,ROUND(CP155/EV155,HoursRounding))","v":1},{"$f":"ROUND(IF(EW155<1,1,EW155)*((EU155*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EW155<1,1,EW155)*((EU155*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EX155+EY155","v":1004},{"$f":"ABS(CF155)","v":0},{"$f":"IF(CG155=0,0,ROUND(CE155/(INDEX(INDIRECT(CG155&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG155&\"TruckLoadedWeight\"),0),MATCH(IF(FA155-INDIRECT(CG155&\"TruckRollingResistance\")<0,0,FA155-INDIRECT(CG155&\"TruckRollingResistance\")),INDIRECT(CG155&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG155=0,0,ROUND(CE155/(INDEX(INDIRECT(CG155&\"TruckSpeedTable\"),MATCH(BR155,HaulMaterials,0),MATCH(IF(FA155-INDIRECT(CG155&\"TruckRollingResistance\")<0,0,FA155-INDIRECT(CG155&\"TruckRollingResistance\")),INDIRECT(CG155&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG155=0,0,ROUND(CE155/(INDEX(INDIRECT(CG155&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CG155&\"TruckLoadedWeight\"),0),MATCH(IF(FA155-INDIRECT(CG155&\"TruckRollingResistance\")<0,0,FA155+INDIRECT(CG155&\"TruckRollingResistance\")),INDIRECT(CG155&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CG155=0,0,ROUND(CE155/(INDEX(INDIRECT(CG155&\"TruckUHSpeedTable\"),MATCH(BR155,HaulMaterials,0),MATCH(IF(FA155-INDIRECT(CG155&\"TruckRollingResistance\")<0,0,FA155+INDIRECT(CG155&\"TruckRollingResistance\")),INDIRECT(CG155&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CF155>=0,FD155,FE155)","v":0},{"$f":"IF(CF155>=0,FC155,FB155)","v":0},{"$f":"FF155+FG155","v":0},{"$f":"IF(CG155=0,0,INDIRECT(CG155&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CG155=0,0,INDIRECT(CG155&\"TruckManuverDump\"))","v":0},{"$f":"IF(CG155=0,0,INDIRECT(CG155&IF(INDIRECT(CG155&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M65),NOT(ISNUMBER(M65)),M65=\"\"),SUM(FH155:FK155),M65)","v":0},{"$f":"IF(FK155=0,0,IF(OR(ISBLANK(N65),NOT(ISNUMBER(N65)),N65=\"\"),IF((FL155-FK155)/FK155<=1,2,ROUNDUP((FL155-FK155)/FK155,0)),N65))","v":0},{"$f":"IF(CG155=0,0,ROUND((60/FL155)*INDIRECT(CG155&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CG155=0,0,ROUND(FM155*FN155*TruckOperator*INDIRECT(CG155&\"TruckJobEfficiency\")*INDIRECT(CG155&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FO155=0,0,IF(ROUND(CQ155/FO155,HoursRounding)<1,1,ROUND(CQ155/FO155,HoursRounding)))","v":0},{"$f":"IF(CG155=0,0,ROUND(IF(FP155<1,1,(FP155))*((FM155*INDIRECT(CG155&\"TruckEquipRate\"))+INDIRECT(CG155&\"LoaderEquipRate\")+INDIRECT(CG155&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CG155=0,0,ROUND(IF(FP155<1,1,(FP155))*((FM155*INDIRECT(CG155&\"TruckLaborRate\"))+INDIRECT(CG155&\"LoaderLaborRate\")+INDIRECT(CG155&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FQ155+FR155","v":0},{"$f":"ROUND(CE155/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA155-HaulScraperRollingResistance<0,0,FA155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR155=0,0,ROUND(CE155/(INDEX(HaulScraperSpeedTable,MATCH(BR155,HaulMaterials,0)+1,MATCH(IF(FA155-HaulScraperRollingResistance<0,0,FA155-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE155/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FA155-HaulScraperRollingResistance<0,0,FA155+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR155=0,0,ROUND(CE155/(INDEX(HaulScraperUHSpeedTable,MATCH(BR155,HaulMaterials,0),MATCH(IF(FA155-HaulScraperRollingResistance<0,0,FA155+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF155>=0,FV155,FW155)","v":0},{"$f":"IF(CF155>=0,FU155,FT155)","v":0},{"$f":"FX155+FY155","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M65),NOT(ISNUMBER(M65)),M65=\"\"),SUM(FZ155:GA155),M65)","v":1.2},{"$f":"IF(OR(ISBLANK(N65),NOT(ISNUMBER(N65)),N65=\"\"),IF(TRUNC(FZ155/GA155,0)<1,1,ROUND(FZ155/GA155,0)+1),N65)","v":1},{"$f":"ROUND((60/(FZ155+GA155)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GC155,CubesRounding)","v":1204},{"$f":"IF(ROUND(CQ155/GD155,HoursRounding)<1,1,ROUND($CQ155/GD155,HoursRounding))","v":1},{"$f":"ROUND(IF(GE155<1,1,GE155)*((GC155*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(GE155<1,1,GE155)*((GC155*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"GF155+GG155","v":908},{"$f":"ROUND(CE155/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA155-TandemScraperRollingResistance<0,0,FA155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR155=0,0,ROUND(CE155/(INDEX(TandemScraperSpeedTable,MATCH(BR155,HaulMaterials,0)+1,MATCH(IF(FA155-TandemScraperRollingResistance<0,0,FA155-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CE155/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FA155-TandemScraperRollingResistance<0,0,FA155+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BR155=0,0,ROUND(CE155/(INDEX(TandemScraperUHSpeedTable,MATCH(BR155,HaulMaterials,0),MATCH(IF(FA155-TandemScraperRollingResistance<0,0,FA155+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CF155>=0,GK155,GL155)","v":0},{"$f":"IF(CF155>=0,GJ155,GI155)","v":0},{"$f":"GM155+GN155","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M65),NOT(ISNUMBER(M65)),M65=\"\"),SUM(GO155:GP155),M65)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N65),NOT(ISNUMBER(N65)),N65=\"\"),IF(TRUNC(GO155/GP155,0)<2,2,TRUNC(GO155/GP155,0)+IF(MOD(TRUNC(GO155/GP155,0),2),1,0)),N65+IF(MOD(N65,2)>0,1))","v":2},{"$f":"ROUND((60/(GO155+GP155)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GR155,CubesRounding)","v":2626},{"$f":"IF(ROUND(CQ155/GS155,HoursRounding)<1,1,ROUND(CQ155/GS155,HoursRounding))","v":1},{"$f":"ROUND(IF(GT155<1,1,GT155)*((GR155*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GT155<1,1,GT155)*((GR155*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GU155+GV155","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C154:C156)=0,0,SUM(C154:C156))","v":0},{"$f":"IF(SUM(D154:D156)=0,0,SUM(D154:D156))","v":0},null,null,null,null,{"$f":"IF(SUM(I154:I156)=0,0,SUM(I154:I156))","v":0},null,null,null,null,{"$f":"IF(SUM(N154:N156)=0,0,SUM(N154:N156))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
["Quarries & Borrow Pits - Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet - Cover Layer 3",null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,"Costs",null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Growth Media Volume","Growth Media Replacement Fleet","Cycle Time","Fleet Productivity","Haul Fleet Size","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Topsoiling Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet","GM Fleet Cycle","GM Productivity for selected fleet","Final Slope Length","Final Slope Width","Final Lift Height","Final Slope Area","Slope \nTopsoil Volume","Final Slope Footprint","Final Flat Area","Flat Area \nTopsoil Volume",null,"Haul material","Distance to placement","Fleet Size","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Slope Total Fleet Time","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","ft","ft","ft","acres","cu yd","acres","acres","cu yd",null,null,"ft",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),AND(ISBLANK(AA35),ISBLANK(AB35)),AND(ISBLANK(AA35),ISBLANK(AB657),ISBLANK(AC35),ISBLANK(AD35))),\"\",IF(Metric,ROUND(CY_2_M3*(BH166+BK166),0),BH166+BK166))","v":""},{"$f":"IF(OR(ISBLANK(B35),C166=\"\",C166=0),\"\",IF(C166=0,\"\",IF(ISBLANK(O64),\"Cover Material!\",IF(ISBLANK(P64),\"Select Fleet\",IF(RIGHT(P64,5)=\"Truck\",INDIRECT(BD64&\"Truck\")&\"/\"&INDIRECT(BD64&\"Loader\")&\"/\"&INDIRECT(BD64&\"TruckDozer\"),IF(BD64=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD64=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C166=\"\",C166=0),\"\",IF(ISBLANK(O64),\"Cover Material!\",IF(ISBLANK(P64),\"Select Fleet\",BB166)))","v":""},{"$f":"IF(OR(ISBLANK(B35),C166=\"\",C166=0),\"\",IF(ISBLANK(O64),\"Cover Material!\",IF(ISBLANK(P64),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC166,0),BC166))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C166=\"\"),\"\",IF(ISBLANK(O64),\"Cover Material!\",IF(ISBLANK(P64),\"Select Fleet\",IF(RIGHT(BA166,5)=\"Truck\",CB166,IF(BA166=\"Scraper Dozer\",CR166,IF(BA166=\"Tandem Scraper\",DG166,\"\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C166=\"\"),0,IF(ISBLANK(O64),\"Cover Material!\",IF(ISBLANK(P64),\"Select Fleet\",IF(RIGHT(BA166,5)=\"Truck\",CE166+CF166,IF(BA166=\"Scraper Dozer\",CT166+CU166,IF(BA166=\"Tandem Scraper\",DI166+DJ166,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C166=\"\"),0,IF(RIGHT(BA166,5)=\"Truck\",CH166,IF(BA166=\"Scraper Dozer\",CW166,IF(BA166=\"Tandem Scraper\",DL166,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C166=\"\"),0,IF(RIGHT(BA166,5)=\"Truck\",CG166,IF(BA166=\"Scraper Dozer\",CV166,IF(BA166=\"Tandem Scraper\",DK166,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C166=\"\"),0,IF(C166=0,0,IF(AND(I166=\"\",J166=\"\"),0,SUM(I166:J166))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P64","v":0},{"$f":"IF(RIGHT(BA166,5)=\"Truck\",CA166,IF(BA166=\"Scraper Dozer\",CP166,IF(BA166=\"Tandem Scraper\",DE166,0)))","v":0},{"$f":"IF(RIGHT(BA166,5)=\"Truck\",CD166,IF(BA166=\"Scraper Dozer\",CS166,IF(BA166=\"Tandem Scraper\",DH166,0)))","v":0},{"$f":"BX133","v":0},{"$f":"ROUND(IF((BD166^2)-(BF166^2)<0,0,SQRT((BD166^2)-(BF166^2))),0)","v":0},{"$f":"BC35","v":0},{"$f":"ROUND(((BD166)*BD35)/43560,2)","v":0},{"$f":"ROUND((BG166*43560*(1/12)*BP35)/27,0)","v":0},{"$f":"(BE166*BD35)/43560","v":0},{"$f":"IF(BF35-BI166<0,0,ROUND(BF35-BI166,0))","v":0},{"$f":"ROUND((BJ166*43560*(1/12)*BQ35)/27,0)","v":0},null,{"$f":"O64","v":0},{"$f":"BR35","v":0},{"$f":"BD64","v":0},{"$f":"ABS(BS35)","v":0},{"$f":"IF(BD64=0,0,ROUND(BR35/(INDEX(INDIRECT(BD64&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD64&\"TruckLoadedWeight\"),0),MATCH(IF(BP166-INDIRECT(BD64&\"TruckRollingResistance\")<0,0,BP166-INDIRECT(BD64&\"TruckRollingResistance\")),INDIRECT(BD64&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD64=0,0,ROUND(BR35/(INDEX(INDIRECT(BD64&\"TruckSpeedTable\"),MATCH(O64,HaulMaterials,0),MATCH(IF(BP166-INDIRECT(BD64&\"TruckRollingResistance\")<0,0,BP166-INDIRECT(BD64&\"TruckRollingResistance\")),INDIRECT(BD64&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO166=0,0,ROUND(BN166/(INDEX(INDIRECT(BO166&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BO166&\"TruckLoadedWeight\"),0),MATCH(IF(BP166-INDIRECT(BO166&\"TruckRollingResistance\")<0,0,BP166+INDIRECT(BO166&\"TruckRollingResistance\")),INDIRECT(BO166&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BO166=0,0,ROUND(BN166/(INDEX(INDIRECT(BO166&\"TruckUHSpeedTable\"),MATCH(BM166,HaulMaterials,0),MATCH(IF(BP166-INDIRECT(BO166&\"TruckRollingResistance\")<0,0,BP166+INDIRECT(BO166&\"TruckRollingResistance\")),INDIRECT(BO166&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS35>=0,BS166,BT166)","v":0},{"$f":"IF(BS35>=0,BR166,BQ166)","v":0},{"$f":"BU166+BV166","v":0},{"$f":"IF(BD64=0,0,INDIRECT(BD64&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BD64=0,0,INDIRECT(BD64&\"TruckManuverDump\"))","v":0},{"$f":"IF(BD64=0,0,INDIRECT(BD64&IF(INDIRECT(BD64&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q64),NOT(ISNUMBER(Q64)),Q64=\"\"),SUM(BW166:BZ166),Q64)","v":0},{"$f":"IF(BZ166=0,0,IF(OR(ISBLANK(R64),NOT(ISNUMBER(R64)),R64=\"\"),IF((CA166-BZ166)/BZ166<=1,2,ROUNDUP((CA166-BZ166)/BZ166,0)),R64))","v":0},{"$f":"IF(BD64=0,0,ROUND((60/CA166)*INDIRECT(BD64&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BD64=0,0,ROUND(CB166*CC166*HaulOperator*INDIRECT(BD64&\"TruckJobEfficiency\")*INDIRECT(BD64&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CD166=0,0,ROUND(BH166/CD166,HoursRounding))","v":0},{"$f":"IF(CD166=0,0,ROUND(BK166/CD166,HoursRounding))","v":0},{"$f":"IF(BD64=0,0,ROUND(IF(CE166+CF166<1,1,CE166+CF166)*((CB166*INDIRECT(BD64&\"TruckEquipRate\"))+INDIRECT(BD64&\"LoaderEquipRate\")+INDIRECT(BD64&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BD64=0,0,ROUND(IF(CE166+CF166<1,1,CE166+CF166)*((CB166*INDIRECT(BD64&\"TruckLaborRate\"))+INDIRECT(BD64&\"LoaderLaborRate\")+INDIRECT(BD64&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF(C166=0,\"\",CG166+CH166)","v":0},{"$f":"ROUND(BR35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP166-HaulScraperRollingResistance<0,0,BP166-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM166=0,0,ROUND(BR35/(INDEX(HaulScraperSpeedTable,MATCH(BM166,HaulMaterials,0)+1,MATCH(IF(BP166-HaulScraperRollingResistance<0,0,BP166-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN166/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP166-HaulScraperRollingResistance<0,0,BP166+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM166=0,0,ROUND(BN166/(INDEX(HaulScraperUHSpeedTable,MATCH(BM166,HaulMaterials,0),MATCH(IF(BP166-HaulScraperRollingResistance<0,0,BP166+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BS35>=0,CL166,CM166)","v":0},{"$f":"IF(BS35>=0,CK166,CJ166)","v":0},{"$f":"CN166+CO166","v":0},{"$f":"IF(OR(ISBLANK(B35),C166=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(B35),C166=0),0,IF(TRUNC(CP166/CQ166,0)<1,1,ROUND(CP166/CQ166,0)+1))","v":0},{"$f":"IF(OR(ISBLANK(B35),C166=0),0,ROUND((60/(CP166+CQ166)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*CR166,CubesRounding))","v":0},{"$f":"IF(CS166=0,0,ROUND(BH166/CS166,HoursRounding))","v":0},{"$f":"IF(CS166=0,0,ROUND(BK166/CS166,HoursRounding))","v":0},{"$f":"ROUND(IF(CT166+CU166<1,1,CT166+CU166)*((CR166*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(CT166+CU166<1,1,CT166+CU166)*((CR166*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"IF(C166=0,\"\",CV166+CW166)","v":663},{"$f":"ROUND(BR35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP166-TandemScraperRollingResistance<0,0,BP166-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM166=0,0,ROUND(BR35/(INDEX(TandemScraperSpeedTable,MATCH(BM166,HaulMaterials,0)+1,MATCH(IF(BP166-TandemScraperRollingResistance<0,0,BP166-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN166/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP166-TandemScraperRollingResistance<0,0,BP166+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM166=0,0,ROUND(BN166/(INDEX(TandemScraperUHSpeedTable,MATCH(BM166,HaulMaterials,0),MATCH(IF(BP166-TandemScraperRollingResistance<0,0,BP166+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ45>=0,DA166,DB166)","v":0},{"$f":"IF(BY45>=0,CZ166,CY166)","v":0},{"$f":"DC166+DD166","v":0},{"$f":"IF(OR(ISBLANK(B45),C166=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DF166=0,0,IF(TRUNC(DE166/DF166,0)<2,2,TRUNC(DE166/DF166,0)+IF(MOD(TRUNC(DE166/DF166,0),2),1,0)))","v":0},{"$f":"IF(OR(ISBLANK(B45),C166=0),0,ROUND((60/(DE166+DF166)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DG166,CubesRounding))","v":0},{"$f":"IF(DH166=0,0,ROUND(BH166/DH166,HoursRounding))","v":0},{"$f":"IF(DH166=0,0,ROUND(BK166/DH166,HoursRounding))","v":0},{"$f":"ROUND(IF(DI166+DJ166<1,1,DI166+DJ166)*((DG166*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":123},{"$f":"ROUND(IF(DI166+DJ166<1,1,DI166+DJ166)*((DG166*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":26},{"$f":"IF(C166=0,\"\",DK166+DL166)","v":149}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},{"$f":"IF(OR(ISBLANK(B36),AND(ISBLANK(AA36),ISBLANK(AB36)),AND(ISBLANK(AA36),ISBLANK(AB658),ISBLANK(AC36),ISBLANK(AD36))),\"\",IF(Metric,ROUND(CY_2_M3*(BH167+BK167),0),BH167+BK167))","v":223221},{"$f":"IF(OR(ISBLANK(B36),C167=\"\",C167=0),\"\",IF(C167=0,\"\",IF(ISBLANK(O65),\"Cover Material!\",IF(ISBLANK(P65),\"Select Fleet\",IF(RIGHT(P65,5)=\"Truck\",INDIRECT(BD65&\"Truck\")&\"/\"&INDIRECT(BD65&\"Loader\")&\"/\"&INDIRECT(BD65&\"TruckDozer\"),IF(BD65=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD65=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":"777G/992K/D9T"},{"$f":"IF(OR(ISBLANK(B36),C167=\"\",C167=0),\"\",IF(ISBLANK(O65),\"Cover Material!\",IF(ISBLANK(P65),\"Select Fleet\",BB167)))","v":10.96},{"$f":"IF(OR(ISBLANK(B36),C167=\"\",C167=0),\"\",IF(ISBLANK(O65),\"Cover Material!\",IF(ISBLANK(P65),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC167,0),BC167))))","v":909},{"$f":"IF(OR(ISBLANK(B36),C167=\"\"),\"\",IF(ISBLANK(O65),\"Cover Material!\",IF(ISBLANK(P65),\"Select Fleet\",IF(RIGHT(BA167,5)=\"Truck\",CB167,IF(BA167=\"Scraper Dozer\",CR167,IF(BA167=\"Tandem Scraper\",DG167,\"\"))))))","v":3},{"$f":"IF(OR(ISBLANK(B36),C167=\"\"),0,IF(ISBLANK(O65),\"Cover Material!\",IF(ISBLANK(P65),\"Select Fleet\",IF(RIGHT(BA167,5)=\"Truck\",CE167+CF167,IF(BA167=\"Scraper Dozer\",CT167+CU167,IF(BA167=\"Tandem Scraper\",DI167+DJ167,\"\"))))))","v":246},{"$f":"IF(OR(ISBLANK(B36),C167=\"\"),0,IF(RIGHT(BA167,5)=\"Truck\",CH167,IF(BA167=\"Scraper Dozer\",CW167,IF(BA167=\"Tandem Scraper\",DL167,0))))","v":31766},{"$f":"IF(OR(ISBLANK(B36),C167=\"\"),0,IF(RIGHT(BA167,5)=\"Truck\",CG167,IF(BA167=\"Scraper Dozer\",CV167,IF(BA167=\"Tandem Scraper\",DK167,0))))","v":563711},{"$f":"IF(OR(ISBLANK(B36),C167=\"\"),0,IF(C167=0,0,IF(AND(I167=\"\",J167=\"\"),0,SUM(I167:J167))))","v":595477},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P65","v":"Large Truck"},{"$f":"IF(RIGHT(BA167,5)=\"Truck\",CA167,IF(BA167=\"Scraper Dozer\",CP167,IF(BA167=\"Tandem Scraper\",DE167,0)))","v":10.96},{"$f":"IF(RIGHT(BA167,5)=\"Truck\",CD167,IF(BA167=\"Scraper Dozer\",CS167,IF(BA167=\"Tandem Scraper\",DH167,0)))","v":909},{"$f":"BX134","v":41},{"$f":"ROUND(IF((BD167^2)-(BF167^2)<0,0,SQRT((BD167^2)-(BF167^2))),0)","v":32},{"$f":"BC36","v":25},{"$f":"ROUND(((BD167)*BD36)/43560,2)","v":92.24},{"$f":"ROUND((BG167*43560*(1/12)*BP36)/27,0)","v":223221},{"$f":"(BE167*BD36)/43560","v":71.992653810835634},{"$f":"IF(BF36-BI167<0,0,ROUND(BF36-BI167,0))","v":0},{"$f":"ROUND((BJ167*43560*(1/12)*BQ36)/27,0)","v":0},null,{"$f":"O65","v":"Alluvium"},{"$f":"BR36","v":6000},{"$f":"BD65","v":"Large"},{"$f":"ABS(BS36)","v":0},{"$f":"IF(BD65=0,0,ROUND(BR36/(INDEX(INDIRECT(BD65&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD65&\"TruckLoadedWeight\"),0),MATCH(IF(BP167-INDIRECT(BD65&\"TruckRollingResistance\")<0,0,BP167-INDIRECT(BD65&\"TruckRollingResistance\")),INDIRECT(BD65&\"TruckDownhillSlopes\"),-1))*88),2))","v":3.14},{"$f":"IF(BD65=0,0,ROUND(BR36/(INDEX(INDIRECT(BD65&\"TruckSpeedTable\"),MATCH(O65,HaulMaterials,0),MATCH(IF(BP167-INDIRECT(BD65&\"TruckRollingResistance\")<0,0,BP167-INDIRECT(BD65&\"TruckRollingResistance\")),INDIRECT(BD65&\"TruckDownhillSlopes\"),-1))*88),2))","v":3.14},{"$f":"IF(BO167=0,0,ROUND(BN167/(INDEX(INDIRECT(BO167&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BO167&\"TruckLoadedWeight\"),0),MATCH(IF(BP167-INDIRECT(BO167&\"TruckRollingResistance\")<0,0,BP167+INDIRECT(BO167&\"TruckRollingResistance\")),INDIRECT(BO167&\"TruckUHSlopes\"),-1))*88),2))","v":3.14},{"$f":"IF(BO167=0,0,ROUND(BN167/(INDEX(INDIRECT(BO167&\"TruckUHSpeedTable\"),MATCH(BM167,HaulMaterials,0),MATCH(IF(BP167-INDIRECT(BO167&\"TruckRollingResistance\")<0,0,BP167+INDIRECT(BO167&\"TruckRollingResistance\")),INDIRECT(BO167&\"TruckUHSlopes\"),-1))*88),2))","v":3.14},{"$f":"IF(BS36>=0,BS167,BT167)","v":3.14},{"$f":"IF(BS36>=0,BR167,BQ167)","v":3.14},{"$f":"BU167+BV167","v":6.28},{"$f":"IF(BD65=0,0,INDIRECT(BD65&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BD65=0,0,INDIRECT(BD65&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BD65=0,0,INDIRECT(BD65&IF(INDIRECT(BD65&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(OR(ISBLANK(Q65),NOT(ISNUMBER(Q65)),Q65=\"\"),SUM(BW167:BZ167),Q65)","v":10.96},{"$f":"IF(BZ167=0,0,IF(OR(ISBLANK(R65),NOT(ISNUMBER(R65)),R65=\"\"),IF((CA167-BZ167)/BZ167<=1,2,ROUNDUP((CA167-BZ167)/BZ167,0)),R65))","v":3},{"$f":"IF(BD65=0,0,ROUND((60/CA167)*INDIRECT(BD65&\"TruckAvgCapacity\"),CubesRounding))","v":365},{"$f":"IF(BD65=0,0,ROUND(CB167*CC167*HaulOperator*INDIRECT(BD65&\"TruckJobEfficiency\")*INDIRECT(BD65&\"TruckAltitudeDeration\"),CubesRounding))","v":909},{"$f":"IF(CD167=0,0,ROUND(BH167/CD167,HoursRounding))","v":246},{"$f":"IF(CD167=0,0,ROUND(BK167/CD167,HoursRounding))","v":0},{"$f":"IF(BD65=0,0,ROUND(IF(CE167+CF167<1,1,CE167+CF167)*((CB167*INDIRECT(BD65&\"TruckEquipRate\"))+INDIRECT(BD65&\"LoaderEquipRate\")+INDIRECT(BD65&\"TruckDozerEquipRate\")),0))","v":563711},{"$f":"IF(BD65=0,0,ROUND(IF(CE167+CF167<1,1,CE167+CF167)*((CB167*INDIRECT(BD65&\"TruckLaborRate\"))+INDIRECT(BD65&\"LoaderLaborRate\")+INDIRECT(BD65&\"TruckDozerLaborRate\")),0))","v":31766},{"$f":"IF(C167=0,\"\",CG167+CH167)","v":595477},{"$f":"ROUND(BR36/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP167-HaulScraperRollingResistance<0,0,BP167-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":1.95},{"$f":"IF(BM167=0,0,ROUND(BR36/(INDEX(HaulScraperSpeedTable,MATCH(BM167,HaulMaterials,0)+1,MATCH(IF(BP167-HaulScraperRollingResistance<0,0,BP167-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":1.95},{"$f":"ROUND(BN167/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BP167-HaulScraperRollingResistance<0,0,BP167+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":1.95},{"$f":"IF(BM167=0,0,ROUND(BN167/(INDEX(HaulScraperUHSpeedTable,MATCH(BM167,HaulMaterials,0),MATCH(IF(BP167-HaulScraperRollingResistance<0,0,BP167+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":2.0499999999999998},{"$f":"IF(BS36>=0,CL167,CM167)","v":1.95},{"$f":"IF(BS36>=0,CK167,CJ167)","v":1.95},{"$f":"CN167+CO167","v":3.9},{"$f":"IF(OR(ISBLANK(B36),C167=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(B36),C167=0),0,IF(TRUNC(CP167/CQ167,0)<1,1,ROUND(CP167/CQ167,0)+1))","v":4},{"$f":"IF(OR(ISBLANK(B36),C167=0),0,ROUND((60/(CP167+CQ167)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*HaulOperator)*CR167,CubesRounding))","v":1133},{"$f":"IF(CS167=0,0,ROUND(BH167/CS167,HoursRounding))","v":197},{"$f":"IF(CS167=0,0,ROUND(BK167/CS167,HoursRounding))","v":0},{"$f":"ROUND(IF(CT167+CU167<1,1,CT167+CU167)*((CR167*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":299972},{"$f":"ROUND(IF(CT167+CU167<1,1,CT167+CU167)*((CR167*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":23805},{"$f":"IF(C167=0,\"\",CV167+CW167)","v":323777},{"$f":"ROUND(BR36/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP167-TandemScraperRollingResistance<0,0,BP167-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":1.95},{"$f":"IF(BM167=0,0,ROUND(BR36/(INDEX(TandemScraperSpeedTable,MATCH(BM167,HaulMaterials,0)+1,MATCH(IF(BP167-TandemScraperRollingResistance<0,0,BP167-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":1.95},{"$f":"ROUND(BN167/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BP167-TandemScraperRollingResistance<0,0,BP167+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":1.95},{"$f":"IF(BM167=0,0,ROUND(BN167/(INDEX(TandemScraperUHSpeedTable,MATCH(BM167,HaulMaterials,0),MATCH(IF(BP167-TandemScraperRollingResistance<0,0,BP167+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":1.95},{"$f":"IF(BZ46>=0,DA167,DB167)","v":1.95},{"$f":"IF(BY46>=0,CZ167,CY167)","v":1.95},{"$f":"DC167+DD167","v":3.9},{"$f":"IF(OR(ISBLANK(B46),C167=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DF167=0,0,IF(TRUNC(DE167/DF167,0)<2,2,TRUNC(DE167/DF167,0)+IF(MOD(TRUNC(DE167/DF167,0),2),1,0)))","v":0},{"$f":"IF(OR(ISBLANK(B46),C167=0),0,ROUND((60/(DE167+DF167)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DG167,CubesRounding))","v":0},{"$f":"IF(DH167=0,0,ROUND(BH167/DH167,HoursRounding))","v":0},{"$f":"IF(DH167=0,0,ROUND(BK167/DH167,HoursRounding))","v":0},{"$f":"ROUND(IF(DI167+DJ167<1,1,DI167+DJ167)*((DG167*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":123},{"$f":"ROUND(IF(DI167+DJ167<1,1,DI167+DJ167)*((DG167*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":26},{"$f":"IF(C167=0,\"\",DK167+DL167)","v":149}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0\n0\n"]
[null,null,{"$f":"IF(SUM(C166:C168)=0,0,SUM(C166:C168))","v":223221},null,null,null,null,{"$f":"IF(SUM(H166:H168)=0,0,SUM(H166:H168))","v":246},{"$f":"IF(SUM(I166:I168)=0,0,SUM(I166:I168))","v":31766},{"$f":"IF(SUM(J166:J168)=0,0,SUM(J166:J168))","v":563711},{"$f":"IF(SUM(K166:K168)=0,0,SUM(K166:K168))","v":595477}]
[]
[]
[]
["Quarries & Borrow Pits - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,null,null,null,"Scarifying Costs",null,null,"Regegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,"SLOPE",null,null,"FLAT",null,null,null,null,null,null,"SLOPE",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Slope\nArea","Flat\nArea","Total\nSurface\nArea","Final Slope Length","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Slope Scarifying/\nRipping Hours","Flat Area Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revegetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Slope Area","Final Flat Area","Final slope Length","Average long distance","Flat Area Width",null,"Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Total Slope Distance","Slope Ripping","Flat Area No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ft",null,null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$",null,"ft","hr",null,"ft","hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BG166=0,0,IF(Metric,ROUND(Ac2Ha*BA177,2),BA177)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BJ166=0,\"\",IF(Metric,ROUND(Ac2Ha*BB177,2),BB177)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(C177=\"Slope Input!\",\"\",IF(Metric,ROUND(C177+IF(D177=\"\",0,D177),2),C177+IF(D177=\"\",0,D177))))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BC177=0,\"\",IF(J35>1/L35*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC177,0),BC177))))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(OR(ISBLANK(Z64),Z64=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BE35,0),BE35)))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(ISBLANK(AA64),\"\",IF(RIGHT(AA64,5)=\"Dozer\",INDIRECT(\"Rip\"&BE64&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(Y64),Y64=\"No\"),ISBLANK(AA64)),0,IF(ISBLANK(AA64),\"Select Fleet\",IF(AA64=\"Small Dozer\",BR177,IF(AA64=\"Med Dozer\",CA177,IF(AA64=\"Large Dozer\",CJ177,BI177)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(Z64),Z64=\"No\",D177=\"\"),ISBLANK(AA64)),0,IF(ISBLANK(AA64),\"Select Fleet\",IF(AA64=\"Small Dozer\",BU177,IF(AA64=\"Med Dozer\",CD177,IF(AA64=\"Large Dozer\",CM177,BL177)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(OR(ISBLANK(Y64),Y64=\"No\"),OR(ISBLANK(Z64),Z64=\"No\"))),0,IF(OR(P35=0,P35=\"\"),\"Enter Rip Dist!\",IF(AA64=\"Small Dozer\",BW177,IF(AA64=\"Med Dozer\",CF177,IF(AA64=\"Large Dozer\",CO177,IF(ISBLANK(AA64),0,BN177))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),AND(OR(ISBLANK(Y64),Y64=\"No\"),OR(ISBLANK(Z64),Z64=\"No\"))),0,IF(OR(P35=0,P35=\"\"),\"Enter Rip Dist!\",IF(OR(ISNUMBER(I177),ISNUMBER(J177)),IF(AA64=\"Small Dozer\",BV177,IF(AA64=\"Med Dozer\",CE177,IF(AA64=\"Large Dozer\",CN177,IF(ISBLANK(AA64),\"\",BM177)))),0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),J177=\"\"),0,IF(OR(ISNUMBER(L177),ISNUMBER(K177)),L177+K177,0))","v":0},{"$f":"IF(AND(OR(S64=\"None\",ISBLANK(S64)),OR(T64=\"None\",ISBLANK(T64))),0,DG177)","v":0},{"$f":"IF(AND(OR(S64=\"None\",ISBLANK(S64)),OR(T64=\"None\",ISBLANK(T64))),0,DF177)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(DK177)),0,DK177)","v":0},{"$f":"IF(AND(N177=\"\",O177=\"\",P177=\"\"),0,SUM(N177:P177))","v":0},{"$f":"IF(F177=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF142<0.1,0.1,ROUND(BF142,2))","v":0.1},{"$f":"IF(BJ166<0.1,0.1,BJ166)","v":0.1},{"$f":"BX133","v":0},{"$f":"BE35","v":0},{"$f":"IF(BD177=0,0,ROUND(BB177*43560/BD177,0))","v":0},null,{"$f":"ROUND(BC177/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG177*BD35","v":0},{"$f":"IF(ISBLANK(B35),0,IF(OR(Y64=\"\",Y64=\"No\"),0,ROUND((BH177/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG177*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)))","v":0},{"$f":"ROUND(BE177/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BJ177*BD177","v":0},{"$f":"IF(OR(ISBLANK(B35),Z64=\"\",Z64=\"No\"),0,ROUND((BK177/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BJ177*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BI177+BL177)<1,1,(BI177+BL177))*GraderRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BI177+BL177)<1,1,(BI177+BL177))*GraderRipLaborRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,BM177+BN177)","v":0},{"$f":"ROUND(BC177/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BP177*BD35","v":0},{"$f":"IF(OR(Y64=\"\",Y64=\"No\"),0,ROUND((BQ177/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BP177*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE177/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS177*BD177","v":0},{"$f":"IF(OR(Z64=\"\",Z64=\"No\"),0,ROUND((BT177/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BS177*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BR177+BU177)<1,1,(BR177+BU177))*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((BR177+BU177)<1,1,(BR177+BU177))*SmallDozerRipLaborRate,0))","v":0},{"$f":"BV177+BW177","v":0},{"$f":"ROUND(BC177/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BY177*BD35","v":0},{"$f":"IF(OR(Y64=\"\",Y64=\"No\"),0,ROUND((BZ177/INDIRECT(RipMedDozer&\"RippingProd\"))+(BY177*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE177/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB177*BD177","v":0},{"$f":"IF(OR(Z64=\"\",Z64=\"No\"),0,ROUND((CC177/INDIRECT(RipMedDozer&\"RippingProd\"))+(CB177*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CA177+CD177)<1,1,(CA177+CD177))*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CA177+CD177)<1,1,(CA177+CD177))*MedDozerRipLaborRate,0))","v":0},{"$f":"CE177+CF177","v":0},{"$f":"ROUND(BC177/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CH177*BD35","v":0},{"$f":"IF(OR(Y64=\"\",Y64=\"No\"),0,ROUND((CI177/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CH177*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"ROUND(BE177/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CK177*BD177","v":0},{"$f":"IF(OR(Z64=\"\",Z64=\"No\"),0,ROUND((CL177/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CK177*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CJ177+CM177)<1,1,(CJ177+CM177))*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B35),0,ROUND(IF((CJ177+CM177)<1,1,(CJ177+CM177))*LargeDozerRipLaborRate,0))","v":0},{"$f":"CN177+CO177","v":0},null,{"$f":"IF(OR(S64=\"None\",C177=0,ISBLANK(S64)),0,ROUND(SeedEquipDumpsSlope*BA177,0))","v":0},{"$f":"IF(OR(S64=\"None\",C177=0,ISBLANK(S64)),0,ROUND(SeedLaborDumpsSlope*BA177,0))","v":0},{"$f":"IF(OR(S64=\"None\",C177=0,ISBLANK(S64)),0,ROUND(INDEX(SeedMixArray,MATCH(S64,SeedMixes,0),4)*C177,0))","v":0},{"$f":"IF(OR(U64=\"None\",C177=0,ISBLANK(U64)),0,ROUND(INDEX(MulchArray,MATCH(U64,Mulches,0),4)*C177,0))","v":0},{"$f":"IF(OR(W64=\"None\",C177=0,ISBLANK(W64)),0,ROUND(INDEX(FertilizerArray,MATCH(W64,Fertilizers,0),4)*C177,0))","v":0},{"$f":"SUM(CT177:CV177)","v":0},{"$f":"IF(OR(S64=\"None\",ISBLANK(S64)),0,ROUND(CR177+CS177+CW177,0))","v":0},{"$f":"IF(OR(T64=\"None\",D177=\"\",ISBLANK(T64)),0,ROUND(SeedEquipDumpsFlat*BB177,0))","v":0},{"$f":"IF(OR(T64=\"None\",D177=\"\",ISBLANK(T64)),0,ROUND(SeedLaborDumpsFlat*BB177,0))","v":0},{"$f":"IF(OR(T64=\"None\",D177=\"\",ISBLANK(T64)),0,ROUND(INDEX(SeedMixArray,MATCH(T64,SeedMixes,0),4)*D177,0))","v":0},{"$f":"IF(OR(V64=\"None\",D177=\"\",ISBLANK(V64)),0,ROUND(INDEX(MulchArray,MATCH(V64,Mulches,0),4)*D177,0))","v":0},{"$f":"IF(OR(X64=\"None\",D177=\"\",ISBLANK(X64)),0,ROUND(INDEX(FertilizerArray,MATCH(X64,Fertilizers,0),4)*D177,0))","v":0},{"$f":"SUM(DA177:DC177)","v":0},{"$f":"IF(OR(T64=\"None\",ISBLANK(T64)),0,ROUND(CY177+CZ177+DD177,0))","v":0},{"$f":"IF(AND(CR177+CY177>0,CR177+CY177<SeedingEquipmentCost),SeedingEquipmentCost,CR177+CY177)","v":0},{"$f":"IF(AND(CS177+CZ177>0,CS177+CZ177<SeedingLaborCost),SeedingLaborCost,CS177+CZ177)","v":0},{"$f":"CT177+DA177","v":0},0,0,0,0]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},{"$f":"IF(ISBLANK(B36),\"\",IF(BG167=0,0,IF(Metric,ROUND(Ac2Ha*BA178,2),BA178)))","v":92.24},{"$f":"IF(ISBLANK(B36),\"\",IF(BJ167=0,\"\",IF(Metric,ROUND(Ac2Ha*BB178,2),BB178)))","v":""},{"$f":"IF(ISBLANK(B36),\"\",IF(C178=\"Slope Input!\",\"\",IF(Metric,ROUND(C178+IF(D178=\"\",0,D178),2),C178+IF(D178=\"\",0,D178))))","v":92.24},{"$f":"IF(ISBLANK(B36),\"\",IF(BC178=0,\"\",IF(J36>1/L36*100,\"Input Error!\",IF(Metric,ROUND(Ft2M*BC178,0),BC178))))","v":41},{"$f":"IF(ISBLANK(B36),\"\",IF(OR(ISBLANK(Z65),Z65=\"No\"),\"\",IF(Metric,ROUND(Ft2M*BE36,0),BE36)))","v":500},{"$f":"IF(ISBLANK(B36),\"\",IF(ISBLANK(AA65),\"\",IF(RIGHT(AA65,5)=\"Dozer\",INDIRECT(\"Rip\"&BE65&\"Dozer\"),RipGrader)))","v":"14M"},{"$f":"IF(OR(ISBLANK(B36),OR(ISBLANK(Y65),Y65=\"No\"),ISBLANK(AA65)),0,IF(ISBLANK(AA65),\"Select Fleet\",IF(AA65=\"Small Dozer\",BR178,IF(AA65=\"Med Dozer\",CA178,IF(AA65=\"Large Dozer\",CJ178,BI178)))))","v":75},{"$f":"IF(OR(ISBLANK(B36),OR(ISBLANK(Z65),Z65=\"No\",D178=\"\"),ISBLANK(AA65)),0,IF(ISBLANK(AA65),\"Select Fleet\",IF(AA65=\"Small Dozer\",BU178,IF(AA65=\"Med Dozer\",CD178,IF(AA65=\"Large Dozer\",CM178,BL178)))))","v":0},{"$f":"IF(OR(ISBLANK(B36),AND(OR(ISBLANK(Y65),Y65=\"No\"),OR(ISBLANK(Z65),Z65=\"No\"))),0,IF(OR(P36=0,P36=\"\"),\"Enter Rip Dist!\",IF(AA65=\"Small Dozer\",BW178,IF(AA65=\"Med Dozer\",CF178,IF(AA65=\"Large Dozer\",CO178,IF(ISBLANK(AA65),0,BN178))))))","v":1947},{"$f":"IF(OR(ISBLANK(B36),AND(OR(ISBLANK(Y65),Y65=\"No\"),OR(ISBLANK(Z65),Z65=\"No\"))),0,IF(OR(P36=0,P36=\"\"),\"Enter Rip Dist!\",IF(OR(ISNUMBER(I178),ISNUMBER(J178)),IF(AA65=\"Small Dozer\",BV178,IF(AA65=\"Med Dozer\",CE178,IF(AA65=\"Large Dozer\",CN178,IF(ISBLANK(AA65),\"\",BM178)))),0)))","v":13169},{"$f":"IF(OR(ISBLANK(B36),J178=\"\"),0,IF(OR(ISNUMBER(L178),ISNUMBER(K178)),L178+K178,0))","v":15116},{"$f":"IF(AND(OR(S65=\"None\",ISBLANK(S65)),OR(T65=\"None\",ISBLANK(T65))),0,DG178)","v":39030},{"$f":"IF(AND(OR(S65=\"None\",ISBLANK(S65)),OR(T65=\"None\",ISBLANK(T65))),0,DF178)","v":39030},{"$f":"IF(OR(ISBLANK(B36),ISERROR(DK178)),0,DK178)","v":40213},{"$f":"IF(AND(N178=\"\",O178=\"\",P178=\"\"),0,SUM(N178:P178))","v":118273},{"$f":"IF(F178=\"Input Error!\",\"  <<< Regraded slope angle for this facility is flatter than the original topography.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BF143<0.1,0.1,ROUND(BF143,2))","v":92.24},{"$f":"IF(BJ167<0.1,0.1,BJ167)","v":0.1},{"$f":"BX134","v":41},{"$f":"BE36","v":500},{"$f":"IF(BD178=0,0,ROUND(BB178*43560/BD178,0))","v":9},null,{"$f":"ROUND(BC178/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":5},{"$f":"BG178*BD36","v":490000},{"$f":"IF(ISBLANK(B36),0,IF(OR(Y65=\"\",Y65=\"No\"),0,ROUND((BH178/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG178*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)))","v":75},{"$f":"ROUND(BE178/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":1},{"$f":"BJ178*BD178","v":500},{"$f":"IF(OR(ISBLANK(B36),Z65=\"\",Z65=\"No\"),0,ROUND((BK178/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BJ178*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((BI178+BL178)<1,1,(BI178+BL178))*GraderRipEquipRate,0))","v":13169},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((BI178+BL178)<1,1,(BI178+BL178))*GraderRipLaborRate,0))","v":1947},{"$f":"IF(ISBLANK(B36),0,BM178+BN178)","v":15116},{"$f":"ROUND(BC178/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":4},{"$f":"BP178*BD36","v":392000},{"$f":"IF(OR(Y65=\"\",Y65=\"No\"),0,ROUND((BQ178/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BP178*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":74},{"$f":"ROUND(BE178/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":1},{"$f":"BS178*BD178","v":500},{"$f":"IF(OR(Z65=\"\",Z65=\"No\"),0,ROUND((BT178/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BS178*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((BR178+BU178)<1,1,(BR178+BU178))*SmallDozerRipEquipRate,0))","v":6552},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((BR178+BU178)<1,1,(BR178+BU178))*SmallDozerRipLaborRate,0))","v":1921},{"$f":"BV178+BW178","v":8473},{"$f":"ROUND(BC178/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":5},{"$f":"BY178*BD36","v":490000},{"$f":"IF(OR(Y65=\"\",Y65=\"No\"),0,ROUND((BZ178/INDIRECT(RipMedDozer&\"RippingProd\"))+(BY178*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":98},{"$f":"ROUND(BE178/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":1},{"$f":"CB178*BD178","v":500},{"$f":"IF(OR(Z65=\"\",Z65=\"No\"),0,ROUND((CC178/INDIRECT(RipMedDozer&\"RippingProd\"))+(CB178*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((CA178+CD178)<1,1,(CA178+CD178))*MedDozerRipEquipRate,0))","v":12084},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((CA178+CD178)<1,1,(CA178+CD178))*MedDozerRipLaborRate,0))","v":2544},{"$f":"CE178+CF178","v":14628},{"$f":"ROUND(BC178/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":4},{"$f":"CH178*BD36","v":392000},{"$f":"IF(OR(Y65=\"\",Y65=\"No\"),0,ROUND((CI178/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CH178*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":74},{"$f":"ROUND(BE178/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":1},{"$f":"CK178*BD178","v":500},{"$f":"IF(OR(Z65=\"\",Z65=\"No\"),0,ROUND((CL178/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CK178*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((CJ178+CM178)<1,1,(CJ178+CM178))*LargeDozerRipEquipRate,0))","v":10773},{"$f":"IF(ISBLANK(B36),0,ROUND(IF((CJ178+CM178)<1,1,(CJ178+CM178))*LargeDozerRipLaborRate,0))","v":1921},{"$f":"CN178+CO178","v":12694},null,{"$f":"IF(OR(S65=\"None\",C178=0,ISBLANK(S65)),0,ROUND(SeedEquipDumpsSlope*BA178,0))","v":39030},{"$f":"IF(OR(S65=\"None\",C178=0,ISBLANK(S65)),0,ROUND(SeedLaborDumpsSlope*BA178,0))","v":39030},{"$f":"IF(OR(S65=\"None\",C178=0,ISBLANK(S65)),0,ROUND(INDEX(SeedMixArray,MATCH(S65,SeedMixes,0),4)*C178,0))","v":40213},{"$f":"IF(OR(U65=\"None\",C178=0,ISBLANK(U65)),0,ROUND(INDEX(MulchArray,MATCH(U65,Mulches,0),4)*C178,0))","v":0},{"$f":"IF(OR(W65=\"None\",C178=0,ISBLANK(W65)),0,ROUND(INDEX(FertilizerArray,MATCH(W65,Fertilizers,0),4)*C178,0))","v":0},{"$f":"SUM(CT178:CV178)","v":40213},{"$f":"IF(OR(S65=\"None\",ISBLANK(S65)),0,ROUND(CR178+CS178+CW178,0))","v":118273},{"$f":"IF(OR(T65=\"None\",D178=\"\",ISBLANK(T65)),0,ROUND(SeedEquipDumpsFlat*BB178,0))","v":0},{"$f":"IF(OR(T65=\"None\",D178=\"\",ISBLANK(T65)),0,ROUND(SeedLaborDumpsFlat*BB178,0))","v":0},{"$f":"IF(OR(T65=\"None\",D178=\"\",ISBLANK(T65)),0,ROUND(INDEX(SeedMixArray,MATCH(T65,SeedMixes,0),4)*D178,0))","v":0},{"$f":"IF(OR(V65=\"None\",D178=\"\",ISBLANK(V65)),0,ROUND(INDEX(MulchArray,MATCH(V65,Mulches,0),4)*D178,0))","v":0},{"$f":"IF(OR(X65=\"None\",D178=\"\",ISBLANK(X65)),0,ROUND(INDEX(FertilizerArray,MATCH(X65,Fertilizers,0),4)*D178,0))","v":0},{"$f":"SUM(DA178:DC178)","v":0},{"$f":"IF(OR(T65=\"None\",ISBLANK(T65)),0,ROUND(CY178+CZ178+DD178,0))","v":0},{"$f":"IF(AND(CR178+CY178>0,CR178+CY178<SeedingEquipmentCost),SeedingEquipmentCost,CR178+CY178)","v":39030},{"$f":"IF(AND(CS178+CZ178>0,CS178+CZ178<SeedingLaborCost),SeedingLaborCost,CS178+CZ178)","v":39030},{"$f":"CT178+DA178","v":40213},{"$f":"CU178+DB178","v":0},{"$f":"CV178+DC178","v":0},{"$f":"CW178+DD178","v":40213},{"$f":"CX178+DE178","v":118273}]
[]
[null,null,{"$f":"IF(SUM(C177:C179)=0,0,SUM(C177:C179))","v":92.24},{"$f":"IF(SUM(D177:D179)=0,0,SUM(D177:D179))","v":0},{"$f":"IF(SUM(E177:E179)=0,0,SUM(E177:E179))","v":92.24},null,null,null,{"$f":"IF(SUM(I177:I179)=0,0,SUM(I177:I179))","v":75},0,1947,13169,15116,39030,39030,40213,118273]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50min/hr equipment availability"]
[]
["Quarries & Borrow Pits - Safety Berm Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Berms",null,null,null,null,null,null,null,null,"Dozer"]
[" ",null,"Safety Berm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Safety \nBerm \nVolume","Selected\nFleet","Cycle Time","Haul Fleet Size","Corrected\nFleet\nProductivity","Total \nHours","Safety \nBerm \nLabor \nCost","Safety\n Berm \nEquipment \nCost","Total \nSafety \nBerm \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm \nVolume","Fleet","Haul Cycle Time","Selected fleet\nproductivity","Selected\nFleet\nHours","Selected Fleet\nLabor\nCost","Selected Fleet\nEquip\nCost","Selected Fleet\nTotal\nCost",null,"Selected\nDozer\nFleet","Raw Prod uses push distance from diagram","Corrected\nProd","Total \nHours","Labor\nCost","Equipment\nCost","Total Cost","Selected\nExcavator\nFleet","Selected\nProductivity","Selected\nFleet\nHrs","Selected Fleet\nLabor","Selected Fleet\nEquip","Excavator Production","Excavator hours","Equipment Cost","Labor Cost","Total Cost",null,"Haul material","Distance to placement","Fleet Size","Selected\nHaul Fleet","Selected\nFleet\nProductivity","Selected\nFleet\nHrs","Selected\nFleet\nLabor","Selected\nFleet\nEquip","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,null,"cy/hr","hr","$","$","$",null,null,"cy/hr","cy/hr","hrs","$","$","$",null,"cy/hr","hr","$","$","cy/hr","hr","$","$","$",null,null,"ft",null,null,"LCY/hr",null,"$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),OR(ISBLANK(BC75),BC75=0)),\"\",IF(Metric,ROUND(CY_2_M3*BA189,0),BA189))","v":""},{"$f":"IF(C189=\"\",\"\",IF(ISBLANK(H75),\"Select Method\",IF(AND(BA189<>0,ISBLANK(J75)),\"Select Fleet\",IF(ISBLANK(I75),\"Material Type\",IF(AND(H75=\"Haul & Place\",ISBLANK(J75)),\"Select Fleet\",IF(H75=\"Dozer\",INDIRECT(BH75&\"Dozer\"),IF(H75=\"Excavate\",INDIRECT(BH75&\"Excavator\"),IF(H75=\"Haul & Place\",IF(RIGHT(J75,5)=\"Truck\",INDIRECT(BI75&\"Truck\")&\"/\"&INDIRECT(BI75&\"Loader\")&\"/\"&INDIRECT(BI75&\"TruckDozer\"),IF(BI75=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI75=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))))))","v":""},{"$f":"IF(C189=\"\",\"\",IF(ISBLANK(H75),\"Select Method\",IF(AND(BA189<>0,ISBLANK(J75)),\"Select Fleet\",IF(ISBLANK(I75),\"Material Type\",IF(AND(H75=\"Haul & Place\",OR(ISBLANK(K75),ISBLANK(L75))),\"Haul Info\",BC189)))))","v":""},{"$f":"IF(D189=\"\",\"\",IF(ISBLANK(H75),\"Select Method\",IF(AND(BA189<>0,ISBLANK(J75)),\"Select Fleet\",IF(AND(H75=\"Haul & Place\",ISBLANK(J75),J75=\"optimize\"),\"Select Fleet\",IF(ISBLANK(I75),\"Material Type\",IF(AND(H75=\"Haul & Place\",OR(ISBLANK(K75),ISBLANK(L75))),\"Haul Info\",IF(RIGHT(J75,5)=\"Truck\",CV189,IF(J75=\"Scraper Dozer\",DK189,IF(J75=\"Tandem Scraper\",DY189,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C189=\"\",C189=0),\"\",IF(AND(BA189<>0,ISBLANK(J75)),\"Select Fleet\",IF(ISBLANK(I75),\"Material Type\",IF(AND(H75=\"Haul & Place\",OR(ISBLANK(K75),ISBLANK(L75))),\"Haul Info\",IF(Metric,ROUND(CY_2_M3*BE189,0),BE189)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C189=\"\"),0,IF(AND(BA189<>0,ISBLANK(J75)),\"Select Fleet\",IF(ISBLANK(I75),\"Material Type\",IF(AND(H75=\"Haul & Place\",OR(ISBLANK(K75),ISBLANK(L75))),\"Haul Info\",BE189))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C189=\"\"),0,IF(ISTEXT(H189),0,BF189))","v":0},{"$f":"IF(OR(ISBLANK(B35),C189=\"\"),0,IF(ISTEXT(H189),0,BG189))","v":0},{"$f":"IF(OR(ISBLANK(B35),C189=\"\",C189=0,AND(ISBLANK(H75)),ISBLANK(I75)),0,SUM(I189:J189))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(G75)),G75=0),0,IF(ISBLANK(G75),ROUND(((IF(BD75-(2*BC75*F75)<0,0,BD75-(2*BC75*F75))+BD75)/2*BC75)*BB75/27,0),BE75))","v":0},{"$f":"IF(OR(B189=\"\",ISBLANK(H75)),0,IF(AND(BA189<>0,ISBLANK(J75)),\"Select Fleet\",IF(H75=\"Dozer\",INDIRECT(BH75&\"Dozer\"),IF(H75=\"Excavate\",INDIRECT(BH75&\"Excavator\"),IF(AND(H75=\"Haul & Place\",ISBLANK(J75)),\"Select Fleet\",IF(H75=\"Haul & Place\",IF(RIGHT(P75,5)=\"Truck\",CU189,IF(BI75=\"Scraper Dozer\",DK189,IF(BH75=\"Tandem\",DZ189,\"\")))))))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(H75=\"Haul & Place\",IF(RIGHT(J75,5)=\"Truck\",CU189,IF(BH75=\"Scraper\",DK189,IF(BH75=\"Tandem\",DZ189,\"\"))),\"\"))","v":0},{"$f":"IF($H75=\"Dozer\",BL189,IF($H75=\"Excavate\",BR189,IF($H75=\"Haul & Place\",CF189,0)))","v":0},0,0,0,{"$f":"BF189+BG189","v":0},null,{"$f":"IF(H75=\"Dozer\",INDIRECT(BH75 & \"Dozer\"),\"Not dozer\")","v":"Not dozer"},{"$f":"IF(OR(ISBLANK(B35),BA189=0),0,ROUND(HLOOKUP(INDIRECT(BH75&\"Dozer\"),DozerProductionArray,13,FALSE)*BorrowPushDistance^HLOOKUP(INDIRECT(BH75&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(BH75=0,0,IF(ISBLANK(B35),0,ROUND(BK189*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(BH75&\"Dozer\"),DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BL189=0,0,IF(OR(ISBLANK(B35),BA189=\"\"),0,IF(ROUND(BA189/BL189,HoursRounding)<1,1,ROUND(BA189/BL189,HoursRounding))))","v":0},{"$f":"IF(BH75=0,0,IF(ISBLANK(B35),0,ROUND(BM189*INDIRECT(BH75&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(BH75=0,0,IF(ISBLANK(B35),0,ROUND(BM189*INDIRECT(BH75&\"DozerEquipRate\"),0)))","v":0},{"$f":"BO189+BN189","v":0},{"$f":"IF(H75=\"Excavate\",INDIRECT(BH75 & \"Excavator\"),0)","v":0},{"$f":"IF(H75=\"Excavate\",BV189,0)","v":0},{"$f":"IF(H75=\"Excavate\",BW189,0)","v":0},{"$f":"IF(H75=\"Excavate\",BY189,0)","v":0},{"$f":"IF(H75=\"Excavate\",BX189,0)","v":0},{"$f":"IF(BH75=0,0,INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BH75&\"Excavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(BV189=0,0,IF(BA189/BV189<1,1,ROUND(BA189/BV189,HoursRounding)))","v":0},{"$f":"IF(BH75=0,0,ROUND(BW189*INDIRECT(BH75&\"ExcavatorEquipRate\"),0))","v":0},{"$f":"IF(BH75=0,0,ROUND(BW189*INDIRECT(BH75&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"BY189+BX189","v":0},null,{"$f":"I75","v":0},{"$f":"BF75","v":0},{"$f":"BI75","v":0},{"$f":"IF(H75=\"Haul & Place\",IF(J75=\"\",\"Select Fleet\",J75),\"not haul\")","v":"not haul"},{"$f":"IF(RIGHT(CE189,5)=\"Truck\",CX189,IF(CE189=\"Scraper Dozer\",DL189,IF(CE189=\"Tandem Scraper\",DZ189,0)))","v":0},{"$f":"IF(RIGHT(CE189,5)=\"Truck\",CY189,IF(CE189=\"Scraper Dozer\",DM189,IF(CE189=\"Tandem Scraper\",EA189,0)))","v":0},{"$f":"IF(RIGHT(CE189,5)=\"Truck\",DA189,IF(CE189=\"Scraper Dozer\",DO189,IF(CE189=\"Tandem Scraper\",EC189,0)))","v":0},{"$f":"IF(RIGHT(CE189,5)=\"Truck\",CZ189,IF(CE189=\"Scraper Dozer\",DN189,IF(CE189=\"Tandem Scraper\",EB189,0)))","v":0},{"$f":"ABS(BG75)","v":0},{"$f":"IF(BI75=0,0,ROUND(BF75/(INDEX(INDIRECT(BI75&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI75&\"TruckLoadedWeight\"),0),MATCH(IF(CJ189-INDIRECT(BI75&\"TruckRollingResistance\")<0,0,CJ189-INDIRECT(BI75&\"TruckRollingResistance\")),INDIRECT(BI75&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI75=0,0,ROUND(BF75/(INDEX(INDIRECT(BI75&\"TruckSpeedTable\"),MATCH(I75,HaulMaterials,0),MATCH(IF(CJ189-INDIRECT(BI75&\"TruckRollingResistance\")<0,0,CJ189-INDIRECT(BI75&\"TruckRollingResistance\")),INDIRECT(BI75&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD189=0,0,ROUND(CC189/(INDEX(INDIRECT(CD189&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CD189&\"TruckLoadedWeight\"),0),MATCH(IF(CJ189-INDIRECT(CD189&\"TruckRollingResistance\")<0,0,CJ189+INDIRECT(CD189&\"TruckRollingResistance\")),INDIRECT(CD189&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD189=0,0,ROUND(CC189/(INDEX(INDIRECT(CD189&\"TruckUHSpeedTable\"),MATCH(CB189,HaulMaterials,0),MATCH(IF(CJ189-INDIRECT(CD189&\"TruckRollingResistance\")<0,0,CJ189+INDIRECT(CD189&\"TruckRollingResistance\")),INDIRECT(CD189&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG75>=0,CM189,CN189)","v":0},{"$f":"IF(BG75>=0,CL189,CK189)","v":0},{"$f":"CO189+CP189","v":0},{"$f":"IF(BI75=0,0,INDIRECT(BI75&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI75=0,0,INDIRECT(BI75&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI75=0,0,INDIRECT(BI75&IF(INDIRECT(BI75&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M75),NOT(ISNUMBER(M75)),M75=\"\"),SUM(CQ189:CT189),M75)","v":0},{"$f":"IF(CT189=0,0,IF(OR(ISBLANK(L52),NOT(ISNUMBER(L52)),L52=\"\"),IF(ROUNDUP((CU189-CT189)/CT189,0)<=1,2,ROUNDUP((CU189-CT189)/CT189,0)),N75))","v":0},{"$f":"IF(BI75=0,0,ROUND((60/CU189)*INDIRECT(BI75&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI75=0,0,ROUND(CV189*CW189*TruckOperator*INDIRECT(BI75&\"TruckJobEfficiency\")*INDIRECT(BI75&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CX189=0,0,ROUND(BA189/CX189,HoursRounding))","v":0},{"$f":"IF(BI75=0,0,ROUND(IF(CY189<1,1,(CY189))*((CV189*INDIRECT(BI75&\"TruckEquipRate\"))+INDIRECT(BI75&\"LoaderEquipRate\")+INDIRECT(BI75&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI75=0,0,ROUND(IF(CY189<1,1,(CY189))*((CV189*INDIRECT(BI75&\"TruckLaborRate\"))+INDIRECT(BI75&\"LoaderLaborRate\")+INDIRECT(BI75&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CZ189+DA189","v":0},{"$f":"ROUND(BF75/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ189-HaulScraperRollingResistance<0,0,CJ189-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB189=0,0,ROUND(BF75/(INDEX(HaulScraperSpeedTable,MATCH(CB189,HaulMaterials,0)+1,MATCH(IF(CJ189-HaulScraperRollingResistance<0,0,CJ189-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC189/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ189-HaulScraperRollingResistance<0,0,CJ189+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB189=0,0,ROUND(CC189/(INDEX(HaulScraperUHSpeedTable,MATCH(CB189,HaulMaterials,0),MATCH(IF(CJ189-HaulScraperRollingResistance<0,0,CJ189+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG75>=0,DE189,DF189)","v":0},{"$f":"IF(BG75>=0,DD189,DC189)","v":0},{"$f":"DG189+DH189","v":0},{"$f":"IF(OR(ISBLANK(B35),$C189=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(B35),$C189=0),0,IF(ISBLANK(N75),IF(TRUNC(DI189/DJ189,0)<1,2,ROUND(DI189/DJ189,0)),N75))","v":0},{"$f":"IF(OR(ISBLANK(B35),$C189=0),0,ROUND((60/(DI189+DJ189)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DK189,CubesRounding))","v":0},{"$f":"IF(DL189=0,0,ROUND(BA189/DL189,HoursRounding))","v":0},{"$f":"ROUND(IF(DM189<1,1,DM189)*((DK189*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(DM189<1,1,DM189)*((DK189*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"DN189+DO189","v":663},{"$f":"ROUND(BF75/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ189-TandemScraperRollingResistance<0,0,CJ189-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB189=0,0,ROUND(BF75/(INDEX(TandemScraperSpeedTable,MATCH(CB189,HaulMaterials,0)+1,MATCH(IF(CJ189-TandemScraperRollingResistance<0,0,CJ189-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC189/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ189-TandemScraperRollingResistance<0,0,CJ189+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB189=0,0,ROUND(CC189/(INDEX(TandemScraperUHSpeedTable,MATCH(CB189,HaulMaterials,0),MATCH(IF(CJ189-TandemScraperRollingResistance<0,0,CJ189+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG75>=0,DS189,DT189)","v":0},{"$f":"IF(BG75>=0,DR189,DQ189)","v":0},{"$f":"DU189+DV189","v":0},{"$f":"IF(OR(ISBLANK(B35),$C189=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DX189=0,0,IF(ISBLANK(N75),IF(TRUNC(DW189/DX189,0)<2,2,TRUNC(DW189/DX189,0)+IF(MOD(TRUNC(DW189/DX189,0),2),1,0)),N75))","v":0},{"$f":"IF(OR(ISBLANK(B35),$C189=0),0,ROUND((60/(DW189+DX189)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*DY189,CubesRounding))","v":0},{"$f":"IF(DZ189=0,0,ROUND(BA189/DZ189,HoursRounding))","v":0},{"$f":"ROUND(IF(EA189<1,1,EA189)*((DY189*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":123},{"$f":"ROUND(IF(EA189<1,1,EA189)*((DY189*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":26},{"$f":"EB189+EC189","v":149}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},{"$f":"IF(OR(ISBLANK(B36),OR(ISBLANK(BC76),BC76=0)),\"\",IF(Metric,ROUND(CY_2_M3*BA190,0),BA190))","v":22616},{"$f":"IF(C190=\"\",\"\",IF(ISBLANK(H76),\"Select Method\",IF(AND(BA190<>0,ISBLANK(J76)),\"Select Fleet\",IF(ISBLANK(I76),\"Material Type\",IF(AND(H76=\"Haul & Place\",ISBLANK(J76)),\"Select Fleet\",IF(H76=\"Dozer\",INDIRECT(BH76&\"Dozer\"),IF(H76=\"Excavate\",INDIRECT(BH76&\"Excavator\"),IF(H76=\"Haul & Place\",IF(RIGHT(J76,5)=\"Truck\",INDIRECT(BI76&\"Truck\")&\"/\"&INDIRECT(BI76&\"Loader\")&\"/\"&INDIRECT(BI76&\"TruckDozer\"),IF(BI76=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI76=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))))))","v":"D9T"},{"$f":"IF(C190=\"\",\"\",IF(ISBLANK(H76),\"Select Method\",IF(AND(BA190<>0,ISBLANK(J76)),\"Select Fleet\",IF(ISBLANK(I76),\"Material Type\",IF(AND(H76=\"Haul & Place\",OR(ISBLANK(K76),ISBLANK(L76))),\"Haul Info\",BC190)))))","v":""},{"$f":"IF(D190=\"\",\"\",IF(ISBLANK(H76),\"Select Method\",IF(AND(BA190<>0,ISBLANK(J76)),\"Select Fleet\",IF(AND(H76=\"Haul & Place\",ISBLANK(J76),J76=\"optimize\"),\"Select Fleet\",IF(ISBLANK(I76),\"Material Type\",IF(AND(H76=\"Haul & Place\",OR(ISBLANK(K76),ISBLANK(L76))),\"Haul Info\",IF(RIGHT(J76,5)=\"Truck\",CV190,IF(J76=\"Scraper Dozer\",DK190,IF(J76=\"Tandem Scraper\",DY190,\"\")))))))))","v":""},{"$f":"IF(OR(ISBLANK(B36),C190=\"\",C190=0),\"\",IF(AND(BA190<>0,ISBLANK(J76)),\"Select Fleet\",IF(ISBLANK(I76),\"Material Type\",IF(AND(H76=\"Haul & Place\",OR(ISBLANK(K76),ISBLANK(L76))),\"Haul Info\",IF(Metric,ROUND(CY_2_M3*BE190,0),BE190)))))","v":34},{"$f":"IF(OR(ISBLANK(B36),C190=\"\"),0,IF(AND(BA190<>0,ISBLANK(J76)),\"Select Fleet\",IF(ISBLANK(I76),\"Material Type\",IF(AND(H76=\"Haul & Place\",OR(ISBLANK(K76),ISBLANK(L76))),\"Haul Info\",BE190))))","v":34},{"$f":"IF(OR(ISBLANK(B36),C190=\"\"),0,IF(ISTEXT(H190),0,BF190))","v":883},{"$f":"IF(OR(ISBLANK(B36),C190=\"\"),0,IF(ISTEXT(H190),0,BG190))","v":7158},{"$f":"IF(OR(ISBLANK(B36),C190=\"\",C190=0,AND(ISBLANK(H76)),ISBLANK(I76)),0,SUM(I190:J190))","v":8041},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(NOT(ISBLANK(G76)),G76=0),0,IF(ISBLANK(G76),ROUND(((IF(BD76-(2*BC76*F76)<0,0,BD76-(2*BC76*F76))+BD76)/2*BC76)*BB76/27,0),BE76))","v":22616},{"$f":"IF(OR(B190=\"\",ISBLANK(H76)),0,IF(AND(BA190<>0,ISBLANK(J76)),\"Select Fleet\",IF(H76=\"Dozer\",INDIRECT(BH76&\"Dozer\"),IF(H76=\"Excavate\",INDIRECT(BH76&\"Excavator\"),IF(AND(H76=\"Haul & Place\",ISBLANK(J76)),\"Select Fleet\",IF(H76=\"Haul & Place\",IF(RIGHT(P76,5)=\"Truck\",CU190,IF(BI76=\"Scraper Dozer\",DK190,IF(BH76=\"Tandem\",DZ190,\"\")))))))))","v":"D9T"},{"$f":"IF(ISBLANK(B36),0,IF(H76=\"Haul & Place\",IF(RIGHT(J76,5)=\"Truck\",CU190,IF(BH76=\"Scraper\",DK190,IF(BH76=\"Tandem\",DZ190,\"\"))),\"\"))","v":""},660,34,883,7158,{"$f":"BF190+BG190","v":8041},null,{"$f":"IF(H76=\"Dozer\",INDIRECT(BH76 & \"Dozer\"),\"Not dozer\")","v":"D9T"},{"$f":"IF(OR(ISBLANK(B36),BA190=0),0,ROUND(HLOOKUP(INDIRECT(BH76&\"Dozer\"),DozerProductionArray,13,FALSE)*BorrowPushDistance^HLOOKUP(INDIRECT(BH76&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":1061},{"$f":"IF(BH76=0,0,IF(ISBLANK(B36),0,ROUND(BK190*Dozer_Operator*Dozer_Job_Efficiency*HLOOKUP(INDIRECT(BH76&\"Dozer\"),DozerSpecifications,8,FALSE),0)))","v":660},{"$f":"IF(BL190=0,0,IF(OR(ISBLANK(B36),BA190=\"\"),0,IF(ROUND(BA190/BL190,HoursRounding)<1,1,ROUND(BA190/BL190,HoursRounding))))","v":34},{"$f":"IF(BH76=0,0,IF(ISBLANK(B36),0,ROUND(BM190*INDIRECT(BH76&\"DozerLaborRate\"),0)))","v":883},{"$f":"IF(BH76=0,0,IF(ISBLANK(B36),0,ROUND(BM190*INDIRECT(BH76&\"DozerEquipRate\"),0)))","v":7158},{"$f":"BO190+BN190","v":8041},{"$f":"IF(H76=\"Excavate\",INDIRECT(BH76 & \"Excavator\"),0)","v":0},{"$f":"IF(H76=\"Excavate\",BV190,0)","v":0},{"$f":"IF(H76=\"Excavate\",BW190,0)","v":0},{"$f":"IF(H76=\"Excavate\",BY190,0)","v":0},{"$f":"IF(H76=\"Excavate\",BX190,0)","v":0},{"$f":"IF(BH76=0,0,INDEX(ExcavatorSpecficationsArray,16,MATCH(INDIRECT(BH76&\"Excavator\"),ExcavatorList,0)))","v":480},{"$f":"IF(BV190=0,0,IF(BA190/BV190<1,1,ROUND(BA190/BV190,HoursRounding)))","v":47},{"$f":"IF(BH76=0,0,ROUND(BW190*INDIRECT(BH76&\"ExcavatorEquipRate\"),0))","v":5754},{"$f":"IF(BH76=0,0,ROUND(BW190*INDIRECT(BH76&\"ExcavatorLaborRate\"),0))","v":1565},{"$f":"BY190+BX190","v":7319},null,{"$f":"I76","v":"Alluvium"},{"$f":"BF76","v":0},{"$f":"BI76","v":"Large"},{"$f":"IF(H76=\"Haul & Place\",IF(J76=\"\",\"Select Fleet\",J76),\"not haul\")","v":"not haul"},{"$f":"IF(RIGHT(CE190,5)=\"Truck\",CX190,IF(CE190=\"Scraper Dozer\",DL190,IF(CE190=\"Tandem Scraper\",DZ190,0)))","v":0},{"$f":"IF(RIGHT(CE190,5)=\"Truck\",CY190,IF(CE190=\"Scraper Dozer\",DM190,IF(CE190=\"Tandem Scraper\",EA190,0)))","v":0},{"$f":"IF(RIGHT(CE190,5)=\"Truck\",DA190,IF(CE190=\"Scraper Dozer\",DO190,IF(CE190=\"Tandem Scraper\",EC190,0)))","v":0},{"$f":"IF(RIGHT(CE190,5)=\"Truck\",CZ190,IF(CE190=\"Scraper Dozer\",DN190,IF(CE190=\"Tandem Scraper\",EB190,0)))","v":0},{"$f":"ABS(BG76)","v":0},{"$f":"IF(BI76=0,0,ROUND(BF76/(INDEX(INDIRECT(BI76&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI76&\"TruckLoadedWeight\"),0),MATCH(IF(CJ190-INDIRECT(BI76&\"TruckRollingResistance\")<0,0,CJ190-INDIRECT(BI76&\"TruckRollingResistance\")),INDIRECT(BI76&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI76=0,0,ROUND(BF76/(INDEX(INDIRECT(BI76&\"TruckSpeedTable\"),MATCH(I76,HaulMaterials,0),MATCH(IF(CJ190-INDIRECT(BI76&\"TruckRollingResistance\")<0,0,CJ190-INDIRECT(BI76&\"TruckRollingResistance\")),INDIRECT(BI76&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD190=0,0,ROUND(CC190/(INDEX(INDIRECT(CD190&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CD190&\"TruckLoadedWeight\"),0),MATCH(IF(CJ190-INDIRECT(CD190&\"TruckRollingResistance\")<0,0,CJ190+INDIRECT(CD190&\"TruckRollingResistance\")),INDIRECT(CD190&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CD190=0,0,ROUND(CC190/(INDEX(INDIRECT(CD190&\"TruckUHSpeedTable\"),MATCH(CB190,HaulMaterials,0),MATCH(IF(CJ190-INDIRECT(CD190&\"TruckRollingResistance\")<0,0,CJ190+INDIRECT(CD190&\"TruckRollingResistance\")),INDIRECT(CD190&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG76>=0,CM190,CN190)","v":0},{"$f":"IF(BG76>=0,CL190,CK190)","v":0},{"$f":"CO190+CP190","v":0},{"$f":"IF(BI76=0,0,INDIRECT(BI76&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BI76=0,0,INDIRECT(BI76&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BI76=0,0,INDIRECT(BI76&IF(INDIRECT(BI76&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(OR(ISBLANK(M76),NOT(ISNUMBER(M76)),M76=\"\"),SUM(CQ190:CT190),M76)","v":4.68},{"$f":"IF(CT190=0,0,IF(OR(ISBLANK(L53),NOT(ISNUMBER(L53)),L53=\"\"),IF(ROUNDUP((CU190-CT190)/CT190,0)<=1,2,ROUNDUP((CU190-CT190)/CT190,0)),N76))","v":2},{"$f":"IF(BI76=0,0,ROUND((60/CU190)*INDIRECT(BI76&\"TruckAvgCapacity\"),CubesRounding))","v":854},{"$f":"IF(BI76=0,0,ROUND(CV190*CW190*TruckOperator*INDIRECT(BI76&\"TruckJobEfficiency\")*INDIRECT(BI76&\"TruckAltitudeDeration\"),CubesRounding))","v":1418},{"$f":"IF(CX190=0,0,ROUND(BA190/CX190,HoursRounding))","v":16},{"$f":"IF(BI76=0,0,ROUND(IF(CY190<1,1,(CY190))*((CV190*INDIRECT(BI76&\"TruckEquipRate\"))+INDIRECT(BI76&\"LoaderEquipRate\")+INDIRECT(BI76&\"TruckDozerEquipRate\")),0))","v":28206},{"$f":"IF(BI76=0,0,ROUND(IF(CY190<1,1,(CY190))*((CV190*INDIRECT(BI76&\"TruckLaborRate\"))+INDIRECT(BI76&\"LoaderLaborRate\")+INDIRECT(BI76&\"TruckDozerLaborRate\")),0))","v":1693},{"$f":"CZ190+DA190","v":29899},{"$f":"ROUND(BF76/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ190-HaulScraperRollingResistance<0,0,CJ190-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB190=0,0,ROUND(BF76/(INDEX(HaulScraperSpeedTable,MATCH(CB190,HaulMaterials,0)+1,MATCH(IF(CJ190-HaulScraperRollingResistance<0,0,CJ190-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC190/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CJ190-HaulScraperRollingResistance<0,0,CJ190+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB190=0,0,ROUND(CC190/(INDEX(HaulScraperUHSpeedTable,MATCH(CB190,HaulMaterials,0),MATCH(IF(CJ190-HaulScraperRollingResistance<0,0,CJ190+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG76>=0,DE190,DF190)","v":0},{"$f":"IF(BG76>=0,DD190,DC190)","v":0},{"$f":"DG190+DH190","v":0},{"$f":"IF(OR(ISBLANK(B36),$C190=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(B36),$C190=0),0,IF(ISBLANK(N76),IF(TRUNC(DI190/DJ190,0)<1,2,ROUND(DI190/DJ190,0)),N76))","v":2},{"$f":"IF(OR(ISBLANK(B36),$C190=0),0,ROUND((60/(DI190+DJ190)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DK190,CubesRounding))","v":2407},{"$f":"IF(DL190=0,0,ROUND(BA190/DL190,HoursRounding))","v":9},{"$f":"ROUND(IF(DM190<1,1,DM190)*((DK190*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":9601},{"$f":"ROUND(IF(DM190<1,1,DM190)*((DK190*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":777},{"$f":"DN190+DO190","v":10378},{"$f":"ROUND(BF76/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ190-TandemScraperRollingResistance<0,0,CJ190-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB190=0,0,ROUND(BF76/(INDEX(TandemScraperSpeedTable,MATCH(CB190,HaulMaterials,0)+1,MATCH(IF(CJ190-TandemScraperRollingResistance<0,0,CJ190-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(CC190/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CJ190-TandemScraperRollingResistance<0,0,CJ190+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(CB190=0,0,ROUND(CC190/(INDEX(TandemScraperUHSpeedTable,MATCH(CB190,HaulMaterials,0),MATCH(IF(CJ190-TandemScraperRollingResistance<0,0,CJ190+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BG76>=0,DS190,DT190)","v":0},{"$f":"IF(BG76>=0,DR190,DQ190)","v":0},{"$f":"DU190+DV190","v":0},{"$f":"IF(OR(ISBLANK(B36),$C190=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":1.1000000000000001},{"$f":"IF(DX190=0,0,IF(ISBLANK(N76),IF(TRUNC(DW190/DX190,0)<2,2,TRUNC(DW190/DX190,0)+IF(MOD(TRUNC(DW190/DX190,0),2),1,0)),N76))","v":2},{"$f":"IF(OR(ISBLANK(B36),$C190=0),0,ROUND((60/(DW190+DX190)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*DY190,CubesRounding))","v":2626},{"$f":"IF(DZ190=0,0,ROUND(BA190/DZ190,HoursRounding))","v":9},{"$f":"ROUND(IF(EA190<1,1,EA190)*((DY190*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":8497},{"$f":"ROUND(IF(EA190<1,1,EA190)*((DY190*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":544},{"$f":"EB190+EC190","v":9041}]
[]
[null,null,{"$f":"IF(SUM(C189:C191)=0,0,SUM(C189:C191))","v":22616},null,null,null,null,{"$f":"IF(SUM(H189:H191)=0,0,SUM(H189:H191))","v":34},{"$f":"IF(SUM(I189:I191)=0,0,SUM(I189:I191))","v":883},{"$f":"IF(SUM(J189:J191)=0,0,SUM(J189:J191))","v":7158},{"$f":"IF(SUM(K189:K191)=0,0,SUM(K189:K191))","v":8041}]
[]
["Quarries & Borrow Pits - Safety Berms - Revegetation Costs"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Revegetation                Labor                Cost","Revegetation         Equipment Cost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Area Footprint","Equipment \nCost","Labor \nCost","Seed \nMix","Mulch","Fertilizer","Total \nMaterials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ac2Ha*BA198,2),BA198))","v":""},{"$f":"IF(OR(O75=\"None\",ISBLANK(O75)),0,BC198)","v":0},{"$f":"IF(OR(O75=\"None\",ISBLANK(O75)),0,BB198)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(BG198)),0,BG198)","v":0},{"$f":"IF(AND(D198=\"\",E198=\"\",F198=\"\"),0,SUM(D198:F198))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB75*(BD75+(IF(H75=\"Dozer\",BermPushDistance,IF(H75=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$75,ExcavatorList,0)),0))))/43560,2)","v":0},{"$f":"IF(OR(O75=\"None\",ISBLANK(O75)),0,IF(BA198<1,SeedEquipQuarryFlat,ROUND(SeedEquipQuarryFlat*BA198,0)))","v":0},{"$f":"IF(OR(O75=\"None\",ISBLANK(O75)),0,IF(BA198<1,SeedLaborQuarryFlat,ROUND(SeedLaborQuarryFlat*BA198,0)))","v":0},{"$f":"IF(OR(O75=\"None\",ISBLANK(O75)),0,IF(ISBLANK(INDEX(SeedMixArray,MATCH(O75,SeedMixes,0))),\"\",ROUND(INDEX(SeedMixArray,MATCH(O75,SeedMixes,0),4)*C198,0)))","v":0},{"$f":"IF(OR(OR(P75=\"None\",ISBLANK(P75)),OR(P75=\"None\",ISBLANK(P75))),0,ROUND(INDEX(MulchArray,MATCH(P75,Mulches,0),4)*C198,0))","v":0},{"$f":"IF(OR(OR(Q75=\"None\",ISBLANK(Q75)),OR(Q75=\"None\",ISBLANK(Q75))),0,ROUND(INDEX(FertilizerArray,MATCH(Q75,Fertilizers,0),4)*C198,0))","v":0},{"$f":"SUM(BD198:BF198)","v":0},{"$f":"IF(OR(O75=\"None\",ISBLANK(O75)),0,ROUND(BB198+BC198+BG198,0))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Copper Flat Pit areas reclaimed"},{"$f":"IF(ISBLANK(B36),\"\",IF(Metric,ROUND(Ac2Ha*BA199,2),BA199))","v":25.49},{"$f":"IF(OR(O76=\"None\",ISBLANK(O76)),0,BC199)","v":10786},{"$f":"IF(OR(O76=\"None\",ISBLANK(O76)),0,BB199)","v":10786},{"$f":"IF(OR(ISBLANK(B36),ISERROR(BG199)),0,BG199)","v":11113},{"$f":"IF(AND(D199=\"\",E199=\"\",F199=\"\"),0,SUM(D199:F199))","v":32685},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB76*(BD76+(IF(H76=\"Dozer\",BermPushDistance,IF(H76=\"Excavate\",2*INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$75,ExcavatorList,0)),0))))/43560,2)","v":25.49},{"$f":"IF(OR(O76=\"None\",ISBLANK(O76)),0,IF(BA199<1,SeedEquipQuarryFlat,ROUND(SeedEquipQuarryFlat*BA199,0)))","v":10786},{"$f":"IF(OR(O76=\"None\",ISBLANK(O76)),0,IF(BA199<1,SeedLaborQuarryFlat,ROUND(SeedLaborQuarryFlat*BA199,0)))","v":10786},{"$f":"IF(OR(O76=\"None\",ISBLANK(O76)),0,IF(ISBLANK(INDEX(SeedMixArray,MATCH(O76,SeedMixes,0))),\"\",ROUND(INDEX(SeedMixArray,MATCH(O76,SeedMixes,0),4)*C199,0)))","v":11113},{"$f":"IF(OR(OR(P76=\"None\",ISBLANK(P76)),OR(P76=\"None\",ISBLANK(P76))),0,ROUND(INDEX(MulchArray,MATCH(P76,Mulches,0),4)*C199,0))","v":0},{"$f":"IF(OR(OR(Q76=\"None\",ISBLANK(Q76)),OR(Q76=\"None\",ISBLANK(Q76))),0,ROUND(INDEX(FertilizerArray,MATCH(Q76,Fertilizers,0),4)*C199,0))","v":0},{"$f":"SUM(BD199:BF199)","v":11113},{"$f":"IF(OR(O76=\"None\",ISBLANK(O76)),0,ROUND(BB199+BC199+BG199,0))","v":32685}]
[]
[null,null,{"$f":"IF(SUM(C198:C200)=0,0,SUM(C198:C200))","v":25.49},{"$f":"IF(SUM(D198:D200)=0,0,SUM(D198:D200))","v":10786},{"$f":"IF(SUM(E198:E200)=0,0,SUM(E198:E200))","v":10786},{"$f":"IF(SUM(F198:F200)=0,0,SUM(F198:F200))","v":11113},{"$f":"IF(SUM(G198:G200)=0,0,SUM(G198:G200))","v":32685}]

{"sheet":"Underground Openings","index":14,"n_rows":106,"n_cols":111,"rows_kept":106,"cut":false,"hidden":true,"merged":[[45,55,45,59]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Underground Openings Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Adits, Portals & Declines Plugging",{"$f":"U93","v":0},{"$f":"V93","v":0},{"$f":"W93","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Subtotal Adits",{"$f":"C12","v":0},{"$f":"D12","v":0},{"$f":"E12","v":0},{"$f":"F12","v":0}]
[null,"Shaft Backfill/Cover",{"$f":"N106","v":0},{"$f":"O106","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Shaft Capping",{"$f":"J106","v":0},{"$f":"K106","v":0},{"$f":"L106","v":0},{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Shafts",{"$f":"SUM(C14:C15)","v":0},{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E14:E15)","v":0},{"$f":"SUM(F14:F15)","v":0}]
[null,"TOTALS",{"$f":"C13+C16","v":0},{"$f":"D13+D16","v":0},{"$f":"E13+E16","v":0},{"$f":"F13+F16","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
["Adits, Portals & Declines - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,null,"Backfill Material",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,null,"Backfill Material",null,null,null,null,null,"Construction type"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Height","Width","Backfill/ \nPlug Type","Distance to Bulkhead","Backfill\nMethod","Backfill\nFleet","Backfill\nMaterial\nCondition","Backfill\nMaterial\nType","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Height","Width","Backfill/ \nPlug Type","Distance to Bulkhead","Backfill\nMaterial","Backfill\nMaterial\nType","Distance \nto Backfill \nBorrow","Slope from \nAdit to \nBorrow Area",null,"Max push/haul dist","Fleet (haul, cut, push)","fleet size"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)","(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft",null,"ft","(select)","(select)","ft","% grade"]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(OR(BC30=\"Rock Backfill\",BC30=\"Concrete + Rock\",BC30=\"Bat Culvert\",BC30=\"Foam (production)\",BC30=\"Foam (adit)\"),OR(ISBLANK(BE30),ISBLANK(BF30),ISBLANK(BG30),ISBLANK(BH30))),\"   <<<< Please Enter All Backfill Parameters\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J30,0),J30)","v":0},0,{"$f":"L30","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M30,0),M30)","v":0},{"$f":"IF(P30=0,0,P30)","v":0},{"$f":"IF(Q30=0,0,Q30)","v":0},{"$f":"IF(R30=0,0,IF(Metric,ROUND(M2Ft*R30,0),R30))","v":0},{"$f":"IF(ISBLANK(S30),0,S30)","v":0},null,{"$f":"IF(Metric,200,650)","v":650},{"$f":"IF(ISBLANK(N30),0,IF(N30=\"Dozer\",\"Push\",IF(N30=\"Loader\",\"ShortHaul\",\"\")))","v":0},{"$f":"IF(ISBLANK(O30),0,LEFT(O30,SEARCH(\" \",O30)-1))","v":0}]
[]
[]
[null,{"$f":"IF(Metric,\"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 1.5 m thick plug.\",\"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 5 ft thick plug.\")","v":"Notes:  1) Foam (adit) option is for smaller openings that can be plugged with simple forms and a 5 ft thick plug."}]
[null,{"$f":"IF(Metric,\"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 3 m thick plug.\",\"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 10 ft thick plug.\")","v":"            2) Foam (production) option is for larger production openings (declines, etc.) and requires larger form construction and minimum 10 ft thick plug."}]
[null,{"$f":"IF(Metric,\"            3) All foam plugs include minimum 5m of backfill from opening to plug.\",\"            3) All foam plugs include minimum 15ft of backfill from opening to plug.\")","v":"            3) All foam plugs include minimum 15ft of backfill from opening to plug."}]
[null,"            4) Bat gate option is for small openings and the material cost is the same for any size opening."]
[null,"            5) Backfilling assumes that small dozer will push material from nearby stockpile or dump"]
[null,"            6) Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"            7) Loaders for Backfill Fleet use Crusher/Tramming loaders in Fleets(Crews) sheet"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Shaft Openings - User Input",null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each shaft"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,"Backfill or Foundation Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,"Backfill or Foundation Cover"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Diameter (1)","Shaft Depth \n(for backfill method)","Backfill/ \nPlug Type","Backfill \nMaterial \nType","Cover/\nBackfill \nFleet","Thickness\n(if not complete backfill)","Haul Distance to Placement Location","Slope to Placement Location","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter","Shaft Depth \n(for backfill \nmethod)","Backfill/ \nPlug Type","Cover \nMaterial \nType","Cover/\nBackfill \nFleet","Thickness\n(if not complete backfill)","Distance\nto Backfill\nBorrow","Slope from \nShaft to \nBorrow Area"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)","(select)","(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","(select)","(select)","(select)","ft","ft","% grade"]
[{"$f":"ROW(A49) - ROW($A$48)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(Q49)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,M2Ft*J49,J49)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K49,0),K49)","v":0},{"$f":"L49","v":0},{"$f":"M49","v":0},{"$f":"IF(ISBLANK(N49),0,LEFT(N49,SEARCH(\" \",N49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O49,0),O49)","v":0},0,{"$f":"Q49","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Diameter should include overlap to seat cap on bedrock or shaft collar"]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Underground Openings - Assumptions & Calculations"}]
[]
[null,"Concrete Cover/Bulkhead Volume Calculation"]
[]
[null,"Using Means Heavy Construction Cost Data (2004) "]
[null,"Estimage cover/bulkhead thickness "]
[null,"Assumes that all concrete works are reinforced"]
[null,"Productivity for crew from Means Heavy Construction Cost Data (2004) adjusted for supervision "]
[null,"(addressed in Misc. Costs) and Davis-Bacon Wage Rates"]
[null,{"$f":"IF(Metric,\"Assumes 450 mm thick slab\",\"Assumes 18 in thick slab\")","v":"Assumes 18 in thick slab"}]
[]
[null,"Backfill Calculations"]
[]
[null,"Uses 1 large and 1 small dozer for adit backfill"]
[null,{"$f":"IF(Metric,\"      Assumes max 120 m push\",\"      Assumes max 400 foot push\")","v":"      Assumes max 400 foot push"}]
[null,"      Assumes average operator and 50 min/hr availability"]
[]
[null,"Uses truck & loader load, haul place fleets for shafts"]
[null,{"$f":"IF(Metric,\"Concrete cap will be 450 mm thick, reinforced, structually supported.\",\"Concrete cap will be 1.5 feet thick, reinforced, structually supported. \")","v":"Concrete cap will be 1.5 feet thick, reinforced, structually supported. "}]
[null,{"$f":"IF(Metric,\"If concrete cap is used, assume 3 m of rock backfill on top of cap.\",\"If concrete cap is used, assume 10 feet of rock backfill on top of cap. \")","v":"If concrete cap is used, assume 10 feet of rock backfill on top of cap. "}]
[null,"Assumes that all concrete works are reinforced"]
[null,{"$f":"IF(Metric,\"If backfill is used, assume overfill by 1.5 m\",\"If backfill is used, assume overfill by 5 feet\")","v":"If backfill is used, assume overfill by 5 feet"}]
[]
[null,"Carpenter rate incl Fringe:",{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))=\"\",ISNA(INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))),0,INDEX(LaborCostTable,MATCH(\"Carpenter\",LaborerList,0),10))","v":0},"per hour"]
[]
[]
["Adits, Portals & Declines Plugging",null,null,null,null,null,null,null,"Uses RS Means Heavy Construction Cost Data for bulkhead production rate, material costs and crews",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adit Backfill",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bat Gate/Bat Culvert",null,null,null,null,"Foam Plug"]
[null,null,null,null,null,null,null,null,"Bulkhead Construction",null,null,null,"Backfill or Foam (1)",null,null,null,"Bat Gate or Culvert (2,3,4)",null,null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume Calculations",null,null,"Bulkhead Construction",null,null,null,null,null,null,null,"Volume Calculations",null,null,"Backfill costs - selected fleet",null,null,null,"Dozer",null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Fleet"]
[null,"Description\n(required)","Bulkhead   Volume","Backfill\n(rock)\nVolume","Backfill Fleet","Cycle Time","Fleet Productivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total \nBulkhead\nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial (Foam)\nCost","Total \nBackfill \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Bat Gate Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cross Sectional\nArea","Bulkhead\nVolume","Backfill\nVolume","Row in Bulkhead Construction Array","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Material Unit Cost","Material Cost",null,"Cross Sectional\nArea","Backfill\nVolume",null,"Backfill labor cost","Backfill equipment cost",null,"Backfill\nVolume","Push Distance","Uncorrected\nDozer\nProductivity","Grade Correction","Density Correction","Dozing Material","Operator","Job Efficiency","Altitude Deration","Corrected Productivity","Total \nHours","Backfill\nLabor\nCost","Backfill\nEquipment\nCost","Total Cost",null,"Backfill fleet","Fleet size","Travel distance","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Labor Cost","Equipment Cost","Total Cost",null,"Labor\nCost","Equip\nCost","Materials","Total\n Cost",null,null,"Foam\nVolume","Foam\nVolume","Labor\nCost","Equip\nCost","Materials","Total\n Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.F.","C.Y.","C.Y.",null,"$ per C.Y.","$","$ per C.Y.","$","$ per C.Y.","$",null,"S.F.","C.Y.",null,null,null,null,"cu yd","ft","cy/hr",null,null,null,null,null,null,"cy/hr","hrs","$","$","$",null,null,null,"ft","%","min","min","min","min","cy","BCY/hr","hrs","$","$","$",null,"$","$","$","$",null,null,"C.F.","C.Y.","$","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(BC30=\"Bat Gate\",BC30=\"Rock Backfill\",BC30=\"Foam (adit)\",BC30=\"Foam (production)\",BC30=\"Bat Culvert\"),\"\",ROUND(IF(Metric,CY_2_M3*BB91,BB91),0)))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(OR(BC30=\"Rock Backfill\",BC30=\"Concrete + Rock\",BC30=\"Bat Culvert\",BC30=\"Foam (adit)\",BC30=\"Foam (production)\"),ROUND(IF(Metric,CY_2_M3*BC91,BC91),0),\"\"))","v":""},{"$f":"IF(OR(ISBLANK(B30),D91=\"\",D91=0),\"\",IF(ISBLANK(Q30),\"Cover Material!\",INDIRECT(BL30&IF(N30=\"Dozer\",\"Dozer\",\"CrusherLoader\"))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C91=\"\",C91=0),\"\",IF(ISBLANK(Q30),\"Cover Material!\",IF(ISBLANK(O30),\"Select Fleet\",BV91)))","v":""},{"$f":"IF(OR(ISBLANK(B30),C91=\"\",C91=0),\"\",IF(ISBLANK(Q30),\"Cover Material!\",IF(Metric,ROUND(CY_2_M3*IF(N30=\"Dozer\",CA91,CP91),0),IF(N30=\"Dozer\",CA91,CP91))))","v":""},{"$f":"IF(OR(ISBLANK(B30),C91=\"\"),0,IF(ISBLANK(Q30),\"Cover Material!\",IF(N30=\"Dozer\",CB91,CQ91)))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C91)),0,IF(OR(BC30=\"Concrete Bulkhead\",BC30=\"Concrete + Rock\"),BF91,0))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C91)),0,IF(OR(BC30=\"Concrete Bulkhead\",BC30=\"Concrete + Rock\"),BH91,0))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C91)),0,IF(OR(BC30=\"Concrete Bulkhead\",BC30=\"Concrete + Rock\"),BJ91,0))","v":0},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(C91)),0,IF(OR(BC30=\"Concrete Bulkhead\",BC30=\"Concrete + Rock\"),IF(C91=0,\"\",I91+J91+K91),0))","v":0},{"$f":"IF(OR(ISBLANK(B30),BC30=\"Bat Gate\",BC30=\"Foam (production)\",BC30=\"Foam (adit)\"),0,IF(AND(OR(BC30=\"Rock Backfill\",BC30=\"Concrete + Rock\"),OR(AND(N30=\"Dozer\",BE30=\"\"),BF30=\"\",BG30=\"\",BH30=\"\")),\"Backfill Info!\",(IF(OR(BC30=\"Rock Backfill\",BC30=\"Concrete + Rock\",BC30=\"Bat Culvert\",BC30=\"Foam (production)\",BC30=\"Foam (adit)\"),BO91,0))+(IF(OR(BC30=\"Foam (adit)\",BC30=\"Foam (production)\"),DD91,0))))","v":0},{"$f":"IF(OR(ISBLANK(B30),BC30=\"Bat Gate\",BC30=\"Foam (production)\",BC30=\"Foam (adit)\"),0,IF(AND(OR(BC30=\"Rock Backfill\",BC30=\"Concrete + Rock\",BC30=\"Bat Culvert\"),OR(AND(N30=\"Dozer\",BE30=\"\"),BF30=\"\",BG30=\"\",BH30=\"\")),\"Backfill Info!\",(IF(OR(BC30=\"Rock Backfill\",BC30=\"Concrete + Rock\",),BP91,0))+(IF(OR(BC30=\"Foam (adit)\",BC30=\"Foam (production)\"),DE91,0))))","v":0},{"$f":"IF(OR(BC30=\"Foam (adit)\",BC30=\"Foam (production)\"),DF91,0)","v":0},{"$f":"IF(OR(ISBLANK(B30),M91=\"\",N91=\"\",M91=\"Backfill Info!\"),0,SUM(M91:O91))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(BC30=\"Bat Gate\",BC30=\"Bat Culvert\"),CV91,0))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(BC30=\"Bat Gate\",BC30=\"Bat Culvert\"),CW91,0))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(BC30=\"Bat Gate\",BC30=\"Bat Culvert\"),CX91,0))","v":0},{"$f":"IF(SUM(Q91:S91)=0,0,SUM(Q91:S91))","v":0},{"$f":"IF(IF(I91=\"\",0,I91)+IF(OR(M91=\"Backfill Info!\",M91=\"\"),0,M91)+IF(Q91=\"\",0,Q91)=0,0,IF(I91=\"\",0,I91)+IF(OR(M91=\"Backfill Info!\",M91=\"\"),0,M91)+IF(Q91=\"\",0,Q91))","v":0},{"$f":"IF(IF(J91=\"\",0,J91)+IF(OR(N91=\"Backfill Info!\",M91=\"\"),0,N91)+IF(R91=\"\",0,R91)=0,0,IF(J91=\"\",0,J91)+IF(OR(N91=\"Backfill Info!\",M91=\"\"),0,N91)+IF(R91=\"\",0,R91))","v":0},{"$f":"IF(IF(K91=\"\",0,K91)+IF(O91=\"\",0,O91)+IF(S91=\"\",0,S91)=0,0,IF(K91=\"\",0,K91)+IF(O91=\"\",0,O91)+IF(S91=\"\",0,S91))","v":0},{"$f":"IF(SUM(U91:W91)=0,0,SUM(U91:W91))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA30*BB30","v":0},{"$f":"ROUND(BA91*1.5/27,1)","v":0},{"$f":"ROUND(BA91*BD30/27,0)","v":0},{"$f":"IF(OR(BC30=\"Concrete + Rock\",BC30=\"Concrete Bulkhead\"),IF(BA30<10,1,2),0)","v":0},{"$f":"IF(BD91=0,0,INDEX(ConcreteBulkheadArray,BD91,7))","v":0},{"$f":"IF(BE91=0,0,ROUND(C91*BE91,0))","v":0},{"$f":"IF(BD91=0,0,INDEX(ConcreteBulkheadArray,BD91,8))","v":0},{"$f":"IF(BG91=0,0,ROUND(C91*BG91,0))","v":0},{"$f":"IF(BD91=0,0,INDEX(ConcreteBulkheadArray,BD91,6))","v":0},{"$f":"IF(BI91=0,0,ROUND(C91*BI91,0))","v":0},null,{"$f":"BA30*BB30","v":0},{"$f":"ROUND(IF(OR(BC30=\"Rock Backfill\",BC30=\"Concrete + Rock\",BC30=\"Bat Culvert\"),BL91*BD30/27,IF(OR(BC30=\"Foam (adit)\",BC30=\"Foam (production)\"),IF(BD30<15,BL91*15/27,BL91*BD30/27),0)),CubesRounding)","v":0},null,{"$f":"IF(N30=\"Dozer\", CC91, IF(N30=\"Loader\",CR91,0))","v":0},{"$f":"IF(N30=\"Dozer\", CD91, IF(N30=\"Loader\",CS91,0))","v":0},null,{"$f":"ROUND(BM91,CubesRounding)","v":0},{"$f":"IF(BG30<400,BG30,400)","v":0},{"$f":"IF(ISBLANK(B30),0,IF(BR91=0,0,ROUND(HLOOKUP(SmallDozer,DozerProductionArray,13,FALSE)*BS91^HLOOKUP(SmallDozer,DozerProductionArray,14,FALSE),CubesRounding)))","v":0},{"$f":"IF(ISBLANK(B30),0,ROUND((0.00006*(-10*BH30)^2)-(0.02134*-10*BH30)+1.0024,2))","v":0},{"$f":"IF(ISBLANK(B30),0,VLOOKUP(BF30,DozingDensityCorrectionArray,2))","v":0},{"$f":"BE30","v":0},{"$f":"Dozer_Operator","v":0.75},{"$f":"Dozer_Job_Efficiency","v":0.83},{"$f":"HLOOKUP(SmallDozer,DozerSpecifications,8,FALSE)","v":1},{"$f":"IF(ISBLANK(B30),0,ROUND(BT91*BU91*BV91*BW91*BX91*BY91*BZ91,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B30),BR91=\"\",BR91=0),0,IF(BC30=\"Bat Culvert\",8,IF(BR91/CA91<1,1+1,1+ROUND(BR91/CA91,HoursRounding))))","v":0},{"$f":"IF(ISBLANK(B30),0,ROUND(CB91*('Fleets (Crews)'!$F$49+'Fleets (Crews)'!$F$41),0))","v":0},{"$f":"IF(ISBLANK(B30),0,ROUND(CB91*('Fleets (Crews)'!$E$49+'Fleets (Crews)'!$E$41),0))","v":0},{"$f":"CD91+CC91","v":0},null,{"$f":"O30","v":0},{"$f":"BL30","v":0},{"$f":"BG30","v":0},{"$f":"ABS(BH30)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",(ROUND(Ft2M*CI91,0)*INDEX(LoaderTravelEmptyArray,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",(ROUND(Ft2M*CI91,0)*INDEX(LoaderTravelLoadedArray,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(SUM(CK91:CM91),2),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(INDIRECT(CH91&\"CrusherLoader\"),CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(60/CN91*CO91,0),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(BC91/CP91,0),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(IF(CQ91<1,1,(CQ91))*INDIRECT(CH91&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(CG91,6)=\"Loader\",ROUND(IF(CQ91<1,1,(CQ91))*INDIRECT(CH91&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"CS91+CR91","v":0},null,{"$f":"IF(ISBLANK(B30),\"\",IF(BC30=\"Bat Gate\",'Misc. Unit Costs'!$H$103,IF(BC30=\"Bat Culvert\",'Misc. Unit Costs'!$H$104,\"\")))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BC30=\"Bat Gate\",'Misc. Unit Costs'!$I$103,IF(BC30=\"Bat Culvert\",'Misc. Unit Costs'!$I$104,\"\")))","v":""},{"$f":"IF(ISBLANK(B30),\"\",IF(BC30=\"Bat Gate\",BatGateCost,IF(BC30=\"Bat Culvert\",'Misc. Unit Costs'!$G$104,\"\")))","v":""},{"$f":"SUM(CV91:CX91)","v":0},null,null,{"$f":"IF(OR(BC30=\"Foam (adit)\",BC30=\"Foam (production)\"),BL91*IF(BC30=\"Foam (adit)\",5,10),0)","v":0},{"$f":"ROUND(DB91/27,0)","v":0},{"$f":"IF(ISBLANK(BC30),\"\",IF(BC30=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$H$105,0),ROUND('Misc. Unit Costs'!$H$106,0)))","v":0},{"$f":"IF(ISBLANK(BC30),\"\",IF(BC30=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$I$105,0),ROUND('Misc. Unit Costs'!$I$106,0)))","v":0},{"$f":"IF(ISBLANK(BC30),\"\",IF(BC30=\"Foam (adit)\",ROUND('Misc. Unit Costs'!$G$105*DC91,0),ROUND('Misc. Unit Costs'!$G$106*DC91,0)))","v":{"$error":"#VALUE!"}},{"$f":"SUM(DD91:DF91)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C91:C92)=0,0,SUM(C91:C92))","v":0},{"$f":"IF(SUM(D91:D92)=0,0,SUM(D91:D92))","v":0},null,null,null,{"$f":"IF(SUM(H91:H92)=0,0,SUM(H91:H92))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Notes:"]
[null,"1) Foam costs include 1 hour move to and setup + 1 hr. minimum crew time"]
[null,"2) Assumes 1 hr walk-in/walk-out time for equipment"]
[null,"3) Batgate assumes 8 hr install time each"]
[null,"4) Bat culvert backfill costs based on one 8-hr day (i.e. backfilling hours = 8 hrs)."]
[]
["Shaft Plugging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shaft Backfill"]
[" ",null,"Cover/Cap",null,null,null,null,null,null,null,null,null,null,"Backfill/Cover",null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundation Cover Cost Summary by Fleet",null,null,null,null,"Cover Placement Parameters",null,null,null,null,null,null,null,null,null,"Truck Fleet"]
[null,"Description\n(required)","Cover \nArea","Backfill \nor Cover\nVolume","Placement Fleet","Cycle Time","Fleet Productivity","Haul Fleet Size","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total \nShaft Cap \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nBackfill\nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Shaft\nArea","Shaft Volume","Shaft Cap Volume\n(concrete)","Shaft \nCover \nVolume","Total backfill",null,"Distance to placement","Backfill material","Fleet size","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","sq ft","cy","cy","cu yd",null,null,"ft",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$"]
[{"$f":"A49","v":0},{"$f":"IF(ISBLANK(B49),\"\",B49)","v":""},{"$f":"IF(ISBLANK(B49),\"\",IF(Metric,ROUND(Ft2_2_M2*BB104,2),BB104))","v":""},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BA49),ISBLANK(BB49),ISBLANK(BC49)),\"\",IF(N49=\"optimize\",\"Select Fleet!\",ROUND(IF(BC49=\"Backfill\",IF(Metric,ROUND(CY_2_M3*BC104,0),BC104),IF(Metric,ROUND(CY_2_M3*BE104,0),BE104)),0)))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\",C104=0),\"\",IF(C104=0,\"\",IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",IF(RIGHT(N49,5)=\"Truck\",INDIRECT(BE49&\"Truck\")&\"/\"&INDIRECT(BE49&\"Loader\")&\"/\"&INDIRECT(BE49&\"TruckDozer\"))))))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\",C104=0),\"\",IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",BV104)))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\",C104=0),\"\",IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BY104,0),BY104))))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\"),\"\",IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",BW104)))","v":""},{"$f":"IF(OR(ISBLANK(B49),C104=\"\"),0,IF(ISBLANK(M49),\"Cover Material!\",IF(ISBLANK(N49),\"Select Fleet\",BZ104)))","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BC49),BC49=\"Backfill\"),0,IF(BA49>15,'Misc. Unit Costs'!$H$100,'Misc. Unit Costs'!$H$99)*BD104)","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BC49),BC49=\"Backfill\"),0,IF(BA49>15,'Misc. Unit Costs'!$I$100,'Misc. Unit Costs'!$I$99)*BD104)","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BC49),BC49=\"Backfill\"),0,IF(BA49>15,'Misc. Unit Costs'!$G$100,'Misc. Unit Costs'!$G$99)*IF(Metric,ROUND(CY_2_M3*BD104,0),BD104))","v":0},{"$f":"IF(OR(ISBLANK(B49),ISBLANK(BC49),BC49=\"Backfill\"),0,SUM(J104:L104))","v":0},{"$f":"IF(OR(ISBLANK(B49),M49=\"\"),0,IF(OR(BC49=\"Backfill\",ISNUMBER(BF49)),IF(OR(ISBLANK(BD49),ISBLANK(BE49),ISBLANK(BG49),ISBLANK(BH49)),\"Cover Info!\",CB104),0))","v":0},{"$f":"IF(OR(ISBLANK(B49),M49=\"\"),0,IF(OR(BC49=\"Backfill\",ISNUMBER(BF49)),IF(OR(ISBLANK(BD49),ISBLANK(BE49),ISBLANK(BG49),ISBLANK(BH49)),\"Cover Info!\",CA104),0))","v":0},{"$f":"IF(OR(ISBLANK(BC49),N104=\"Cover Info!\",SUM(N104:O104)=0),0,SUM(N104:O104))","v":0},{"$f":"J104+N104","v":0},{"$f":"K104+O104","v":0},{"$f":"L104","v":0},{"$f":"IF(SUM(Q104:S104)=0,0,SUM(Q104:S104))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B49),0,CC104)","v":0},{"$f":"IF(ISBLANK(B49),0,PI()*(BA49/2)^2)","v":0},{"$f":"IF(ISBLANK(B49),0,ROUND(BB104*BB49/27,CubesRounding))","v":0},{"$f":"IF(ISBLANK(B49),0,ROUND(BB104*1.5/27,CubesRounding))","v":0},{"$f":"IF(ISBLANK(B49),0,BB104*(BF49)/27)","v":0},{"$f":"ROUND(BC104+BE104,CubesRounding)","v":0},null,{"$f":"BG49","v":0},{"$f":"BD49","v":0},{"$f":"BE49","v":0},{"$f":"ABS(BH49)","v":0},{"$f":"IF(BJ104=0,0,ROUND($BG49/(INDEX(INDIRECT(BJ104&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ104&\"TruckLoadedWeight\"),0),MATCH(IF($BK104-INDIRECT(BJ104&\"TruckRollingResistance\")<0,0,$BK104-INDIRECT(BJ104&\"TruckRollingResistance\")),INDIRECT(BJ104&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ104=0,0,ROUND($BG49/(INDEX(INDIRECT(BJ104&\"TruckSpeedTable\"),MATCH($BD49,HaulMaterials,0),MATCH(IF($BK104-INDIRECT(BJ104&\"TruckRollingResistance\")<0,0,$BK104-INDIRECT(BJ104&\"TruckRollingResistance\")),INDIRECT(BJ104&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ49=0,0,ROUND(BH104/(INDEX(INDIRECT(BJ104&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ104&\"TruckLoadedWeight\"),0),MATCH(IF(BK104-INDIRECT(BJ104&\"TruckRollingResistance\")<0,0,BK104+INDIRECT(BJ104&\"TruckRollingResistance\")),INDIRECT(BJ104&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ49=0,0,ROUND(BH104/(INDEX(INDIRECT(BJ104&\"TruckUHSpeedTable\"),MATCH(BI104,HaulMaterials,0),MATCH(IF(BK104-INDIRECT(BJ104&\"TruckRollingResistance\")<0,0,BK104+INDIRECT(BJ104&\"TruckRollingResistance\")),INDIRECT(BJ104&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BH49=0,BN104,BO104)","v":0},{"$f":"IF($BH49>=0,BM104,BL104)","v":0},{"$f":"BP104+BQ104","v":0},{"$f":"IF(BJ104=0,0,INDIRECT(BJ104&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ104=0,0,INDIRECT(BJ104&\"TruckManuverDump\"))","v":0},{"$f":"IF(BJ104=0,0,INDIRECT(BJ104&IF(INDIRECT(BJ104&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(R49),NOT(ISNUMBER(R49)),R49=\"\"),SUM(BR104:BU104),R49)","v":0},{"$f":"IF(BU104=0,0,IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),IF((BV104-BU104)/BU104<=1,2,ROUNDUP((BV104-BU104)/BU104,0)),S49))","v":0},{"$f":"IF(BV104=0,0,ROUND((60/BV104)*INDIRECT(BJ104&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BJ104=0,0,ROUND(BW104*BX104*TruckOperator*INDIRECT(BJ104&\"TruckJobEfficiency\")*INDIRECT(BJ104&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY104=0,0,IF($BF104/BY104<1,1,ROUND($BF104/BY104,HoursRounding)))","v":0},{"$f":"IF(BJ104=0,0,ROUND(BZ104*((BW104*INDIRECT(BJ104&\"TruckEquipRate\"))+INDIRECT(BJ104&\"LoaderEquipRate\")+INDIRECT(BJ104&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BJ104=0,0,ROUND(BZ104*((BW104*INDIRECT(BJ104&\"TruckLaborRate\"))+INDIRECT(BJ104&\"LoaderLaborRate\")+INDIRECT(BJ104&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA104+CB104","v":0}]
[]
[null,null,{"$f":"IF(SUM(C104:C105)=0,0,SUM(C104:C105))","v":0},{"$f":"IF(SUM(D104:D105)=0,0,SUM(D104:D105))","v":0},null,null,null,null,{"$f":"IF(SUM(I104:I105)=0,0,SUM(I104:I105))","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Roads","index":15,"n_rows":122,"n_cols":113,"rows_kept":122,"cut":false,"hidden":false,"merged":[[27,15,27,16],[85,64,85,70],[97,54,97,55],[97,68,97,69],[27,55,27,56],[85,62,85,63],[85,58,85,61]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[]
["Roads - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,"Grading Costs",{"$f":"H104","v":0},{"$f":"I104","v":0},"N/A",{"$f":"J113","v":25140}]
[null,"Cover Placement Cost",{"$f":"I113","v":3493},{"$f":"J113","v":25140},"N/A",{"$f":"SUM(C13:E13)","v":28633}]
[null,"Ripping/Scarifying Cost",{"$f":"G122","v":312},{"$f":"H122","v":2107},"N/A",{"$f":"SUM(C14:E14)","v":2419}]
[null,"Subtotal Earthworks",{"$f":"IF(ISNA(MATCH(\"Error!\",C12:C14,0)),SUM(C12:C14),\"Error!\")","v":3805},{"$f":"IF(ISNA(MATCH(\"Error!\",D12:D14,0)),SUM(D12:D14),\"Error!\")","v":27247},null,{"$f":"IF(ISNA(MATCH(\"Error!\",F12:F14,0)),SUM(F12:F14),\"Error!\")","v":56192}]
[null,"Revegetation Cost",{"$f":"J122","v":7050},{"$f":"K122","v":7050},{"$f":"L122","v":7263},{"$f":"SUM(C16:E16)","v":21363}]
[null,"TOTALS",{"$f":"SUM(C15:C16)","v":10855},{"$f":"SUM(D15:D16)","v":34297},{"$f":"SUM(E15:E16)","v":7263},{"$f":"SUM(F15:F16)","v":77555}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 10'\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 30'\"),\"\")","v":""}]
[]
[]
[null,"Maximum slope grade allowed for dozer:",20,"% (max 40%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Roads - User Input",null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical (1) - MANDATORY",null,null,null,null,null,"User Overrides",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded\nSlope","Cut Slope","Road Width","Road Length","Slope Replacement  Percent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Width","Road Length","Slope Replacement  Percent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Distance to      Growth Media Stockpile","Slope from       Road to     Stockpile"]
[-1,null,null,null,null,null,null,null,null,"% grade","_H:1V","degrees",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","%","cy","acres","in","ft","% grade"]
[{"$f":"ROW(A31) - ROW($A$30)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*M31,0),M31)","v":0},0,{"$f":"IF(ISBLANK(O31),0,O31)","v":0},{"$f":"IF(ISBLANK(P31),0,IF(Metric,ROUND(M3_2_CY*P31,0),P31))","v":0},{"$f":"IF(Metric,Ha2Ac*Q31,Q31)","v":0},{"$f":"IF(Metric,mm2in*R31,R31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*S31,0),S31)","v":0},{"$f":"T31","v":0}]
[{"$f":"ROW(A32) - ROW($A$30)-1","v":1},"Roads",null,null,"Roads","Active Closure",null,null,"FA",5,2,25,25,26000,0,null,null,6,2000,-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*M32,0),M32)","v":25},{"$f":"IF(Metric,ROUND(M2Ft*N32,0),N32)","v":26000},{"$f":"IF(ISBLANK(O32),0,O32)","v":0},{"$f":"IF(ISBLANK(P32),0,IF(Metric,ROUND(M3_2_CY*P32,0),P32))","v":0},{"$f":"IF(Metric,Ha2Ac*Q32,Q32)","v":0},{"$f":"IF(Metric,mm2in*R32,R32)","v":6},{"$f":"IF(Metric,ROUND(M2Ft*S32,0),S32)","v":2000},{"$f":"T32","v":-5}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Because the work required for building roads with a dozer is similar to that required to regrade a road with a dozer, this sheet could be used to provide a rough estimate of road construction costs if a dozer is  selected as the grading fleet."]
[null,"Roads that will be removed have not been determined at this time. This estimate assumes that at closure approximately 5 miles of roads will be reclaimed or narrowed."]
[null,"Recontouring costs are included in the growth media line. Road regrading costs are estimated in \"User Sheet 17\" (and linked to \"Other User\")."]
[null,"Average road reclamation costs ($/acre):",{"$f":"ROUND((RegradeCostRoads+TopsoilCostRoads+RevegRoads+'Other User'!Q41)/C120,0)","v":3989},"<--sum of \"Roads\" sheet and \"Other User\" (by way of \"User Sheet 17\")"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Roads - User Input (cont.)"]
[" ",null,"Haul Road Safety Berms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pit Berms"]
[null,"Description\n(required)","Berm\nLength","Berm\nHeight","Berm\nBase\nWidth","Berm\nSideslope\nAngle","Number of\nBerms (2)\n(1 or 2 sides)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berm\n(or Highwall)\nLength","Berm\nHeight","Berm\nBase\nWidth"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,{"$f":"IF(BC48-(2*BB48*F48)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*C48,0),C48)","v":0},0,0]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Roads"},null,null,null,null,null,{"$f":"IF(BC49-(2*BB49*F49)<0,\"  <<< Berm Dimension Error - Berm Height too high for base and/or Side Slope Angle\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*C49,0),C49)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*D49,0),D49)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*E49,0),E49)","v":0}]
[]
[]
[null,"(2)  Enter 1 if berm on only one side of road, 2 if both sides of road are bermed."]
[]
["Roads - User Input (cont.)",null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
[" ",null,"Grading",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing\nMaterial\nCondition","Cut Material Type","Recontouring Equipment Fleet(2)","No. of Excavators if grade >30%","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarifying/ Ripping?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","GrowthMed truck fleet","Ripping fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(J31>MaxRoadDozerGrade,OR(E58=\"sm dozer\",E58=\"med dozer\",E58=\"lg dozer\")),AND(J31>MaxRoadGraderGrade,E58=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(E58),0,LEFT(E58,SEARCH(\" \",E58)-1))","v":0},{"$f":"IF(ISBLANK(H58),0,LEFT(H58,SEARCH(\" \",H58)-1))","v":0},{"$f":"IF(ISBLANK(O58),0,LEFT(O58,SEARCH(\" \",O58)-1))","v":0}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Roads"},1,"Gravel","Small Dozer",1,"Alluvium","Med Truck",null,null,"User Mix 1",null,null,"Yes","Grader",{"$f":"IF(OR(AND(J32>MaxRoadDozerGrade,OR(E59=\"sm dozer\",E59=\"med dozer\",E59=\"lg dozer\")),AND(J32>MaxRoadGraderGrade,E59=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(E59),0,LEFT(E59,SEARCH(\" \",E59)-1))","v":"Small"},{"$f":"IF(ISBLANK(H59),0,LEFT(H59,SEARCH(\" \",H59)-1))","v":"Med"},{"$f":"IF(ISBLANK(O59),0,LEFT(O59,SEARCH(\" \",O59)-1))","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"2. If original slope >30% only excavators are allowed."]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Roads - Assumptions & Calculations"}]
[]
[null,"Regrading Volume and Footprint Volume"]
[]
[null,"Will not allow dozer for slopes greater than 30%"]
[null,"For dozer regrading push distance = road width"]
[null,"Assumes dozer push is uphill"]
[null,{"$f":"IF(Metric,\"Assumes minimum push distance of 30 m\",\"Assumes minimum push distance of 100 ft\")","v":"Assumes minimum push distance of 100 ft"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Minimum 1 hr ripping/scarifying time per area"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Road length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"For dozer regrading assumes push distance = 3 x road width"]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum of 1 acre crew time per area"]
[]
[null,"Safety Berm Volume Calculation"]
[]
[null,"Cross Sectional Area = (a+b)/2 x h"]
[null,"Berm Volume = Berm Length x Crossectional Area x No. Sides"]
[]
[null,"Total berm volume doubled if both sides of road are bermed."]
[null,"If length of berm on each side of road is different, input total length of both berms"]
[null,"     and input 1 for number of sides"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swell Factor",1.2]
["Roads - Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes <25%",null,null,null,null,null,"DOZERS",null,null,null,null,null,null,null,null,"Slopes <25%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,null,null,null,null,null,"Small Excavator",null,null,null,null,"Medium Excavator",null,null,null,null,"Large Excavator",null,null,null,null,null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,"Medium Dozer",null,null,null,null,"Large Dozer"]
[null,"Description\n(required)","Regrading Volume","Recontouring Fleet","Number of Excavators","Fleet\nProductivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope Length",null,"Productivity \nfor selected \nfleet","Road\nRecontour\nVolume","Berm\nRecountour\nVolume","Total\nRecontour\nvolume",null,"Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost","Grade Correction","Density Correction","Dozing Material","Operator","Job Efficiency","Total Corrections","Push Distance","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost","Dozer Production","Dozer hours","Labor Cost","Equipment Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,"BCY/hr","cy","cy","cy",null,"cy/hr","hr","$","$","$","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$",null,null,null,null,null,null,"ft","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$","cy/hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BB31),ISERR(BV101)),0,IF(BV101<0,\"Ungraded Slope!\",IF(Metric,ROUND(CY_2_M3*BV101,0),BV101)))","v":0},{"$f":"IF(OR(ISBLANK(B31),C101=0,ISERR(BV101)),\"\",IF(ISBLANK(E58),\"Select Fleet\",IF(AND(J31>MaxRoadDozerGrade,OR(E58=\"Small Dozer\",E58=\"Med Dozer\",E58=\"Large Dozer\")),\"Too steep!\",IF(AND(J31>MaxRoadDozerGrade,ISBLANK(F58)),\"Select No.\",IF(RIGHT(E58,5)=\"Dozer\",INDIRECT(BA58&\"Dozer\"),IF(RIGHT(E58,9)=\"Excavator\",INDIRECT(BA58&\"Excavator\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BB31),ISERR(BV101),C101=0,),\"\",IF(BV101<0,\"Ungraded Slope!\",IF(ISBLANK(F58),1,F58)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(D58),AND(K31=0,ISBLANK(P31),OR(ISBLANK(C48),C48=0)),C101=0,D101=\"Select No.\"),\"\",IF(OR(ISBLANK(E58),D101=\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BS101,0),BS101)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(D58),AND(K31=0,ISBLANK(P31),OR(ISBLANK(C48),C48=0)),D101=\"Too Steep!\",C101=0,D101=\"Select No.\"),0,IF(OR(ISBLANK(E58),D101=\"\"),\"Select Fleet\",IF(E58=\"Small Excavator\",BY101,IF(E58=\"Med Excavator\",CD101,IF(E58=\"Large Excavator\",CI101,IF(E58=\"Small Dozer\",CU101,IF(E58=\"Med Dozer\",CZ101,DE101)))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B31),ISBLANK(D58)),C101=0,ISBLANK(C101),D101=\"Too Steep!\",AND(K31=0,ISBLANK(P31),OR(ISBLANK(C48),C48=0))),0,IF(OR(ISBLANK(E58),D101=\"\",D101=\"Select No.\"),\"\",IF(D101=\"Too Steep\",\"Error!\",IF(E58=\"Small Excavator\",BZ101,IF(E58=\"Med Excavator\",CE101,IF(E58=\"Large Excavator\",CJ101,IF(D101=\"Small Dozer\",CV101,IF(E58=\"Med Dozer\",DA101,DF101))))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B31),ISBLANK(D58)),C101=0,ISBLANK(C101),D101=\"Too Steep!\",AND(K31=0,ISBLANK(P31),OR(ISBLANK(C48),C48=0))),0,IF(OR(ISBLANK(E58),D101=\"\",D101=\"Select No.\"),0,IF(D101=\"Too Steep\",\"Error!\",IF(E58=\"Small Excavator\",CA101,IF(E58=\"Med Excavator\",CF101,IF(E58=\"Large Excavator\",CK101,IF(E58=\"Small Dozer\",CW101,IF(E58=\"Med Dozer\",DB101,DG101))))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B31),ISBLANK(D58)),C101=0,ISBLANK(C101),D101=\"Too Steep!\",AND(K31=0,ISBLANK(P31),OR(ISBLANK(C48),C48=0))),0,IF(OR(ISBLANK(E58),D101=\"\",D101=\"Select No.\"),0,IF(D101=\"Too Steep\",\"Error!\",SUM(H101:I101))))","v":0},{"$f":" IF(D101=\"Too Steep!\",\"  <<< Only excavators allowed for slopes > \" & MaxRoadDozerGrade & \"%\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RoadSlopeGrade(J31)","v":0},{"$f":"RoadSlopeDeg(K31)","v":0},{"$f":"L31","v":0},{"$f":"BA31","v":0},{"$f":"180-L31","v":180},{"$f":"L31-BA101","v":0},{"$f":"BA101","v":0},{"$f":"BG101","v":0},{"$f":"BB101-BA101","v":0},{"$f":"180-BB101","v":180},{"$f":"IF(AND(BC101=0,BD101=0),0,FindRoadPivot(BD101,BC101,BA101,BB101,SwellFactor))","v":0},{"$f":"BA31-BK101","v":0},{"$f":"IF(BF101=0,0,(BK101*SIN(BE101*PI()/180))/(SIN(BF101*PI()/180)))","v":0},{"$f":"IF(BI101=0,0,BL101*SIN(BJ101*PI()/180)/(SIN(BI101*PI()/180)))","v":0},{"$f":"BK101*BM101*SIN((BG101*PI()/180)/2)","v":0},{"$f":"0.5*BL101*BN101*SIN(BH101*PI()/180)","v":0},{"$f":"ROUND(BM101+BN101,2)","v":0},null,{"$f":"IF(E58=\"Small Excavator\",BX101,IF(E58=\"Med Excavator\",CC101,IF(E58=\"Large Excavator\",CH101,IF(E58=\"Small Dozer\",CT101,IF(E58=\"Med Dozer\",CY101,DD101)))))","v":0},{"$f":"IF(AND(O31>0,ISBLANK(P31)),IF(BC31=0,ROUND((BP101*BB31)/27,0),ROUND(((BP101*BB31)/27)*BC31,0)),BD31)","v":0},{"$f":"ROUND(((IF(BC48-(2*BB48*F48)<0,0,BC48-(2*BB48*F48))+BC48)/2*BB48)*BA48*G48/27,0)","v":0},{"$f":"IF(ISERR(BT101),0,BT101)+BU101","v":0},null,{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$92,ExcavatorList,0))","v":398},{"$f":"IF(BV101/BX101<1,1,ROUND(BV101/BX101,HoursRounding))","v":1},{"$f":"ROUND(BY101*(('Fleets (Crews)'!$F$92*IF(F58=2,2,1))+('Fleets (Crews)'!$F$93)),0)","v":59},{"$f":"ROUND(BY101*(('Fleets (Crews)'!$E$92*IF(F58=2,2,1)+('Fleets (Crews)'!$E$93))),0)","v":162},{"$f":"BZ101+CA101","v":221},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$97,ExcavatorList,0))","v":369},{"$f":"IF(BV101/CC101<1,1,ROUND(BV101/CC101,HoursRounding))","v":1},{"$f":"ROUND(CD101*(('Fleets (Crews)'!$F$97*IF(F58=2,2,1))+('Fleets (Crews)'!$F$98)),0)","v":59},{"$f":"ROUND(CD101*(('Fleets (Crews)'!$E$97*IF(F58=2,2,1))+('Fleets (Crews)'!$E$98)),0)","v":206},{"$f":"CE101+CF101","v":265},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$102,ExcavatorList,0))","v":480},{"$f":"IF(BV101/CH101<1,1,ROUND(BV101/CH101,HoursRounding))","v":1},{"$f":"ROUND(CI101*(('Fleets (Crews)'!$F$102*IF(F58=2,2,1))+('Fleets (Crews)'!$F$103)),0)","v":59},{"$f":"ROUND(CI101*(('Fleets (Crews)'!$E$102*IF(F58=2,2,1))+('Fleets (Crews)'!$E$103)),0)","v":268},{"$f":"CJ101+CK101","v":327},{"$f":"(-0.00006*(J31)^2)-(0.02134*J31)+1.0024","v":1.0024},{"$f":"IF(ISBLANK(B31),1,VLOOKUP(D58,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(ISBLANK(B31),1,C58)","v":1},{"$f":"ExcavatorOperator","v":1},{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"CM101*CN101*CO101*CP101*CQ101","v":0.83199199999999995},{"$f":"IF(ISBLANK(B31),0,IF(BA31<100,100,BA31))","v":0},{"$f":"IF(ISBLANK(B31),0,IF(BV101=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*CS101^HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,14,FALSE)*CR101*HLOOKUP(SmallDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV101=0,0,IF(ROUND(BV101/CT101,1)<1,1,ROUND(BV101/CT101,HoursRounding)))","v":0},{"$f":"ROUND(CU101*'Fleets (Crews)'!$F$41,0)","v":0},{"$f":"ROUND(CU101*'Fleets (Crews)'!$E$41,0)","v":0},{"$f":"CV101+CW101","v":0},{"$f":"IF(ISBLANK(B31),0,IF(BV101=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*CS101^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE)*CR101*HLOOKUP(MedDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV101=0,0,IF(ROUND(BV101/CY101,1)<1,1,ROUND(BV101/CY101,HoursRounding)))","v":0},{"$f":"ROUND(CZ101*'Fleets (Crews)'!$F$45,0)","v":0},{"$f":"ROUND(CZ101*'Fleets (Crews)'!$E$45,0)","v":0},{"$f":"DA101+DB101","v":0},{"$f":"IF(ISBLANK(B31),0,IF(BV101=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*CS101^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE)*CR101*HLOOKUP(LargeDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV101=0,0,IF(ROUND(BV101/DD101,1)<1,1,ROUND(BV101/DD101,HoursRounding)))","v":0},{"$f":"ROUND(DE101*'Fleets (Crews)'!$F$49,0)","v":0},{"$f":"ROUND(DE101*'Fleets (Crews)'!$E$49,0)","v":0},{"$f":"DF101+DG101","v":0}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Roads"},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(BB32),ISERR(BV102)),0,IF(BV102<0,\"Ungraded Slope!\",IF(Metric,ROUND(CY_2_M3*BV102,0),BV102)))","v":0},{"$f":"IF(OR(ISBLANK(B32),C102=0,ISERR(BV102)),\"\",IF(ISBLANK(E59),\"Select Fleet\",IF(AND(J32>MaxRoadDozerGrade,OR(E59=\"Small Dozer\",E59=\"Med Dozer\",E59=\"Large Dozer\")),\"Too steep!\",IF(AND(J32>MaxRoadDozerGrade,ISBLANK(F59)),\"Select No.\",IF(RIGHT(E59,5)=\"Dozer\",INDIRECT(BA59&\"Dozer\"),IF(RIGHT(E59,9)=\"Excavator\",INDIRECT(BA59&\"Excavator\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(BB32),ISERR(BV102),C102=0,),\"\",IF(BV102<0,\"Ungraded Slope!\",IF(ISBLANK(F59),1,F59)))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D59),AND(K32=0,ISBLANK(P32),OR(ISBLANK(C49),C49=0)),C102=0,D102=\"Select No.\"),\"\",IF(OR(ISBLANK(E59),D102=\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BS102,0),BS102)))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D59),AND(K32=0,ISBLANK(P32),OR(ISBLANK(C49),C49=0)),D102=\"Too Steep!\",C102=0,D102=\"Select No.\"),0,IF(OR(ISBLANK(E59),D102=\"\"),\"Select Fleet\",IF(E59=\"Small Excavator\",BY102,IF(E59=\"Med Excavator\",CD102,IF(E59=\"Large Excavator\",CI102,IF(E59=\"Small Dozer\",CU102,IF(E59=\"Med Dozer\",CZ102,DE102)))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B32),ISBLANK(D59)),C102=0,ISBLANK(C102),D102=\"Too Steep!\",AND(K32=0,ISBLANK(P32),OR(ISBLANK(C49),C49=0))),0,IF(OR(ISBLANK(E59),D102=\"\",D102=\"Select No.\"),\"\",IF(D102=\"Too Steep\",\"Error!\",IF(E59=\"Small Excavator\",BZ102,IF(E59=\"Med Excavator\",CE102,IF(E59=\"Large Excavator\",CJ102,IF(D102=\"Small Dozer\",CV102,IF(E59=\"Med Dozer\",DA102,DF102))))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B32),ISBLANK(D59)),C102=0,ISBLANK(C102),D102=\"Too Steep!\",AND(K32=0,ISBLANK(P32),OR(ISBLANK(C49),C49=0))),0,IF(OR(ISBLANK(E59),D102=\"\",D102=\"Select No.\"),0,IF(D102=\"Too Steep\",\"Error!\",IF(E59=\"Small Excavator\",CA102,IF(E59=\"Med Excavator\",CF102,IF(E59=\"Large Excavator\",CK102,IF(E59=\"Small Dozer\",CW102,IF(E59=\"Med Dozer\",DB102,DG102))))))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B32),ISBLANK(D59)),C102=0,ISBLANK(C102),D102=\"Too Steep!\",AND(K32=0,ISBLANK(P32),OR(ISBLANK(C49),C49=0))),0,IF(OR(ISBLANK(E59),D102=\"\",D102=\"Select No.\"),0,IF(D102=\"Too Steep\",\"Error!\",SUM(H102:I102))))","v":0},{"$f":" IF(D102=\"Too Steep!\",\"  <<< Only excavators allowed for slopes > \" & MaxRoadDozerGrade & \"%\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RoadSlopeGrade(J32)","v":2.8624052261117505},{"$f":"RoadSlopeDeg(K32)","v":26.565051177078015},{"$f":"L32","v":25},{"$f":"BA32","v":25},{"$f":"180-L32","v":155},{"$f":"L32-BA102","v":22.137594773888249},{"$f":"BA102","v":2.8624052261117505},{"$f":"BG102","v":2.8624052261117505},{"$f":"BB102-BA102","v":23.702645950966264},{"$f":"180-BB102","v":153.434948822922},{"$f":"IF(AND(BC102=0,BD102=0),0,FindRoadPivot(BD102,BC102,BA102,BB102,SwellFactor))","v":11.902671933174133},{"$f":"BA32-BK102","v":13.097328066825867},{"$f":"IF(BF102=0,0,(BK102*SIN(BE102*PI()/180))/(SIN(BF102*PI()/180)))","v":13.348879174244379},{"$f":"IF(BI102=0,0,BL102*SIN(BJ102*PI()/180)/(SIN(BI102*PI()/180)))","v":14.570766119324722},{"$f":"BK102*BM102*SIN((BG102*PI()/180)/2)","v":3.9684653166512498},{"$f":"0.5*BL102*BN102*SIN(BH102*PI()/180)","v":4.7650000691684635},{"$f":"ROUND(BM102+BN102,2)","v":27.92},null,{"$f":"IF(E59=\"Small Excavator\",BX102,IF(E59=\"Med Excavator\",CC102,IF(E59=\"Large Excavator\",CH102,IF(E59=\"Small Dozer\",CT102,IF(E59=\"Med Dozer\",CY102,DD102)))))","v":0},{"$f":"IF(AND(O32>0,ISBLANK(P32)),IF(BC32=0,ROUND((BP102*BB32)/27,0),ROUND(((BP102*BB32)/27)*BC32,0)),BD32)","v":0},{"$f":"ROUND(((IF(BC49-(2*BB49*F49)<0,0,BC49-(2*BB49*F49))+BC49)/2*BB49)*BA49*G49/27,0)","v":0},{"$f":"IF(ISERR(BT102),0,BT102)+BU102","v":0},null,{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$92,ExcavatorList,0))","v":398},{"$f":"IF(BV102/BX102<1,1,ROUND(BV102/BX102,HoursRounding))","v":1},{"$f":"ROUND(BY102*(('Fleets (Crews)'!$F$92*IF(F59=2,2,1))+('Fleets (Crews)'!$F$93)),0)","v":59},{"$f":"ROUND(BY102*(('Fleets (Crews)'!$E$92*IF(F59=2,2,1)+('Fleets (Crews)'!$E$93))),0)","v":162},{"$f":"BZ102+CA102","v":221},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$97,ExcavatorList,0))","v":369},{"$f":"IF(BV102/CC102<1,1,ROUND(BV102/CC102,HoursRounding))","v":1},{"$f":"ROUND(CD102*(('Fleets (Crews)'!$F$97*IF(F59=2,2,1))+('Fleets (Crews)'!$F$98)),0)","v":59},{"$f":"ROUND(CD102*(('Fleets (Crews)'!$E$97*IF(F59=2,2,1))+('Fleets (Crews)'!$E$98)),0)","v":206},{"$f":"CE102+CF102","v":265},{"$f":"INDEX(ExcavatorSpecficationsArray,16,MATCH('Fleets (Crews)'!$A$102,ExcavatorList,0))","v":480},{"$f":"IF(BV102/CH102<1,1,ROUND(BV102/CH102,HoursRounding))","v":1},{"$f":"ROUND(CI102*(('Fleets (Crews)'!$F$102*IF(F59=2,2,1))+('Fleets (Crews)'!$F$103)),0)","v":59},{"$f":"ROUND(CI102*(('Fleets (Crews)'!$E$102*IF(F59=2,2,1))+('Fleets (Crews)'!$E$103)),0)","v":268},{"$f":"CJ102+CK102","v":327},{"$f":"(-0.00006*(J32)^2)-(0.02134*J32)+1.0024","v":0.89419999999999999},{"$f":"IF(ISBLANK(B32),1,VLOOKUP(D59,DozingDensityCorrectionArray,2))","v":0.9},{"$f":"IF(ISBLANK(B32),1,C59)","v":1},1,0.83,{"$f":"CM102*CN102*CO102*CP102*CQ102","v":0.66796739999999999},{"$f":"IF(ISBLANK(B32),0,IF(BA32<100,100,BA32))","v":100},{"$f":"IF(ISBLANK(B32),0,IF(BV102=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,13,FALSE)*CS102^HLOOKUP('Fleets (Crews)'!$A$41,DozerProductionArray,14,FALSE)*CR102*HLOOKUP(SmallDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV102=0,0,IF(ROUND(BV102/CT102,1)<1,1,ROUND(BV102/CT102,HoursRounding)))","v":0},{"$f":"ROUND(CU102*'Fleets (Crews)'!$F$41,0)","v":0},{"$f":"ROUND(CU102*'Fleets (Crews)'!$E$41,0)","v":0},{"$f":"CV102+CW102","v":0},{"$f":"IF(ISBLANK(B32),0,IF(BV102=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,13,FALSE)*CS102^HLOOKUP('Fleets (Crews)'!$A$45,DozerProductionArray,14,FALSE)*CR102*HLOOKUP(MedDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV102=0,0,IF(ROUND(BV102/CY102,1)<1,1,ROUND(BV102/CY102,HoursRounding)))","v":0},{"$f":"ROUND(CZ102*'Fleets (Crews)'!$F$45,0)","v":0},{"$f":"ROUND(CZ102*'Fleets (Crews)'!$E$45,0)","v":0},{"$f":"DA102+DB102","v":0},{"$f":"IF(ISBLANK(B32),0,IF(BV102=0,0,ROUND(HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,13,FALSE)*CS102^HLOOKUP('Fleets (Crews)'!$A$49,DozerProductionArray,14,FALSE)*CR102*HLOOKUP(LargeDozer,DozerSpecifications,8,FALSE),0)))","v":0},{"$f":"IF(BV102=0,0,IF(ROUND(BV102/DD102,1)<1,1,ROUND(BV102/DD102,HoursRounding)))","v":0},{"$f":"ROUND(DE102*'Fleets (Crews)'!$F$49,0)","v":0},{"$f":"ROUND(DE102*'Fleets (Crews)'!$E$49,0)","v":0},{"$f":"DF102+DG102","v":0}]
[]
[null,null,{"$f":"IF(SUM(C101:C103)=0,0,SUM(C101:C103))","v":0},null,null,null,{"$f":"IF(SUM(G101:G103)=0,0,SUM(G101:G103))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",H101:H103,0)),IF(SUM(H101:H103)=0,0,SUM(H101:H103)))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",I101:I103,0)),IF(SUM(I101:I103)=0,0,SUM(I101:I103)))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",J101:J103,0)),IF(SUM(J101:J103)=0,0,SUM(J101:J103)))","v":0}]
[]
["Roads - Growth Media Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,"Soil Placement Parameters",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Volume","Replacement Fleet","Cycle Time","Fleet Productivity","Haul Fleet Size","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Topsoiling Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Selected Fleet","Fleet Cycle Time","Final Slope Length","Final Slope Width","Final Slope Area","Slope Topsoil Volume","Final Slope Footprint","Growth media Productivity for selected fleet",null,"Haul material","Fleet size","Distance to placement","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total Equipment \nCost","Total Labor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","acres","cu yd","acres","BCY/hr",null,null,null,"ft","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(BF31),BF31=0,NOT(ISNUMBER(BF110))),0,IF(Metric,ROUND(CY_2_M3*BF110,0),BF110))","v":0},{"$f":"IF(C110=0,\"\",IF(OR(ISBLANK(B31),ISBLANK(BF31),BF31=0,NOT(ISNUMBER(BF110))),\"\",IF(ISBLANK(G58),\"Material Type!\",IF(OR(H58=\"optimize\",ISBLANK(H58)),\"Select Fleet\",IF(RIGHT(H58,5)=\"Truck\",INDIRECT(BB58&\"Truck\")&\"/\"&INDIRECT(BB58&\"Loader\")&\"/\"&INDIRECT(BB58&\"TruckDozer\"),IF(BB58=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BB58=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C110=\"\",C110=0),\"\",IF(ISBLANK(G58),\"Material Type!\",IF(ISBLANK(H58),\"Select Fleet\",BB110)))","v":""},{"$f":"IF(OR(C110=0,ISBLANK(B31),ISBLANK(BF31),BF31=0,NOT(ISNUMBER(BF110))),\"\",IF(ISBLANK(G58),\"Material Type!\",IF(OR(H58=\"optimize\",ISBLANK(H58)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH110,0),BH110))))","v":""},{"$f":"IF(OR(C110=0,ISBLANK(B31),ISBLANK(BF31),BF31=0,NOT(ISNUMBER(BF110))),\"\",IF(ISBLANK(G58),\"Material Type!\",IF(ISBLANK(H58),\"Select Fleet\",IF(RIGHT(BA110,5)=\"Truck\",BY110,IF(BA110=\"Scraper Dozer\",CO110,IF(BA110=\"Tandem Scraper\",DD110,\"\"))))))","v":""},{"$f":"IF(OR(C110=0,ISBLANK(B31),ISBLANK(BF31),BF31=0,NOT(ISNUMBER(BF110))),0,IF(ISBLANK(G58),\"Material Type!\",IF(OR(H58=\"optimize\",ISBLANK(H58)),\"Select Fleet\",IF(RIGHT(BA110,5)=\"Truck\",CB110,IF(BA110=\"Scraper Dozer\",CQ110,IF(BA110=\"Tandem Scraper\",DF110,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B31),H110=\"\",ISBLANK(G58),ISBLANK(H58),H58=\"optimize\"),0,IF(RIGHT(BA110,5)=\"Truck\",CD110,IF(BA110=\"Scraper Dozer\",CS110,IF(BA110=\"Tandem Scraper\",DH110,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),H110=\"\",ISBLANK(G58),ISBLANK(H58),H58=\"optimize\"),0,IF(RIGHT(BA110,5)=\"Truck\",CC110,IF(BA110=\"Scraper Dozer\",CR110,IF(BA110=\"Tandem Scraper\",DG110,0))))","v":0},{"$f":"IF(OR(ISBLANK(B31),H110=\"\",ISBLANK(G58),ISBLANK(H58),AND(NOT(ISNUMBER(I110)),NOT(ISNUMBER(J110)))),0,IF(C110=0,\"\",SUM(I110:J110)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B31),C110=0),0,H58)","v":0},{"$f":"IF(RIGHT(BA110,5)=\"Truck\",BX110,IF(BA110=\"Scraper Dozer\",CO110,IF(BA110=\"Tandem Scraper\",DD110,0)))","v":0},{"$f":"IF(ISBLANK(Q31),IF(J31=0,BA31,BQ101),ROUND(BE31*43560/BB31,2))","v":0},{"$f":"IF(ISBLANK(Q31),ROUND(BC110*COS(J31/100),0),BA31)","v":0},{"$f":"IF(ISBLANK(Q31),ROUND((BC110*BB31)/43560,2),BE31)","v":0},{"$f":"IF(OR(ISBLANK(R31),R31=0),0,ROUND(BC110*BB31*(BF31/12)/27,0))","v":0},{"$f":"IF(ISBLANK(Q31),ROUND((BD110*BB31)/43560,2),BE31)","v":0},{"$f":"IF(RIGHT(BA110,5)=\"Truck\",CA110,IF(BA110=\"Scraper Dozer\",CP110,IF(BA110=\"Tandem Scraper\",DE110,0)))","v":0},null,{"$f":"G58","v":0},{"$f":"IF(BA110=0,0,LEFT(BA110,SEARCH(\" \",BA110)-1))","v":0},{"$f":"BG31","v":0},{"$f":"ABS(BH31)","v":0},{"$f":"IF(BK110=0,0,ROUND($BG31/(INDEX(INDIRECT(BK110&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BK110&\"TruckLoadedWeight\"),0),MATCH(IF($BM110-INDIRECT(BB58&\"TruckRollingResistance\")<0,0,$BM110-INDIRECT(BB58&\"TruckRollingResistance\")),INDIRECT(BK110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BK110=0,0,ROUND($BG31/(INDEX(INDIRECT(BK110&\"TruckSpeedTable\"),MATCH(G58,HaulMaterials,0),MATCH(IF($BM110-INDIRECT(BK110&\"TruckRollingResistance\")<0,0,$BM110-INDIRECT(BK110&\"TruckRollingResistance\")),INDIRECT(BK110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BK110=0,0,ROUND(BL110/(INDEX(INDIRECT(BK110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BK110&\"TruckLoadedWeight\"),0),MATCH(IF(BM110-INDIRECT(BK110&\"TruckRollingResistance\")<0,0,BM110+INDIRECT(BK110&\"TruckRollingResistance\")),INDIRECT(BK110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BK110=0,0,ROUND(BL110/(INDEX(INDIRECT(BK110&\"TruckUHSpeedTable\"),MATCH(BJ110,HaulMaterials,0),MATCH(IF(BM110-INDIRECT(BK110&\"TruckRollingResistance\")<0,0,BM110+INDIRECT(BK110&\"TruckRollingResistance\")),INDIRECT(BK110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BH31>=0,BP110,BQ110)","v":0},{"$f":"IF($BH31>=0,BO110,BN110)","v":0},{"$f":"BR110+BS110","v":0},{"$f":"IF(BK110=0,0,INDIRECT(BK110&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BK110=0,0,INDIRECT(BK110&\"TruckManuverDump\"))","v":0},{"$f":"IF(BK110=0,0,INDIRECT(BK110&IF(INDIRECT(BK110&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I58),I58=\"\"),SUM(BT110:BW110),I58)","v":0},{"$f":"IF(BW110=0,0,IF(OR(J58=\"\",ISBLANK(J58)),IF((BX110-BW110)/BW110<=1,2,ROUNDUP((BX110-BW110)/BW110,0)),J58))","v":0},{"$f":"IF(BK110=0,0,ROUND((60/BX110)*INDIRECT(BK110&\"TruckAvgCapacity\"),0))","v":0},{"$f":"IF(BK110=0,0,ROUND(BY110*BZ110*TruckOperator*INDIRECT(BK110&\"TruckJobEfficiency\")*INDIRECT(BK110&\"TruckAltitudeDeration\"),0))","v":0},{"$f":"IF(CA110=0,0,IF($BF110/CA110<1,1,ROUND($BF110/CA110,HoursRounding)))","v":0},{"$f":"IF(BK110=0,0,IF($C110=0,\"\",ROUND(CB110*((BY110*INDIRECT(BK110&\"TruckEquipRate\"))+INDIRECT(BK110&\"LoaderEquipRate\")+INDIRECT(BK110&\"TruckDozerEquipRate\")),0)))","v":0},{"$f":"IF(BK110=0,0,ROUND(CB110*((BY110*INDIRECT(BK110&\"TrucklaborRate\"))+INDIRECT(BK110&\"LoaderlaborRate\")+INDIRECT(BK110&\"TruckDozerlaborRate\")),0))","v":0},{"$f":"IF($C110=0,\"\",CC110+CD110)","v":""},{"$f":"ROUND($BG31/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BM110-HaulScraperRollingResistance<0,0,$BM110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BJ110=0,0,ROUND($BG31/(INDEX(HaulScraperSpeedTable,MATCH(BJ110,HaulMaterials,0)+1,MATCH(IF($BM110-HaulScraperRollingResistance<0,0,$BM110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BL110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BM110-HaulScraperRollingResistance<0,0,BM110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BJ110=0,0,ROUND(BL110/(INDEX(HaulScraperUHSpeedTable,MATCH(BJ110,HaulMaterials,0),MATCH(IF(BM110-HaulScraperRollingResistance<0,0,BM110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BH31>=0,CH110,CI110)","v":0},{"$f":"IF($BH31>=0,CG110,CF110)","v":0},{"$f":"CJ110+CK110","v":0},{"$f":"IF(OR(ISBLANK(B31),$C110=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(I58),I58=\"\"),CL110+CM110,I58)","v":0},{"$f":"IF(OR(ISBLANK(B31),$C110=0),0,IF(ISBLANK(J58),IF(TRUNC(CL110/CM110,0)<1,1,ROUND(CL110/CM110,0)+1),J58))","v":0},{"$f":"IF(OR(ISBLANK(B31),$C110=0),0,ROUND((60/(CL110+CM110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CO110,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),$BF110=0),0,IF($BF110/CP110<1,1,ROUND($BF110/CP110,HoursRounding)))","v":0},{"$f":"IF($C110=0,\"\",ROUND(CQ110*((CO110*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0))","v":""},{"$f":"IF($C110=0,\"\",ROUND(CQ110*((CO110*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0))","v":""},{"$f":"IF($C110=0,\"\",CR110+CS110)","v":""},{"$f":"ROUND($BG31/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BM110-TandemScraperRollingResistance<0,0,$BM110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BJ110=0,0,ROUND($BG31/(INDEX(TandemScraperSpeedTable,MATCH(BJ110,HaulMaterials,0)+1,MATCH(IF($BM110-TandemScraperRollingResistance<0,0,$BM110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BL110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BM110-TandemScraperRollingResistance<0,0,BM110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BJ110=0,0,ROUND(BL110/(INDEX(TandemScraperUHSpeedTable,MATCH(BJ110,HaulMaterials,0),MATCH(IF(BM110-TandemScraperRollingResistance<0,0,BM110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BH31>=0,CW110,CX110)","v":0},{"$f":"IF($BH31>=0,CV110,CU110)","v":0},{"$f":"CY110+CZ110","v":0},{"$f":"IF(OR(ISBLANK(H58),$C110=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(I58),I58=\"\"),CY110+CZ110+DA110+DB110,I58)","v":0},{"$f":"IF(DB110=0,0,IF(ISBLANK(J58),IF(TRUNC(DA110/DB110,0)<2,2,TRUNC(DA110/DB110,0)+IF(MOD(TRUNC(DA110/DB110,0),2),1,0)),J58))","v":0},{"$f":"IF(OR(ISBLANK(B31),$C110=0),0,ROUND((60/(DA110+DB110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DD110,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),$BF110=0),0,IF($BF110/DE110<1,1,ROUND($BF110/DE110,HoursRounding)))","v":0},{"$f":"IF($C110=0,\"\",ROUND(DF110*((DD110*TScraperEquipRate)+TScraperDozerEquipRate),0))","v":""},{"$f":"IF($C110=0,\"\",ROUND(DF110*((DD110*TScraperLaborRate)+TScraperDozerLaborRate),0))","v":""},{"$f":"IF($C110=0,\"\",DG110+DH110)","v":""}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Roads"},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(BF32),BF32=0,NOT(ISNUMBER(BF111))),0,IF(Metric,ROUND(CY_2_M3*BF111,0),BF111))","v":13443},{"$f":"IF(C111=0,\"\",IF(OR(ISBLANK(B32),ISBLANK(BF32),BF32=0,NOT(ISNUMBER(BF111))),\"\",IF(ISBLANK(G59),\"Material Type!\",IF(OR(H59=\"optimize\",ISBLANK(H59)),\"Select Fleet\",IF(RIGHT(H59,5)=\"Truck\",INDIRECT(BB59&\"Truck\")&\"/\"&INDIRECT(BB59&\"Loader\")&\"/\"&INDIRECT(BB59&\"TruckDozer\"),IF(BB59=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BB59=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":"740C/988K/D8T"},{"$f":"IF(OR(ISBLANK(B32),C111=\"\",C111=0),\"\",IF(ISBLANK(G59),\"Material Type!\",IF(ISBLANK(H59),\"Select Fleet\",BB111)))","v":6.53},{"$f":"IF(OR(C111=0,ISBLANK(B32),ISBLANK(BF32),BF32=0,NOT(ISNUMBER(BF111))),\"\",IF(ISBLANK(G59),\"Material Type!\",IF(OR(H59=\"optimize\",ISBLANK(H59)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH111,0),BH111))))","v":408},{"$f":"IF(OR(C111=0,ISBLANK(B32),ISBLANK(BF32),BF32=0,NOT(ISNUMBER(BF111))),\"\",IF(ISBLANK(G59),\"Material Type!\",IF(ISBLANK(H59),\"Select Fleet\",IF(RIGHT(BA111,5)=\"Truck\",BY111,IF(BA111=\"Scraper Dozer\",CO111,IF(BA111=\"Tandem Scraper\",DD111,\"\"))))))","v":2},{"$f":"IF(OR(C111=0,ISBLANK(B32),ISBLANK(BF32),BF32=0,NOT(ISNUMBER(BF111))),0,IF(ISBLANK(G59),\"Material Type!\",IF(OR(H59=\"optimize\",ISBLANK(H59)),\"Select Fleet\",IF(RIGHT(BA111,5)=\"Truck\",CB111,IF(BA111=\"Scraper Dozer\",CQ111,IF(BA111=\"Tandem Scraper\",DF111,\"\"))))))","v":33},{"$f":"IF(OR(ISBLANK(B32),H111=\"\",ISBLANK(G59),ISBLANK(H59),H59=\"optimize\"),0,IF(RIGHT(BA111,5)=\"Truck\",CD111,IF(BA111=\"Scraper Dozer\",CS111,IF(BA111=\"Tandem Scraper\",DH111,0))))","v":3493},{"$f":"IF(OR(ISBLANK(B32),H111=\"\",ISBLANK(G59),ISBLANK(H59),H59=\"optimize\"),0,IF(RIGHT(BA111,5)=\"Truck\",CC111,IF(BA111=\"Scraper Dozer\",CR111,IF(BA111=\"Tandem Scraper\",DG111,0))))","v":25140},{"$f":"IF(OR(ISBLANK(B32),H111=\"\",ISBLANK(G59),ISBLANK(H59),AND(NOT(ISNUMBER(I111)),NOT(ISNUMBER(J111)))),0,IF(C111=0,\"\",SUM(I111:J111)))","v":28633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B32),C111=0),0,H59)","v":"Med Truck"},{"$f":"IF(RIGHT(BA111,5)=\"Truck\",BX111,IF(BA111=\"Scraper Dozer\",CO111,IF(BA111=\"Tandem Scraper\",DD111,0)))","v":6.53},{"$f":"IF(ISBLANK(Q32),IF(J32=0,BA32,BQ102),ROUND(BE32*43560/BB32,2))","v":27.92},{"$f":"IF(ISBLANK(Q32),ROUND(BC111*COS(J32/100),0),BA32)","v":28},{"$f":"IF(ISBLANK(Q32),ROUND((BC111*BB32)/43560,2),BE32)","v":16.66},{"$f":"IF(OR(ISBLANK(R32),R32=0),0,ROUND(BC111*BB32*(BF32/12)/27,0))","v":13443},{"$f":"IF(ISBLANK(Q32),ROUND((BD111*BB32)/43560,2),BE32)","v":16.71},{"$f":"IF(RIGHT(BA111,5)=\"Truck\",CA111,IF(BA111=\"Scraper Dozer\",CP111,IF(BA111=\"Tandem Scraper\",DE111,0)))","v":408},null,{"$f":"G59","v":"Alluvium"},{"$f":"IF(BA111=0,0,LEFT(BA111,SEARCH(\" \",BA111)-1))","v":"Med"},{"$f":"BG32","v":2000},{"$f":"ABS(BH32)","v":5},{"$f":"IF(BK111=0,0,ROUND($BG32/(INDEX(INDIRECT(BK111&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BK111&\"TruckLoadedWeight\"),0),MATCH(IF($BM111-INDIRECT(BB59&\"TruckRollingResistance\")<0,0,$BM111-INDIRECT(BB59&\"TruckRollingResistance\")),INDIRECT(BK111&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.65},{"$f":"IF(BK111=0,0,ROUND($BG32/(INDEX(INDIRECT(BK111&\"TruckSpeedTable\"),MATCH(G59,HaulMaterials,0),MATCH(IF($BM111-INDIRECT(BK111&\"TruckRollingResistance\")<0,0,$BM111-INDIRECT(BK111&\"TruckRollingResistance\")),INDIRECT(BK111&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.65},{"$f":"IF(BK111=0,0,ROUND(BL111/(INDEX(INDIRECT(BK111&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BK111&\"TruckLoadedWeight\"),0),MATCH(IF(BM111-INDIRECT(BK111&\"TruckRollingResistance\")<0,0,BM111+INDIRECT(BK111&\"TruckRollingResistance\")),INDIRECT(BK111&\"TruckUHSlopes\"),-1))*88),2))","v":0.99},{"$f":"IF(BK111=0,0,ROUND(BL111/(INDEX(INDIRECT(BK111&\"TruckUHSpeedTable\"),MATCH(BJ111,HaulMaterials,0),MATCH(IF(BM111-INDIRECT(BK111&\"TruckRollingResistance\")<0,0,BM111+INDIRECT(BK111&\"TruckRollingResistance\")),INDIRECT(BK111&\"TruckUHSlopes\"),-1))*88),2))","v":1.78},{"$f":"IF($BH32>=0,BP111,BQ111)","v":1.78},{"$f":"IF($BH32>=0,BO111,BN111)","v":0.65},{"$f":"BR111+BS111","v":2.4300000000000002},{"$f":"IF(BK111=0,0,INDIRECT(BK111&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BK111=0,0,INDIRECT(BK111&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BK111=0,0,INDIRECT(BK111&IF(INDIRECT(BK111&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.2999999999999998},{"$f":"IF(OR(ISBLANK(I59),I59=\"\"),SUM(BT111:BW111),I59)","v":6.53},{"$f":"IF(BW111=0,0,IF(OR(J59=\"\",ISBLANK(J59)),IF((BX111-BW111)/BW111<=1,2,ROUNDUP((BX111-BW111)/BW111,0)),J59))","v":2},{"$f":"IF(BK111=0,0,ROUND((60/BX111)*INDIRECT(BK111&\"TruckAvgCapacity\"),0))","v":246},{"$f":"IF(BK111=0,0,ROUND(BY111*BZ111*TruckOperator*INDIRECT(BK111&\"TruckJobEfficiency\")*INDIRECT(BK111&\"TruckAltitudeDeration\"),0))","v":408},{"$f":"IF(CA111=0,0,IF($BF111/CA111<1,1,ROUND($BF111/CA111,HoursRounding)))","v":33},{"$f":"IF(BK111=0,0,IF($C111=0,\"\",ROUND(CB111*((BY111*INDIRECT(BK111&\"TruckEquipRate\"))+INDIRECT(BK111&\"LoaderEquipRate\")+INDIRECT(BK111&\"TruckDozerEquipRate\")),0)))","v":25140},{"$f":"IF(BK111=0,0,ROUND(CB111*((BY111*INDIRECT(BK111&\"TrucklaborRate\"))+INDIRECT(BK111&\"LoaderlaborRate\")+INDIRECT(BK111&\"TruckDozerlaborRate\")),0))","v":3493},{"$f":"IF($C111=0,\"\",CC111+CD111)","v":28633},{"$f":"ROUND($BG32/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BM111-HaulScraperRollingResistance<0,0,$BM111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0.65},{"$f":"IF(BJ111=0,0,ROUND($BG32/(INDEX(HaulScraperSpeedTable,MATCH(BJ111,HaulMaterials,0)+1,MATCH(IF($BM111-HaulScraperRollingResistance<0,0,$BM111-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0.87},{"$f":"ROUND(BL111/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BM111-HaulScraperRollingResistance<0,0,BM111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":1.3},{"$f":"IF(BJ111=0,0,ROUND(BL111/(INDEX(HaulScraperUHSpeedTable,MATCH(BJ111,HaulMaterials,0),MATCH(IF(BM111-HaulScraperRollingResistance<0,0,BM111+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":2.0299999999999998},{"$f":"IF($BH32>=0,CH111,CI111)","v":2.0299999999999998},{"$f":"IF($BH32>=0,CG111,CF111)","v":0.65},{"$f":"CJ111+CK111","v":2.6799999999999997},{"$f":"IF(OR(ISBLANK(B32),$C111=0),0,HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(I59),I59=\"\"),CL111+CM111,I59)","v":3.88},{"$f":"IF(OR(ISBLANK(B32),$C111=0),0,IF(ISBLANK(J59),IF(TRUNC(CL111/CM111,0)<1,1,ROUND(CL111/CM111,0)+1),J59))","v":3},{"$f":"IF(OR(ISBLANK(B32),$C111=0),0,ROUND((60/(CL111+CM111)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CO111,0))","v":1117},{"$f":"IF(OR(ISBLANK(B32),$BF111=0),0,IF($BF111/CP111<1,1,ROUND($BF111/CP111,HoursRounding)))","v":12},{"$f":"IF($C111=0,\"\",ROUND(CQ111*((CO111*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0))","v":15537},{"$f":"IF($C111=0,\"\",ROUND(CQ111*((CO111*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0))","v":1243},{"$f":"IF($C111=0,\"\",CR111+CS111)","v":16780},{"$f":"ROUND($BG32/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BM111-TandemScraperRollingResistance<0,0,$BM111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0.65},{"$f":"IF(BJ111=0,0,ROUND($BG32/(INDEX(TandemScraperSpeedTable,MATCH(BJ111,HaulMaterials,0)+1,MATCH(IF($BM111-TandemScraperRollingResistance<0,0,$BM111-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0.65},{"$f":"ROUND(BL111/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BM111-TandemScraperRollingResistance<0,0,BM111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0.78},{"$f":"IF(BJ111=0,0,ROUND(BL111/(INDEX(TandemScraperUHSpeedTable,MATCH(BJ111,HaulMaterials,0),MATCH(IF(BM111-TandemScraperRollingResistance<0,0,BM111+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":1.5},{"$f":"IF($BH32>=0,CW111,CX111)","v":1.5},{"$f":"IF($BH32>=0,CV111,CU111)","v":0.65},{"$f":"CY111+CZ111","v":2.15},{"$f":"IF(OR(ISBLANK(H59),$C111=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I59),I59=\"\"),CY111+CZ111+DA111+DB111,I59)","v":5.4},{"$f":"IF(DB111=0,0,IF(ISBLANK(J59),IF(TRUNC(DA111/DB111,0)<2,2,TRUNC(DA111/DB111,0)+IF(MOD(TRUNC(DA111/DB111,0),2),1,0)),J59))","v":2},{"$f":"IF(OR(ISBLANK(B32),$C111=0),0,ROUND((60/(DA111+DB111)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DD111,0))","v":889},{"$f":"IF(OR(ISBLANK(B32),$BF111=0),0,IF($BF111/DE111<1,1,ROUND($BF111/DE111,HoursRounding)))","v":15},{"$f":"IF($C111=0,\"\",ROUND(DF111*((DD111*TScraperEquipRate)+TScraperDozerEquipRate),0))","v":14162},{"$f":"IF($C111=0,\"\",ROUND(DF111*((DD111*TScraperLaborRate)+TScraperDozerLaborRate),0))","v":906},{"$f":"IF($C111=0,\"\",DG111+DH111)","v":15068}]
[]
[null,null,{"$f":"IF(SUM(C110:C112)=0,0,SUM(C110:C112))","v":13443},null,null,null,null,{"$f":"IF(SUM(H110:H112)=0,0,SUM(H110:H112))","v":33},{"$f":"IF(SUM(I110:I112)=0,0,SUM(I110:I112))","v":3493},{"$f":"IF(SUM(J110:J112)=0,0,SUM(J110:J112))","v":25140},{"$f":"IF(SUM(K110:K112)=0,0,SUM(K110:K112))","v":28633}]
[]
["Roads - Scarifying/Revegetation Costs"]
[null,null,null,null,null,null,"Scarifying Costs",null,null,"Regegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Ripping Parameters",null,null,"Grader",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Total Surface Area","Final Slope Length","Ripping/ Scarifying Fleet","Ripping Hours","Ripping\nLabor\nCosts","Ripping \nEquipment \nCost","Total\nRipping\nCosts","Revegetation\nLabor\nCost","Revegetation\nEquipment\nCost","Revgetation\nMaterial\nCost","Total\nRevegetation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Final Slope Area","Final Slope Length/\nRoad Width","Road Length","Slope Area No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor \nCost","Total Cost","No. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(AND(ISBLANK(M31),ISBLANK(N31)),ISBLANK(B31)),\"\",IF(OR(ISBLANK(Q31),Q31=0),IF(Metric,ROUND(Ac2Ha*BA119,2),BA119),Q31))","v":""},{"$f":"IF(OR(ISBLANK(B31),BA119=0),\"\",IF(Metric,ROUND(Ft2M*BC119,0),BC119))","v":""},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\",ISBLANK(N58)),\"\",IF(ISBLANK(O58),\"\",IF(RIGHT(O58,5)=\"Dozer\",INDIRECT(\"Rip\"&BC58&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B31),BA119=0,ISBLANK(N58),N58=\"No\"),0,IF(ISBLANK(O58),\"Select Fleet\",IF(O58=\"Grader\",BH119,IF(O58=\"Small Dozer\",BO119,IF(O58=\"Med Dozer\",BV119,CC119)))))","v":0},{"$f":"IF(OR(ISBLANK(B31),C119=0,ISBLANK(N58),N58=\"No\"),0,IF(ISBLANK(O58),\"Select Fleet\",IF(O58=\"Small Dozer\",BQ119,IF(O58=\"Med Dozer\",BX119,IF(O58=\"Large Dozer\",CE119,IF(ISBLANK(O58),0,BJ119))))))","v":0},{"$f":"IF(OR(ISBLANK(B31),C119=0,AND(OR(ISBLANK(N58),N58=\"No\"))),0,IF(ISBLANK(O58),\"Select Fleet\",IF(ISNUMBER(F119),IF(O58=\"Small Dozer\",BP119,IF(O58=\"Med Dozer\",BW119,IF(O58=\"Large Dozer\",CD119,BI119))),0)))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(N58),N58=\"No\"),0,IF(ISBLANK(O58),\"Select Fleet\",IF(OR(ISNUMBER(H119),ISNUMBER(G119)),H119+G119,0)))","v":0},{"$f":"IF(OR(ISBLANK(B31),K58=\"None\",ISBLANK(K58),C119=0),0,IF(OR(K58=\"None\",ISBLANK(K58)),0,CI119))","v":0},{"$f":"IF(OR(ISBLANK(B31),K58=\"None\",ISBLANK(K58),C119=0),0,IF(OR(K58=\"None\",ISBLANK(K58)),0,CH119))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISERROR(CM119)),0,CM119)","v":0},{"$f":"IF(AND(J119=\"\",K119=\"\",L119=\"\"),0,SUM(J119:L119))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q31),BB119,Q31)","v":0.1},{"$f":"IF(BE110<0.1,0.1,BE110)","v":0.1},{"$f":"ROUND(BC110,0)","v":0},{"$f":"BB31","v":0},{"$f":"ROUND(BC119/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BE119*BD119","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"\",N58=\"No\"),0,ROUND((BF119/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BE119*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BG119<1,1,ROUND(BG119,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,ROUND(BH119*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,ROUND(BH119*GraderRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,BI119+BJ119)","v":0},{"$f":"ROUND(BC119/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BL119*BD119","v":0},{"$f":"IF(OR(N58=\"\",N58=\"No\"),0,ROUND((BM119/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BL119*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BN119<1,1,ROUND(BN119,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,ROUND(BO119*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,ROUND(BO119*SmallDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,BP119+BQ119)","v":0},{"$f":"ROUND(BC119/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS119*BD119","v":0},{"$f":"IF(OR(N58=\"\",N58=\"No\"),0,ROUND((BT119/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS119*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(BU119<1,1,ROUND(BU119,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,ROUND(BV119*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,ROUND(BV119*MedDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,BW119+BX119)","v":0},{"$f":"ROUND(BC119/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"BZ119*BD119","v":0},{"$f":"IF(OR(N58=\"\",N58=\"No\"),0,ROUND((CA119/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BZ119*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":0},{"$f":"IF(CB119<1,1,ROUND(CB119,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,ROUND(CC119*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,ROUND(CC119*LargeDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),N58=\"No\"),0,CD119+CE119)","v":0},null,{"$f":"IF(OR(K58=\"None\",ISBLANK(K58)),0,IF(BA119<1,SeedEquipRoadsFlat,ROUND(SeedEquipRoadsFlat*BA119,0)))","v":0},{"$f":"IF(OR(K58=\"None\",ISBLANK(K58)),0,IF(BA119<1,SeedLaborRoadsFlat,ROUND(SeedLaborRoadsFlat*BA119,0)))","v":0},{"$f":"IF(OR(ISBLANK(B31),K58=\"None\",ISBLANK(K58)),0,ROUND(INDEX(SeedMixArray,MATCH(K58,SeedMixes,0),4)*C119,0))","v":0},{"$f":"IF(OR(OR(L58=\"None\",ISBLANK(L58))),0,ROUND(INDEX(MulchArray,MATCH(L58,Mulches,0),4)*C119,0))","v":0},{"$f":"IF(OR(M58=\"None\",ISBLANK(M58)),0,ROUND(INDEX(FertilizerArray,MATCH(M58,Fertilizers,0),4)*C119,0))","v":0},{"$f":"SUM(CJ119:CL119)","v":0},{"$f":"IF(OR(K58=\"None\",ISBLANK(K58)),0,ROUND(CH119+CI119+CM119,0))","v":0}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Roads"},{"$f":"IF(OR(AND(ISBLANK(M32),ISBLANK(N32)),ISBLANK(B32)),\"\",IF(OR(ISBLANK(Q32),Q32=0),IF(Metric,ROUND(Ac2Ha*BA120,2),BA120),Q32))","v":16.66},{"$f":"IF(OR(ISBLANK(B32),BA120=0),\"\",IF(Metric,ROUND(Ft2M*BC120,0),BC120))","v":28},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\",ISBLANK(N59)),\"\",IF(ISBLANK(O59),\"\",IF(RIGHT(O59,5)=\"Dozer\",INDIRECT(\"Rip\"&BC59&\"Dozer\"),RipGrader)))","v":"14M"},{"$f":"IF(OR(ISBLANK(B32),BA120=0,ISBLANK(N59),N59=\"No\"),0,IF(ISBLANK(O59),\"Select Fleet\",IF(O59=\"Grader\",BH120,IF(O59=\"Small Dozer\",BO120,IF(O59=\"Med Dozer\",BV120,CC120)))))","v":12},{"$f":"IF(OR(ISBLANK(B32),C120=0,ISBLANK(N59),N59=\"No\"),0,IF(ISBLANK(O59),\"Select Fleet\",IF(O59=\"Small Dozer\",BQ120,IF(O59=\"Med Dozer\",BX120,IF(O59=\"Large Dozer\",CE120,IF(ISBLANK(O59),0,BJ120))))))","v":312},{"$f":"IF(OR(ISBLANK(B32),C120=0,AND(OR(ISBLANK(N59),N59=\"No\"))),0,IF(ISBLANK(O59),\"Select Fleet\",IF(ISNUMBER(F120),IF(O59=\"Small Dozer\",BP120,IF(O59=\"Med Dozer\",BW120,IF(O59=\"Large Dozer\",CD120,BI120))),0)))","v":2107},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(N59),N59=\"No\"),0,IF(ISBLANK(O59),\"Select Fleet\",IF(OR(ISNUMBER(H120),ISNUMBER(G120)),H120+G120,0)))","v":2419},{"$f":"IF(OR(ISBLANK(B32),K59=\"None\",ISBLANK(K59),C120=0),0,IF(OR(K59=\"None\",ISBLANK(K59)),0,CI120))","v":7050},{"$f":"IF(OR(ISBLANK(B32),K59=\"None\",ISBLANK(K59),C120=0),0,IF(OR(K59=\"None\",ISBLANK(K59)),0,CH120))","v":7050},{"$f":"IF(OR(ISBLANK(B32),ISERROR(CM120)),0,CM120)","v":7263},{"$f":"IF(AND(J120=\"\",K120=\"\",L120=\"\"),0,SUM(J120:L120))","v":21363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q32),BB120,Q32)","v":16.66},{"$f":"IF(BE111<0.1,0.1,BE111)","v":16.66},{"$f":"ROUND(BC111,0)","v":28},{"$f":"BB32","v":26000},{"$f":"ROUND(BC120/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":3},{"$f":"BE120*BD120","v":78000},{"$f":"IF(OR(ISBLANK(B32),N59=\"\",N59=\"No\"),0,ROUND((BF120/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BE120*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":12},{"$f":"IF(BG120<1,1,ROUND(BG120,HoursRounding))","v":12},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,ROUND(BH120*GraderRipEquipRate,0))","v":2107},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,ROUND(BH120*GraderRipLaborRate,0))","v":312},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,BI120+BJ120)","v":2419},{"$f":"ROUND(BC120/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":3},{"$f":"BL120*BD120","v":78000},{"$f":"IF(OR(N59=\"\",N59=\"No\"),0,ROUND((BM120/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BL120*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":15},{"$f":"IF(BN120<1,1,ROUND(BN120,HoursRounding))","v":15},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,ROUND(BO120*SmallDozerRipEquipRate,0))","v":1328},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,ROUND(BO120*SmallDozerRipLaborRate,0))","v":389},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,BP120+BQ120)","v":1717},{"$f":"ROUND(BC120/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":3},{"$f":"BS120*BD120","v":78000},{"$f":"IF(OR(N59=\"\",N59=\"No\"),0,ROUND((BT120/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS120*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":16},{"$f":"IF(BU120<1,1,ROUND(BU120,HoursRounding))","v":16},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,ROUND(BV120*MedDozerRipEquipRate,0))","v":1973},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,ROUND(BV120*MedDozerRipLaborRate,0))","v":415},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,BW120+BX120)","v":2388},{"$f":"ROUND(BC120/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":3},{"$f":"BZ120*BD120","v":78000},{"$f":"IF(OR(N59=\"\",N59=\"No\"),0,ROUND((CA120/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BZ120*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":15},{"$f":"IF(CB120<1,1,ROUND(CB120,HoursRounding))","v":15},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,ROUND(CC120*LargeDozerRipEquipRate,0))","v":2184},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,ROUND(CC120*LargeDozerRipLaborRate,0))","v":389},{"$f":"IF(OR(ISBLANK(B32),N59=\"No\"),0,CD120+CE120)","v":2573},null,{"$f":"IF(OR(K59=\"None\",ISBLANK(K59)),0,IF(BA120<1,SeedEquipRoadsFlat,ROUND(SeedEquipRoadsFlat*BA120,0)))","v":7050},{"$f":"IF(OR(K59=\"None\",ISBLANK(K59)),0,IF(BA120<1,SeedLaborRoadsFlat,ROUND(SeedLaborRoadsFlat*BA120,0)))","v":7050},{"$f":"IF(OR(ISBLANK(B32),K59=\"None\",ISBLANK(K59)),0,ROUND(INDEX(SeedMixArray,MATCH(K59,SeedMixes,0),4)*C120,0))","v":7263},{"$f":"IF(OR(OR(L59=\"None\",ISBLANK(L59))),0,ROUND(INDEX(MulchArray,MATCH(L59,Mulches,0),4)*C120,0))","v":0},{"$f":"IF(OR(M59=\"None\",ISBLANK(M59)),0,ROUND(INDEX(FertilizerArray,MATCH(M59,Fertilizers,0),4)*C120,0))","v":0},{"$f":"SUM(CJ120:CL120)","v":7263},{"$f":"IF(OR(K59=\"None\",ISBLANK(K59)),0,ROUND(CH120+CI120+CM120,0))","v":21363}]
[]
[null,null,{"$f":"IF(SUM(C119:C121)=0,0,SUM(C119:C121))","v":16.66},null,null,{"$f":"IF(SUM(F119:F121)=0,0,SUM(F119:F121))","v":12},312,2107,2419,7050,7050,7263,21363]

{"sheet":"Process Ponds","index":16,"n_rows":251,"n_cols":214,"rows_kept":251,"cut":false,"hidden":false,"merged":[[129,84,129,101]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[{"$f":"ThisSheetName(A10)&\" - \"&VLOOKUP(A10,TableTitles,2)","v":"Process Ponds - Cost Summary"}]
[1,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Liner Cutting & Folding Costs",{"$f":"D141","v":15091},{"$f":"E141","v":17356},"N/A ",{"$f":"SUM(C12:E12)","v":32447}]
[null,"Backfill 1 Costs",{"$f":"O158+S158+V158","v":27943},{"$f":"P158+R158+T158+W158","v":364297},"N/A ",{"$f":"SUM(C13:E13)","v":392240}]
[null,"Backfill 2 Costs",{"$f":"O178+S178+V178","v":27943},{"$f":"P178+R178+T178+W178","v":87603},"N/A ",{"$f":"SUM(C14:E14)","v":115546}]
[null,"Growth Media Placement Costs",{"$f":"I198","v":0},{"$f":"J198","v":0},"N/A ",{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C15)","v":70977},{"$f":"SUM(D12:D15)","v":469256},{"$f":"SUM(E12:E15)","v":0},{"$f":"SUM(F12:F15)","v":540233}]
[null,"Revegetation Costs",{"$f":"D214","v":20775},{"$f":"E214","v":20775},{"$f":"F214","v":21406},{"$f":"SUM(C17:E17)","v":62956}]
[null,"TOTALS",{"$f":"SUM(C16:C17)","v":91752},{"$f":"SUM(D16:D17)","v":490031},{"$f":"SUM(E16:E17)","v":21406},{"$f":"SUM(F16:F17)","v":603189}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
[{"$f":"ThisSheetName(A29)&\" - \"&VLOOKUP(A29,TableTitles,2)","v":"Process Ponds - User Input"},null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each pond"]
[3,"Facility Description",null,null,null,null,null,null,null,"Pond Dimensions (1)",null,null,null,null,"Backfill 1",null,null,null,"Backfill 2",null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Dimensions (1)",null,null,null,null,"Backfill 1",null,null,null,"Backfill 2",null,null,null,null,"Growth Media",null,null,null,"Backfill Parameters"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Pond\nLength","Pond\nWidth","Pond\nDepth","Pond\nSideslope\nAngle","Disturbed Area \n(if calculated elsewhere)","Percent \nBackfill","Distance to Placement (2)(3)","Slope to Placement Location","Volume\n(if calculated elsewhere)","Percent \nBackfill","Distance to Placement (2)","Slope to Placement Location","Volume\n(if calculated elsewhere)","Growth Media Thickness","Distance to Placement","Slope to Placement Location","Volume\n(if calculated elsewhere)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond\nLength","Pond\nWidth","Pond\nDepth","Pond\nSideslope\nAngle","Disturbed Area \n(if calculated elsewhere)","Percent \nBackfill","Distance \nto Placement","Slope to Placement","Pond Volume\n(if calculated elsewhere)","Percent \nBackfill","Distance \nto Placement","Slope to Placement","Pond Volume\n(if calculated elsewhere)","Total backfill percent","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from Facility to Stockpile",null,"Pond Surface Area","h","a - top length","b - top width","c - bottom length","d - bottom width","sqrt a+b+c+d","VTotal","Backfill 1 Vol","Backfill 2 Vol","Pond dimension error"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},"(0% if blank)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(0% if blank)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","_H:1V","acres","(0% if blank)","ft","% grade","cy","(0% if blank)","ft","% grade","cy",null,"in","ft","% grade",null,"sq ft","ft","ft","ft","ft","ft","deg","cu yd","cu yd"]
[{"$f":"ROW(A32) - ROW($A$31)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB32-(2*BD32*BC32)<0,CONCATENATE(\"  <<<< Pond Dimension Error - negative bottom width calculated.\",\"\"),IF(OR(ABS(U32)>20,ABS(Y32)>20),\" / See Note 2.\",IF(O32+S32>1,\"  <<<< Pond Backfill Exceeds 100%\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J32,0),J32)","v":0},0,0,{"$f":"M32","v":0},{"$f":"IF(ISBLANK(N32),0,IF(Metric,ROUND(Ha2Ac*N32,1),N32))","v":0},{"$f":"IF(ISBLANK(O32),0,O32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P32,0),P32)","v":0},{"$f":"Q32","v":0},{"$f":"IF(ISBLANK(R32),\"\",IF(Metric,ROUND(M3_2_CY*R32,0),R32))","v":""},{"$f":"IF(ISBLANK(S32),0,S32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T32,0),T32)","v":0},{"$f":"U32","v":0},{"$f":"IF(ISBLANK(V32),\"\",IF(Metric,ROUND(M3_2_CY*V32,0),V32))","v":""},{"$f":"BF32+BJ32","v":0},{"$f":"IF(Metric,ROUND(mm2in*W32,0),W32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*X32,0),X32)","v":0},{"$f":"Y32","v":0},null,null,{"$f":"BC32","v":0},{"$f":"BA32","v":0},{"$f":"BB32","v":0},{"$f":"(BU32-(2*BD32*BT32))","v":0},{"$f":"IF((BV32-(2*BD32*BT32))<0,\"error\",BV32-(2*BD32*BT32))","v":0},{"$f":"SQRT(BU32*BV32*BW32*BX32)","v":0},{"$f":"IF(OR(ISBLANK(BI32),BI32=\"\"),ROUND(((BT32*((BU32*BV32)+(BW32*BX32)+BY32))/3)/27,CubesRounding),BI32)","v":0},{"$f":"ROUND(IF(BF32=\"\",1,BF32)*(IF(BI32=\"\",BZ32,BI32)),CubesRounding)","v":0},{"$f":"ROUND(IF(BJ32=\"\",1,BJ32)*(IF(BM32=\"\",BZ32,BM32)),CubesRounding)","v":0},{"$f":"IF(OR(ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),BB32-(2*BD32*BC32)>0),\"\")","v":""}]
[{"$f":"ROW(A33) - ROW($A$31)-1","v":1},"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")",null,null,"Impoundments","Active Closure",null,null,"FA",359,258,{"$f":"'User 06 Earthworks inputs'!E126*27/J33/K33","v":12.534818941504177},3,{"$f":"'User 06 Earthworks inputs'!C126","v":2.9},{"$f":"'User 06 Earthworks inputs'!I126","v":0.7441860465116279},500,0,null,{"$f":"'User 06 Earthworks inputs'!J126","v":0.2558139534883721},500,0,null,null,null,null,null,{"$f":"IF(BB33-(2*BD33*BC33)<0,CONCATENATE(\"  <<<< Pond Dimension Error - negative bottom width calculated.\",\"\"),IF(OR(ABS(U33)>20,ABS(Y33)>20),\" / See Note 2.\",IF(O33+S33>1,\"  <<<< Pond Backfill Exceeds 100%\",\"\")))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J33,0),J33)","v":359},{"$f":"IF(Metric,ROUND(M2Ft*K33,0),K33)","v":258},{"$f":"IF(Metric,ROUND(M2Ft*L33,0),L33)","v":12.534818941504177},{"$f":"M33","v":3},{"$f":"IF(ISBLANK(N33),0,IF(Metric,ROUND(Ha2Ac*N33,1),N33))","v":2.9},{"$f":"IF(ISBLANK(O33),0,O33)","v":0.7441860465116279},{"$f":"IF(Metric,ROUND(M2Ft*P33,0),P33)","v":500},{"$f":"Q33","v":0},{"$f":"IF(ISBLANK(R33),\"\",IF(Metric,ROUND(M3_2_CY*R33,0),R33))","v":""},{"$f":"IF(ISBLANK(S33),0,S33)","v":0.2558139534883721},{"$f":"IF(Metric,ROUND(M2Ft*T33,0),T33)","v":500},{"$f":"U33","v":0},{"$f":"IF(ISBLANK(V33),\"\",IF(Metric,ROUND(M3_2_CY*V33,0),V33))","v":""},{"$f":"BF33+BJ33","v":1},{"$f":"IF(Metric,ROUND(mm2in*W33,0),W33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*X33,0),X33)","v":0},{"$f":"Y33","v":0},null,null,{"$f":"BC33","v":12.534818941504177},{"$f":"BA33","v":359},{"$f":"BB33","v":258},{"$f":"(BU33-(2*BD33*BT33))","v":283.79108635097492},{"$f":"IF((BV33-(2*BD33*BT33))<0,\"error\",BV33-(2*BD33*BT33))","v":182.79108635097492},{"$f":"SQRT(BU33*BV33*BW33*BX33)","v":69316.074445103339},{"$f":"IF(OR(ISBLANK(BI33),BI33=\"\"),ROUND(((BT33*((BU33*BV33)+(BW33*BX33)+BY33))/3)/27,CubesRounding),BI33)","v":33088},{"$f":"ROUND(IF(BF33=\"\",1,BF33)*(IF(BI33=\"\",BZ33,BI33)),CubesRounding)","v":24624},{"$f":"ROUND(IF(BJ33=\"\",1,BJ33)*(IF(BM33=\"\",BZ33,BM33)),CubesRounding)","v":8464},{"$f":"IF(OR(ISBLANK(J33),ISBLANK(K33),ISBLANK(L33),ISBLANK(M33),BB33-(2*BD33*BC33)>0),\"\")","v":""}]
[2,"Impacted Storm Water Impoundment B",null,null,"Impoundments","Active Closure",null,null,"FA",474,392,{"$f":"'User 06 Earthworks inputs'!E127*27/J34/K34","v":4.9405838284680961},3,{"$f":"'User 06 Earthworks inputs'!C127","v":2.69},{"$f":"'User 06 Earthworks inputs'!I127","v":0.73529411764705888},500,0,null,{"$f":"'User 06 Earthworks inputs'!J127","v":0.26470588235294118},500,0,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,392,4.9405838284680961,3,2.69,0.73529411764705888,500,0,"",0.26470588235294118,500,0,"",1,0,0,0,null,null,4.9405838284680961,474,392,444.35649702919142,362.35649702919142,172968.09323792413,31705,23313,8393,""]
[3,"Impacted Storm Water Impoundment C",null,null,"Impoundments","Active Closure",null,null,"FA",{"$f":"600*2","v":1200},{"$f":"530/2","v":265},{"$f":"'User 06 Earthworks inputs'!E128*27/J35/K35","v":5.3490566037735849},3,{"$f":"'User 06 Earthworks inputs'!C128","v":4.4400000000000004},{"$f":"'User 06 Earthworks inputs'!I128","v":0.74603174603174605},500,0,null,{"$f":"'User 06 Earthworks inputs'!J128","v":0.25396825396825395},500,0,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1200,265,5.3490566037735849,3,4.4400000000000004,0.74603174603174605,500,0,"",0.25396825396825395,500,0,"",1,0,0,0,null,null,5.3490566037735849,1200,265,1167.9056603773586,232.90566037735849,294108.42359610967,58385,43557,14828,""]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",null,null,"Impoundments","Active Closure",null,null,"FA",278,265,{"$f":"5449-5429","v":20},3,{"$f":"'User 06 Earthworks inputs'!C129","v":2.12},{"$f":"'User 06 Earthworks inputs'!I129","v":0.75},500,0,null,{"$f":"'User 06 Earthworks inputs'!J129","v":0.25},500,0,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,265,20,3,2.12,0.75,500,0,"",0.25,500,0,"",1,0,0,0,null,null,20,278,265,158,145,41082.596071816108,33991,25493,8498,""]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",null,null,"Impoundments","Active Closure",null,null,"FA",332.5,142.5,7.7,3,null,{"$f":"'User 06 Earthworks inputs'!I130","v":0.75},500,0,null,{"$f":"'User 06 Earthworks inputs'!J130","v":0.25},500,0,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.5,142.5,7.7,3,0,0.75,500,0,"",0.25,500,0,"",1,0,0,0,null,null,7.7,332.5,142.5,286.3,96.3,36143.239417109529,10561,7921,2640,""]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",null,null,"TSF Draindown Management","Active Closure",null,null,"FA",{"$f":"J39","v":3800},{"$f":"K39","v":140},4.5,2.5,0,{"$f":"'User 06 Earthworks inputs'!I131","v":1},500,0,null,{"$f":"'User 06 Earthworks inputs'!J131","v":0},500,0,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3800,140,4.5,2.5,0,1,500,0,"",0,500,0,"",1,0,0,0,null,null,4.5,3800,140,3777.5,117.5,485933.66316813242,81211,81211,0,""]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",null,null,"Impoundments","Final Closure",null,null,"FA",{"$f":"1900*2","v":3800},{"$f":"ROUND(1065420/J39,0)/2","v":140},4.5,2.5,{"$f":"'User 06 Earthworks inputs'!C132","v":22.3},{"$f":"'User 06 Earthworks inputs'!I132","v":0.74846625766871167},500,0,null,{"$f":"'User 06 Earthworks inputs'!J132","v":0.25153374233128833},500,0,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3800,140,4.5,2.5,22.3,0.74846625766871167,500,0,"",0.25153374233128833,500,0,"",1,0,0,0,null,null,4.5,3800,140,3777.5,117.5,485933.66316813242,81211,60784,20427,""]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",null,null,"Yards","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J85/2","v":6000},10,2,2,null,1,100,0,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6000,10,2,2,0,1,100,0,"",0,0,0,"",1,0,0,0,null,null,2,6000,10,5992,2,26814.921219350992,2439,2439,0,""]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If pond will be filled by pushing berm into pond with bulldozer, enter 0 for Distance to Placement. Volume will be adjusted to 50% of the percent backfill to account for cut-to-fill pond construction. Dozer push distance assumed to be 2/3 the width of the pond."]
[null,"  4. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"TSF Underdrain pond - operations will be expanded to TSF underdrain pond - passive evaporation."]
[null,"See User 6 for Backfill 1 and Backfill 2 percentage calculations. New evaporation pond excavation disturbed area set to zero to avoid double-dipping with conversion to E-cell. "]
[null,"Impacted Storm Water Impoundment depths estimated by excavation quantities in User 06 divided by pond length and width."]
[null,"Pond liner cut time assumed (sq. ft./hr) based on experience with similar projects:",null,null,6000,null,"See \"Other User\" for liner installation."]
[]
[{"$f":"ThisSheetName(A54)&\" - \"&VLOOKUP(A54,TableTitles,2)","v":"Process Ponds - User Input (Cont.)"}]
[4,null,"Backfill 1 - Crushing & Screening",null,null,null,null,null,null,null,null,"Backfill 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill 1",null,null,null,null,"Backfill 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet","Compact After Placement?","Cycle Time Override","Maximum Fleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope to Crusher","Haul to Crusher Fleet","Compact After Placement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Dist (long or short)","Fleet error","Crusher Haul Fleet","Distance \nfrom \nSource","Slope to\nCrusher","Haul Dist (long or short)","Fleet error","Crusher Haul Fleet","Distance \nfrom \nSource","Slope to\nCrusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P57)>20,ABS(P57)>20,ABS(P57)>20,ABS(P57)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F57),0,IF(F57<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA57=\"ShortHaul\",RIGHT(H57,6)<>\"Loader\"),AND(BA57=\"LongHaul\",RIGHT(H57,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H57),0,LEFT(H57,SEARCH(\" \",H57)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F57,0),F57)","v":0},{"$f":"G57","v":0},{"$f":"IF(ISBLANK(O57),0,IF(O57<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF57=\"ShortHaul\",RIGHT(Q57,6)<>\"Loader\"),AND(BF57=\"LongHaul\",RIGHT(Q57,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q57),0,LEFT(Q57,SEARCH(\" \",Q57)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O57,0),O57)","v":0},{"$f":"P57","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},"No","No",null,null,null,null,null,null,null,"No","No",null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P58)>20,ABS(P58)>20,ABS(P58)>20,ABS(P58)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(AND(BA58=\"ShortHaul\",RIGHT(H58,6)<>\"Loader\"),AND(BA58=\"LongHaul\",RIGHT(H58,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H58),0,LEFT(H58,SEARCH(\" \",H58)-1))","v":0},0,{"$f":"G58","v":0},0,{"$f":"IF(OR(AND(BF58=\"ShortHaul\",RIGHT(Q58,6)<>\"Loader\"),AND(BF58=\"LongHaul\",RIGHT(Q58,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q58),0,LEFT(Q58,SEARCH(\" \",Q58)-1))","v":0},0,{"$f":"P58","v":0}]
[2,"Impacted Storm Water Impoundment B","No","No",null,null,null,null,null,null,null,"No","No",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[3,"Impacted Storm Water Impoundment C","No","No",null,null,null,null,null,null,null,"No","No",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")","No","No",null,null,null,null,null,null,null,"No","No",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)","No","No",null,null,null,null,null,null,null,"No","No",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)","No","No",null,null,null,null,null,null,null,"No","No",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)","No","No",null,null,null,null,null,null,null,"No","No",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)","No","No",null,null,null,null,null,null,null,"No","No",null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"  1. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  2. if distance from borrow <820 ft (250 m) must select loader fleet"]
[]
[{"$f":"ThisSheetName(A73)&\" - \"&VLOOKUP(A73,TableTitles,2)","v":"Process Ponds - User Input (Cont.)"}]
[4,null,"Remove Liner","Backfill 1",null,null,null,"Backfill 2",null,null,null,"Growth Media",null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill 1",null,null,"Backfill 2",null,null,"Growth Media"]
[null,"Description\n(required)","Crew\nCut & Fold Time (2)","Backfill \nMaterial Type","Backfill\nEquipment Fleet","Cycle Time Override","Maximum\nFleet Size","Backfill \nMaterial Type","Backfill\nEquipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doze or Haul","Fleet error","Haul fleet","Doze or Haul","Fleet error","Haul fleet","Haul fleet"]
[null,null,"hrs","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P32),0,IF(OR(P32=0,P32=0),\"Push\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA76=\"LongHaul\",OR(E76=\"Small Dozer\",E76=\"Med Dozer\",E76=\"Large Dozer\")),AND(BA76=\"Push\",OR(E76=\"Tandem Scraper\", E76=\"Scraper Dozer\",RIGHT(E76,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(E76),0,IF(LEFT(E76,SEARCH(\" \",E76)-1)=\"Medium\",\"Med\",LEFT(E76,SEARCH(\" \",E76)-1)))","v":0},{"$f":"IF(ISBLANK(T32),0,IF(OR(T32=0,T32=0),\"Push\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BD76=\"LongHaul\",OR(I76=\"Small Dozer\",I76=\"Med Dozer\",I76=\"Large Dozer\")),AND(BD76=\"Push\",OR(I76=\"Tandem Scraper\", I76=\"Scraper Dozer\",RIGHT(I76,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(I76),0,IF(LEFT(I76,SEARCH(\" \",I76)-1)=\"Medium\",\"Med\",LEFT(I76,SEARCH(\" \",I76)-1)))","v":0},{"$f":"IF(ISBLANK(M76),0,LEFT(M76,SEARCH(\" \",M76)-1))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},{"$f":"'User 11 Surface Areas of Ponds'!I12","v":31},"Stone - crushed","Large Truck",null,null,"Stone - crushed","Large Truck",null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P33),0,IF(OR(P33=0,P33=0),\"Push\",\"LongHaul\"))","v":"LongHaul"},{"$f":"IF(OR(AND(BA77=\"LongHaul\",OR(E77=\"Small Dozer\",E77=\"Med Dozer\",E77=\"Large Dozer\")),AND(BA77=\"Push\",OR(E77=\"Tandem Scraper\", E77=\"Scraper Dozer\",RIGHT(E77,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(E77),0,IF(LEFT(E77,SEARCH(\" \",E77)-1)=\"Medium\",\"Med\",LEFT(E77,SEARCH(\" \",E77)-1)))","v":"Large"},{"$f":"IF(ISBLANK(T33),0,IF(OR(T33=0,T33=0),\"Push\",\"LongHaul\"))","v":"LongHaul"},{"$f":"IF(OR(AND(BD77=\"LongHaul\",OR(I77=\"Small Dozer\",I77=\"Med Dozer\",I77=\"Large Dozer\")),AND(BD77=\"Push\",OR(I77=\"Tandem Scraper\", I77=\"Scraper Dozer\",RIGHT(I77,5)=\"Truck\"))),\"Fleet\",\"\")","v":""},{"$f":"IF(ISBLANK(I77),0,IF(LEFT(I77,SEARCH(\" \",I77)-1)=\"Medium\",\"Med\",LEFT(I77,SEARCH(\" \",I77)-1)))","v":"Large"},{"$f":"IF(ISBLANK(M77),0,LEFT(M77,SEARCH(\" \",M77)-1))","v":"Large"}]
[2,"Impacted Storm Water Impoundment B",{"$f":"'User 11 Surface Areas of Ponds'!I13","v":61},"Stone - crushed","Large Truck",null,null,"Stone - crushed","Large Truck",null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Large","LongHaul","","Large","Large"]
[3,"Impacted Storm Water Impoundment C",{"$f":"'User 11 Surface Areas of Ponds'!I14","v":105},"Stone - crushed","Large Truck",null,null,"Stone - crushed","Large Truck",null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Large","LongHaul","","Large","Large"]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",{"$f":"'User 11 Surface Areas of Ponds'!I15","v":24},"Stone - crushed","Large Truck",null,null,"Stone - crushed","Large Truck",null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Large","LongHaul","","Large","Large"]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",{"$f":"'User 11 Surface Areas of Ponds'!I16","v":16},"Stone - crushed","Large Truck",null,null,"Stone - crushed","Large Truck",null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Large","LongHaul","","Large","Large"]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",null,"Stone - crushed","Large Truck",null,null,"Stone - crushed","Large Truck",null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Large","LongHaul","","Large","Large"]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",null,"Stone - crushed",{"$f":"'User 16 Mob-demob campaigns'!D58","v":"Med Truck"},null,null,"Stone - crushed",{"$f":"E83","v":"Med Truck"},null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Med","LongHaul","","Med","Large"]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",null,"Stone - crushed","Large Truck",null,null,"Stone - crushed","Large Truck",null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LongHaul","","Large",0,"","Large","Large"]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"(2)  Pond liner removal crew (2Clab + excavator) = 2 General Laborers + 325C Excavator"]
[]
[{"$f":"ThisSheetName(A92)&\" - \"&VLOOKUP(A92,TableTitles,2)","v":"Process Ponds - User Input (Cont.)"}]
[4,null,"E/ET-Cell Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner",null,"Piping"]
[null,"Description\n(required)","Add/Replace Liner (1)","Liner Thickness","Install Leak Detection/ Recovery System","Add/Replace Geonet","Number of Geotextile Layer(s)","Drain pipe spacing in cell (3)","Pipe Size","Total Length of Cell Pipe ","Additional Pipe Between Facility and Cell","Pipe Size","Length of Drainfield Pipe ","Pipe Size","Mark up (4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of layers","Repair or replace","Cell pipe spacing","Piping override","Additional pipe","Drainfield pipe"]
[null,null,"(select)","(select)","(select)","(select)",null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(C95,6)=\"single\",1,IF(RIGHT(C95,6)=\"double\",2,0))","v":0},{"$f":"IF(ISBLANK(C95),0,IF(LEFT(C95,6)=\"Repair\",\"Repair\",\"Replace\"))","v":0},{"$f":"ROUND(IF(Metric,M2Ft*H95,H95),0)","v":0},{"$f":"IF(Metric,ROUND(J95*M2Ft,0),J95)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*K95,K95),0)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*M95,M95),0)","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(C96,6)=\"single\",1,IF(RIGHT(C96,6)=\"double\",2,0))","v":0},{"$f":"IF(ISBLANK(C96),0,IF(LEFT(C96,6)=\"Repair\",\"Repair\",\"Replace\"))","v":0},{"$f":"ROUND(IF(Metric,M2Ft*H96,H96),0)","v":0},{"$f":"IF(Metric,ROUND(J96*M2Ft,0),J96)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*K96,K96),0)","v":0},{"$f":"ROUND(IF(Metric,M2Ft*M96,M96),0)","v":0}]
[2,"Impacted Storm Water Impoundment B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[3,"Impacted Storm Water Impoundment C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",null,null,"Yes","Yes",1,100,"Drain 4in (100mm) perforated PVC",10700,1000,"Water 4in (100mm ) welded HDPE",1000,"Drain 4in (100mm) perforated PVC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,100,10700,1000,1000]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"1. If single liner is installed, no drainage layer is included. If liner is repaired, assumes 10% of liner surface area is replaced."]
[null,"2. Geomembrane layers are in addition to any required liner installation."]
[null,"3. Spacing between drainpipes used to distribute water in E/ET-cell"]
[null,"4. Premium for misc. costs (e.g. ,inflow sampling port, low distribution box, drain rock and geotextile for draindown distribution system, dosing tank (where required), backfill monitoring port, transducer and telemetry (where required), LCRS sump construction)\n"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Process Ponds - Assumptions & Calculations"}]
[]
[null,"Revegetation Calculations"]
[]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[null,"Evaporation/Evapotranspiration "]
[]
[null,"Distribution header pipe assumed to be length of pond"]
[null,"Area of additional geosynthetic layers assumed to be "]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
[]
[{"$f":"ThisSheetName(A128)&\" - \"&VLOOKUP(A128,TableTitles,2)","v":"Process Ponds - Liner Removal Costs"}]
[15]
[null,"Description\n(required)","Crew Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CT129=\"\",\"\",1)","v":""},{"$f":"IF(CT129=\"\",\"\",CU50)","v":""},{"$f":"IF(CT129=\"\",\"\",VLOOKUP(CV50,DozingDensityCorrectionArray,2))","v":""},{"$f":"IF(ISBLANK(CT9),\"\",IF(ET129=0,0,HLOOKUP(INDIRECT(CW50&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":""},{"$f":"IF(CT129=\"\",\"\",ROUND(EU129*EV129*EW129*EX129*Dozer_Job_Efficiency*Dozer_Operator*EY129,CubesRounding))","v":""},{"$f":"IF(CT129=\"\",\"\",IF(ET129=0,0,IF(ET129/EZ129<1,1,ROUND(ET129/EZ129,HoursRounding))))","v":""},{"$f":"IF(OR(ISBLANK(CW50),CT129=\"\"),\"\",ROUND(DC129*INDIRECT(ES50&\"DozerLaborRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(CW50),CT129=\"\"),\"\",ROUND(DC129*INDIRECT(ES50&\"DozerEquipRate\"),0))","v":""},{"$f":"IF(OR(ISBLANK(CW50),CT129=\"\"),\"\",SUM(DD129:DE129))","v":""}]
[null,null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C76)),0,C76)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C76)),0,ROUND(C131*LinerRemovalLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C76)),0,ROUND(C131*LinerRemovalEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C76)),0,D131+E131)","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C77)),0,C77)","v":31},1974,2270,{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C77)),0,D132+E132)","v":4244}]
[2,"Impacted Storm Water Impoundment B",61,3884,4467,8351]
[3,"Impacted Storm Water Impoundment C",105,6686,7689,14375]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",24,1528,1758,3286]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",16,1019,1172,2191]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",0,0,0,0]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",0,0,0,0]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C131:C140)=0,0,SUM(C131:C140))","v":237},{"$f":"IF(SUM(D131:D140)=0,0,SUM(D131:D140))","v":15091},{"$f":"IF(SUM(E131:E140)=0,0,SUM(E131:E140))","v":17356},{"$f":"IF(SUM(F131:F140)=0,0,SUM(F131:F140))","v":32447}]
[]
[]
[{"$f":"ThisSheetName(A145)&\" - \"&VLOOKUP(A145,TableTitles,2)","v":"Process Ponds - Backfill 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doze, Direct Haul, or Crusher to Placement"]
[13,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Backfill Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Dozer",null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume (1,2)","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Footprint","h","a - top length","b - top width","c - bottom length","d - bottom width","e - slide slope length","sqrt a+b+c+d","Pond volume","Backfill Volume","Material volume to crusher","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Material Type","Distance to Placement","Slope to Placement","Haul (long or doze)","Placement Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost",null,"Final Material Vol Required","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)",null,"loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Dozing distance (2/3 pond width)","Dozing volume (1/2 backfill vol)","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Backfill Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq ft","ft","ft","ft","ft","ft","ft","deg","cu yd","cu yd",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$",null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$",null,"cu yd",null,null,"%","min",null,"min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","ft",null,"cy/hr",null,null,null,null,"cy/hr","hr","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),BK148=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK148),0),BK148))","v":0},{"$f":"IF(OR(ISBLANK(B32),BJ148=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ148),0),BJ148))","v":""},{"$f":"IF(OR(ISBLANK(B32),C148=\"\",C148=0,P32=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",IF(RIGHT(BQ148,6)=\"Loader\",INDIRECT(BP148&\"CrusherLoader\"),IF(RIGHT(BQ148,5)=\"Truck\",INDIRECT(BP148&\"Truck\")&\"/\"&INDIRECT(BP148&\"Loader\")&\"/\"&INDIRECT(BP148&\"CrusherLoader\"),IF(BP148=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP148=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C148=\"\",C148=0,P32=0),\"\",IF(OR(ISBLANK(F57),ISBLANK(G57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",BT148))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C148=0,C148=0,P32=0),\"\",IF(OR(ISBLANK(F57),ISBLANK(G57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",BS148))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C148=0,P32=0),\"\",IF(OR(ISBLANK(F57),ISBLANK(G57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU148,0),BU148)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C148=0,P32=0),0,IF(OR(ISBLANK(F57),ISBLANK(G57)),\"Haul Info\",IF(BL148=0,\"Select Material\",IF(OR(BR148<>0,BQ148=0),\"Select Fleet\",BV148))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D148=\"\",D148=0),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",IF(OR(CD148=\"Small Dozer\",CD148=\"Med Dozer\",CD148=\"Large Dozer\"),INDIRECT(CC148&\"Dozer\"),IF(RIGHT(CD148,5)=\"Truck\",INDIRECT(CC148&\"Truck\")&\"/\"&INDIRECT(CC148&\"Loader\")&\"/\"&INDIRECT(CC148&\"TruckDozer\"),IF(CC148=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC148=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D148=\"\",D148=0),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",IF(BA76=\"Push\",\"\",CG148)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D148=0,D148=\"\"),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",CF148))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D148=0,D148=\"\"),\"\",IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH148,0),CH148)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D148=0,D148=\"\"),0,IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"Haul Info\",IF(BY148=0,\"Select Material\",IF(OR(CD148=0,CE148<>\"\"),\"Select Fleet\",CI148))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(F57),ISBLANK(G57),I148=\"\",NOT(ISNUMBER(I148))),0,BW148)","v":0},{"$f":"IF(OR(ISBLANK(B32),O148=\"\"),0,BX148)","v":0},{"$f":"IF(OR(ISBLANK(B32),C148=\"\",O148=\"\"),0,SUM(O148:P148))","v":0},{"$f":"IF(OR(ISBLANK(B32),C148=\"\",O148=\"\",),0,IF(C57=\"Yes\",CN148,0)+IF(D57=\"Yes\",CO148,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D148=\"\",ISBLANK(D76),ISBLANK(E76),OR(ISBLANK(I57),I57=\"No\")),0,BJ148*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B32),D148=\"\",D148=0,S148=0),0,BJ148*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B32),D148=\"\",S148=\"\"),0,SUM(S148:T148))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D148),D148=\"\",ISBLANK(D76),ISBLANK(E76),NOT(ISNUMBER(N148))),0,CJ148)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D148),D148=\"\",V148=\"\"),0,CK148)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D148),D148=\"\",V148=\"\"),0,SUM(V148:W148))","v":0},{"$f":"IF(OR(ISBLANK(B32),D148=\"\",V148=\"\"),0,Q148+R148+U148+X148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B32),0,IF(BE32=0,ROUND(BA32*BB32,0),ROUND(BE32*43560,0)))","v":0},{"$f":"BC32","v":0},{"$f":"BA32","v":0},{"$f":"BB32","v":0},{"$f":"(BC148-(2*BD32*BB148))","v":0},{"$f":"IF((BD148-(2*BD32*BB148))<0,\"error\",BD148-(2*BD32*BB148))","v":0},{"$f":"ROUND(SQRT((BB148*BD32)^2+BB148^2),0)","v":0},{"$f":"IF(BF148=\"error\",0,SQRT(BC148*BD148*BE148*BF148))","v":0},{"$f":"IF(BF148=\"error\",0,IF(OR(ISBLANK(BI32),BI32=\"\"),ROUND(((BB148*((BC148*BD148)+(BE148*BF148)+BH148))/3)/27,CubesRounding),BI32))","v":0},{"$f":"IF(OR(ISBLANK(O32),O32=0),0,ROUND(IF(BF32=\"\",0,BF32)*(IF(BI32=\"\",BI148,BI32)*IF(BZ148=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C57),C57=\"No\"),OR(ISBLANK(D57),D57=\"No\")),BJ148=\"\"),0,ROUND(BJ148/IF(ISBLANK(E57),1,(1-E57)),0))","v":0},{"$f":"D76","v":0},{"$f":"BD57","v":0},{"$f":"BE57","v":0},{"$f":"BA57","v":0},{"$f":"BC57","v":0},{"$f":"H57","v":0},{"$f":"BB57","v":0},{"$f":"IF(RIGHT(BQ148,5)=\"Truck\",DM148,IF(BQ148=\"Scraper Dozer\",EC148,IF(BQ148=\"Tandem Scraper\",ER148,IF(RIGHT(BQ148,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BO148=\"LongHaul\",IF(RIGHT(BQ148,5)=\"Truck\",DL148,IF(BQ148=\"Scraper Dozer\",EB148,IF(BQ148=\"Tandem Scraper\",EQ148,0))),CU148)","v":0},{"$f":"IF(BO148=\"LongHaul\",IF(RIGHT(BQ148,5)=\"Truck\",DO148,IF(BQ148=\"Scraper Dozer\",ED148,IF(BQ148=\"Tandem Scraper\",ES148,0))),CW148)","v":""},{"$f":"IF(BO148=\"LongHaul\",IF(RIGHT(BQ148,5)=\"Truck\",DO148,IF(BQ148=\"Scraper Dozer\",EE148,IF(BQ148=\"Tandem Scraper\",ET148,0))),CX148)","v":0},{"$f":"IF(BO148=0,0,IF(BO148=\"LongHaul\",IF(RIGHT(BQ148,5)=\"Truck\",DR148,IF(BQ148=\"Scraper Dozer\",EG148,IF(BQ148=\"Tandem Scraper\",EV148,\"\"))),CZ148))","v":0},{"$f":"IF(BO148=0,0,IF(BO148=\"LongHaul\",IF(RIGHT(BQ148,5)=\"Truck\",DQ148,IF(BQ148=\"Scraper Dozer\",EF148,IF(BQ148=\"Tandem Scraper\",EU148,\"\"))),CY148))","v":0},{"$f":"D76","v":0},{"$f":"BG32","v":0},{"$f":"BH32","v":0},{"$f":"BA76","v":0},{"$f":"BC76","v":0},{"$f":"IF(OR(D148=0,D148=\"\",),0,E76)","v":0},{"$f":"BB76","v":""},{"$f":"IF(RIGHT(CD148,5)=\"Truck\",FV148,IF(CD148=\"Scraper Dozer\",GL148,IF(CD148=\"Tandem Scraper\",HA148,IF(OR(CD148=\"Small Dozer\",CD148=\"Med Dozer\",CD148=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD148,5)=\"Truck\",FU148,IF(CD148=\"Scraper Dozer\",GK148,IF(CD148=\"Tandem Scraper\",GZ148,0)))","v":0},{"$f":"IF(OR(CD148=\"Small Dozer\",CD148=\"Med Dozer\",CD148=\"Large Dozer\"),FE148,IF(RIGHT(CD148,5)=\"Truck\",FX148,IF(CD148=\"Scraper Dozer\",GM148,IF(CD148=\"Tandem Scraper\",HB148,0))))","v":0},{"$f":"IF(OR(CD148=\"Small Dozer\",CD148=\"Med Dozer\",CD148=\"Large Dozer\"),FF148,IF(RIGHT(CD148,5)=\"Truck\",FY148,IF(CD148=\"Scraper Dozer\",GN148,IF(CD148=\"Tandem Scraper\",HC148,0))))","v":0},{"$f":"IF(OR(CD148=\"Small Dozer\",CD148=\"Med Dozer\",CD148=\"Large Dozer\"),FG148,IF(RIGHT(CD148,5)=\"Truck\",GA148,IF(CD148=\"Scraper Dozer\",GP148,IF(CD148=\"Tandem Scraper\",HE148,0))))","v":0},{"$f":"IF(OR(CD148=\"Small Dozer\",CD148=\"Med Dozer\",CD148=\"Large Dozer\"),FH148,IF(RIGHT(CD148,5)=\"Truck\",FZ148,IF(CD148=\"Scraper Dozer\",GO148,IF(CD148=\"Tandem Scraper\",HD148,0))))","v":0},null,{"$f":"BJ148","v":0},{"$f":"ROUND(C148*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C148*Screening,0)","v":0},{"$f":"ABS(BN148)","v":0},{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",(ROUND(Ft2M*BM148,0)*INDEX(LoaderTravelEmptyArray,MATCH(E148,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E148,CrusherLoaderList,0),12),0)","v":0},null,{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",(ROUND(Ft2M*BM148,0)*INDEX(LoaderTravelLoadedArray,MATCH(E148,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E148,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E148,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J57),NOT(ISNUMBER(J57)),J57=\"\"),IF(RIGHT(BQ148,6)=\"Loader\",ROUND(SUM(CQ148:CT148),2),0),J57)","v":0},{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E148,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",ROUND(60/CU148*CV148,0),\"\")","v":""},{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",ROUND(BK148/CW148,0),0)","v":0},{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",ROUND(IF(CX148<1,1,(CX148))*INDIRECT(BP148&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",ROUND(IF(CX148<1,1,(CX148))*INDIRECT(BP148&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ148,6)=\"Loader\",CY148+CZ148,0)","v":0},{"$f":"IF(BP148=0,0,ROUND(BM148/(INDEX(INDIRECT(BP148&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP148&\"TruckLoadedWeight\"),0),MATCH(IF($CP148-INDIRECT(BP148&\"TruckRollingResistance\")<0,0,$CP148-INDIRECT(BP148&\"TruckRollingResistance\")),INDIRECT(BP148&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP148=0,0,ROUND(BM148/(INDEX(INDIRECT(BP148&\"TruckSpeedTable\"),MATCH(BL148,HaulMaterials,0),MATCH(IF(CP148-INDIRECT(BP148&\"TruckRollingResistance\")<0,0,CP148-INDIRECT(BP148&\"TruckRollingResistance\")),INDIRECT(BP148&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP148=0,0,ROUND(BM148/(INDEX(INDIRECT(BP148&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP148&\"TruckLoadedWeight\"),0),MATCH(IF(CP148-INDIRECT(BP148&\"TruckRollingResistance\")<0,0,CP148+INDIRECT(BP148&\"TruckRollingResistance\")),INDIRECT(BP148&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP148=0,0,ROUND(BM148/(INDEX(INDIRECT(BP148&\"TruckUHSpeedTable\"),MATCH(BL148,HaulMaterials,0),MATCH(IF(CP148-INDIRECT(BP148&\"TruckRollingResistance\")<0,0,CP148+INDIRECT(BP148&\"TruckRollingResistance\")),INDIRECT(BP148&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA148>=0,DD148,DE148)","v":0},{"$f":"IF(CA148>=0,DC148,DB148)","v":0},{"$f":"DF148+DG148","v":0},{"$f":"IF(BP148=0,0,INDIRECT(BP148&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP148=0,0,INDIRECT(BP148&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP148=0,0,INDIRECT(BP148&IF(INDIRECT(BP148&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J57),NOT(ISNUMBER(J57)),J57=\"\"),SUM(DH148:DK148),J57)","v":0},{"$f":"IF(DK148=0,0,IF(OR(ISBLANK(K57),NOT(ISNUMBER(K57)),K57=\"\"),IF((DL148-DK148)/DK148<=1,2,ROUNDUP((DL148-DK148)/DK148,0)),K57))","v":0},{"$f":"IF(BP148=0,0,ROUND((60/DL148)*INDIRECT(BP148&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP148=0,0,ROUND(DM148*DN148*TruckOperator*INDIRECT(BP148&\"TruckJobEfficiency\")*INDIRECT(BP148&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DO148=0,0,IF(ROUND(BK148/DO148,HoursRounding)<1,1,ROUND(BK148/DO148,HoursRounding)))","v":0},{"$f":"IF(BP148=0,0,ROUND(IF(DP148<1,1,(DP148))*((DM148*INDIRECT(BP148&\"TruckEquipRate\"))+INDIRECT(BP148&\"LoaderEquipRate\")+INDIRECT(BP148&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP148=0,0,ROUND(IF(DP148<1,1,(DP148))*((DM148*INDIRECT(BP148&\"TruckLaborRate\"))+INDIRECT(BP148&\"LoaderLaborRate\")+INDIRECT(BP148&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ148+DR148","v":0},{"$f":"ROUND(BM148/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP148-HaulScraperRollingResistance<0,0,CP148-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL148=0,0,ROUND(BM148/(INDEX(HaulScraperSpeedTable,MATCH(BL148,HaulMaterials,0)+1,MATCH(IF(CP148-HaulScraperRollingResistance<0,0,CP148-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM148/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP148-HaulScraperRollingResistance<0,0,CP148+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL148=0,0,ROUND(BM148/(INDEX(HaulScraperUHSpeedTable,MATCH(BL148,HaulMaterials,0),MATCH(IF(CP148-HaulScraperRollingResistance<0,0,CP148+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN148>=0,DV148,DW148)","v":0},{"$f":"IF(BN148>=0,DU148,DT148)","v":0},{"$f":"DX148+DY148","v":0},{"$f":"IF(D148=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(J57),NOT(ISNUMBER(J57)),J57=\"\"),SUM(DZ148:EA148),J57)","v":1.2},{"$f":"IF(OR(ISBLANK(K57),NOT(ISNUMBER(K57)),K57=\"\"),IF(TRUNC(DZ148/EA148,0)<1,1,ROUND(DZ148/EA148,0)+1),K57)","v":1},{"$f":"ROUND((60/(DZ148+EA148)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC148,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK148/ED148,HoursRounding)<1,1,ROUND(BK148/ED148,HoursRounding))","v":1},{"$f":"ROUND(IF(EE148<1,1,EE148)*((EC148*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":649},{"$f":"ROUND(IF(EE148<1,1,EE148)*((EC148*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":76},{"$f":"EF148+EG148","v":725},{"$f":"ROUND(BM148/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP148-TandemScraperRollingResistance<0,0,CP148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL148=0,0,ROUND(BM148/(INDEX(TandemScraperSpeedTable,MATCH(BL148,HaulMaterials,0)+1,MATCH(IF(CP148-TandemScraperRollingResistance<0,0,CP148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM148/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP148-TandemScraperRollingResistance<0,0,CP148+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL148=0,0,ROUND(BM148/(INDEX(TandemScraperUHSpeedTable,MATCH(BL148,HaulMaterials,0),MATCH(IF(CP148-TandemScraperRollingResistance<0,0,CP148+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN148>=0,EK148,EL148)","v":0},{"$f":"IF(BN148>=0,EJ148,EI148)","v":0},{"$f":"EM148+EN148","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J57),NOT(ISNUMBER(J57)),J57=\"\"),SUM(EO148:EP148),J57)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K57),NOT(ISNUMBER(K57)),K57=\"\"),IF(TRUNC(EO148/EP148,0)<2,2,TRUNC(EO148/EP148,0)+IF(MOD(TRUNC(EO148/EP148,0),2),1,0)),K57+IF(MOD(K57,2)>0,1))","v":2},{"$f":"ROUND((60/(EO148+EP148)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER148,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK148/ES148,HoursRounding)<1,1,ROUND(BK148/ES148,HoursRounding))","v":1},{"$f":"ROUND(IF(ET148<1,1,ET148)*((ER148*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(ET148<1,1,ET148)*((ER148*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EU148+EV148","v":1004},{"$f":"ROUND(BD148*2/3,0)","v":0},{"$f":"BJ148/2","v":0},{"$f":"IF(CC148=0,0,ROUND(HLOOKUP(INDIRECT(CC148&\"Dozer\"),DozerProductionArray,13,FALSE)*EX148^HLOOKUP(INDIRECT(CC148&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B148=\"\",1,IF(CA148>30,1.6,ROUND((0.0214*CA148)+0.9786,1)))","v":1},1,{"$f":"IF(B148=\"\",1,VLOOKUP(BY148,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(B148=\"\",1,IF(EY148=0,0,HLOOKUP(INDIRECT(CC148&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B148=\"\",0,ROUND(EZ148*FA148*FB148*FC148*Dozer_Job_Efficiency*Dozer_Operator*FD148,CubesRounding))","v":0},{"$f":"IF(B148=\"\",0,IF(EY148=0,0,IF(EY148/FE148<1,1,ROUND(EY148/FE148,HoursRounding))))","v":0},{"$f":"IF(CC148=0,0,IF(OR(ISBLANK(E76),B148=\"\"),0,ROUND(FF148*INDIRECT(CC148&\"DozerLaborRate\"),0)))","v":0},{"$f":"IF(OR(ISBLANK(E76),B148=\"\"),0,ROUND(FF148*INDIRECT(CC148&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E76),B148=\"\"),0,SUM(FG148:FH148))","v":0},{"$f":"ABS(CA148)","v":0},{"$f":"IF(CC148=0,0,ROUND(BZ148/(INDEX(INDIRECT(CC148&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC148&\"TruckLoadedWeight\"),0),MATCH(IF(FJ148-INDIRECT(CC148&\"TruckRollingResistance\")<0,0,FJ148-INDIRECT(CC148&\"TruckRollingResistance\")),INDIRECT(CC148&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC148=0,0,ROUND(BZ148/(INDEX(INDIRECT(CC148&\"TruckSpeedTable\"),MATCH(BY148,HaulMaterials,0),MATCH(IF(FJ148-INDIRECT(CC148&\"TruckRollingResistance\")<0,0,FJ148-INDIRECT(CC148&\"TruckRollingResistance\")),INDIRECT(CC148&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC148=0,0,ROUND(BZ148/(INDEX(INDIRECT(CC148&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC148&\"TruckLoadedWeight\"),0),MATCH(IF(FJ148-INDIRECT(CC148&\"TruckRollingResistance\")<0,0,FJ148+INDIRECT(CC148&\"TruckRollingResistance\")),INDIRECT(CC148&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC148=0,0,ROUND(BZ148/(INDEX(INDIRECT(CC148&\"TruckUHSpeedTable\"),MATCH(BY148,HaulMaterials,0),MATCH(IF(FJ148-INDIRECT(CC148&\"TruckRollingResistance\")<0,0,FJ148+INDIRECT(CC148&\"TruckRollingResistance\")),INDIRECT(CC148&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA148>=0,FM148,FN148)","v":0},{"$f":"IF(CA148>=0,FL148,FK148)","v":0},{"$f":"FO148+FP148","v":0},{"$f":"IF(CC148=0,0,INDIRECT(CC148&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC148=0,0,INDIRECT(CC148&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC148=0,0,INDIRECT(CC148&IF(INDIRECT(CC148&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(CC148=0,0,IF(OR(ISBLANK(F76),NOT(ISNUMBER(F76)),F76=\"\"),SUM(FQ148:FT148),F76))","v":0},{"$f":"IF(FU148=0,0,IF(OR(ISBLANK(G76),NOT(ISNUMBER(G76)),G76=\"\"),IF((FU148-FT148)/FT148<=1,2,ROUNDUP((FU148-FT148)/FT148,0)),G76))","v":0},{"$f":"IF(CC148=0,0,ROUND((60/FU148)*INDIRECT(CC148&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CC148=0,0,ROUND(FV148*FW148*TruckOperator*INDIRECT(CC148&\"TruckJobEfficiency\")*INDIRECT(CC148&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FX148=0,0,IF(ROUND(CM148/FX148,HoursRounding)<1,1,ROUND(CM148/FX148,HoursRounding)))","v":0},{"$f":"IF(CC148=0,0,ROUND(IF(FY148<1,1,(FY148))*((FV148*INDIRECT(CC148&\"TruckEquipRate\"))+INDIRECT(CC148&\"LoaderEquipRate\")+INDIRECT(CC148&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC148=0,0,ROUND(IF(FY148<1,1,(FY148))*((FV148*INDIRECT(CC148&\"TruckLaborRate\"))+INDIRECT(CC148&\"LoaderLaborRate\")+INDIRECT(CC148&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ148+GA148","v":0},{"$f":"ROUND(BZ148/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ148-HaulScraperRollingResistance<0,0,FJ148-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY148=0,0,ROUND(BZ148/(INDEX(HaulScraperSpeedTable,MATCH(BY148,HaulMaterials,0)+1,MATCH(IF(FJ148-HaulScraperRollingResistance<0,0,FJ148-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BZ148/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ148-HaulScraperRollingResistance<0,0,FJ148+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY148=0,0,ROUND(BZ148/(INDEX(HaulScraperUHSpeedTable,MATCH(BY148,HaulMaterials,0),MATCH(IF(FJ148-HaulScraperRollingResistance<0,0,FJ148+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA148>=0,GE148,GF148)","v":0},{"$f":"IF(CA148>=0,GD148,GC148)","v":0},{"$f":"GG148+GH148","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(F76),NOT(ISNUMBER(F76)),F76=\"\"),SUM(GI148:GJ148),F76)","v":1.2},{"$f":"IF(OR(ISBLANK(K76),NOT(ISNUMBER(K76)),K76=\"\"),ROUNDUP((GK148-GJ148)/GJ148,0),K76)","v":0},{"$f":"ROUND((60/(GI148+GJ148)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL148,CubesRounding)","v":0},{"$f":"IF(GM148=0,0,IF(ROUND(CM148/GM148,HoursRounding)<1,1,ROUND($CM148/GM148,HoursRounding)))","v":0},{"$f":"ROUND(IF(GN148<1,1,GN148)*((GL148*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(GN148<1,1,GN148)*((GL148*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"GO148+GP148","v":663},{"$f":"ROUND(BZ148/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ148-TandemScraperRollingResistance<0,0,FJ148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY148=0,0,ROUND(BZ148/(INDEX(TandemScraperSpeedTable,MATCH(BY148,HaulMaterials,0)+1,MATCH(IF(FJ148-TandemScraperRollingResistance<0,0,FJ148-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BZ148/VLOOKUP(FJ148+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ148+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BZ148/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ148-TandemScraperRollingResistance<0,0,FJ148+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY148=0,0,ROUND(BZ148/(INDEX(TandemScraperUHSpeedTable,MATCH(BY148,HaulMaterials,0),MATCH(IF(FJ148-TandemScraperRollingResistance<0,0,FJ148+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA148>=0,GS148,GR148)","v":0},{"$f":"GV148+GW148","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F76),NOT(ISNUMBER(F76)),F76=\"\"),SUM(GX148:GY148),F76)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G76),NOT(ISNUMBER(G76)),G76=\"\"),IF(TRUNC(GX148/GY148,0)<2,2,TRUNC(GX148/GY148,0)+IF(MOD(TRUNC(GX148/GY148,0),2),1,0)),G76+IF(MOD(G76,2)>0,1))","v":2},{"$f":"ROUND((60/(GX148+GY148)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA148,CubesRounding)","v":2626},{"$f":"IF(ROUND(CM148/HB148,HoursRounding)<1,1,ROUND(CM148/HB148,HoursRounding))","v":1},{"$f":"ROUND(IF(HC148<1,1,HC148)*((HA148*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(HC148<1,1,HC148)*((HA148*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"HD148+HE148","v":1004}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},0,24624,{"$f":"IF(OR(ISBLANK(B33),C149=\"\",C149=0,P33=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H58)),\"Haul Info\",IF(BL149=0,\"Select Material\",IF(OR(BR149<>0,BQ149=0),\"Select Fleet\",IF(RIGHT(BQ149,6)=\"Loader\",INDIRECT(BP149&\"CrusherLoader\"),IF(RIGHT(BQ149,5)=\"Truck\",INDIRECT(BP149&\"Truck\")&\"/\"&INDIRECT(BP149&\"Loader\")&\"/\"&INDIRECT(BP149&\"CrusherLoader\"),IF(BP149=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP149=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C149=\"\",C149=0,P33=0),\"\",IF(OR(ISBLANK(F58),ISBLANK(G58)),\"Haul Info\",IF(BL149=0,\"Select Material\",IF(OR(BR149<>0,BQ149=0),\"Select Fleet\",BT149))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C149=0,C149=0,P33=0),\"\",IF(OR(ISBLANK(F58),ISBLANK(G58)),\"Haul Info\",IF(BL149=0,\"Select Material\",IF(OR(BR149<>0,BQ149=0),\"Select Fleet\",BS149))))","v":""},"",{"$f":"IF(OR(ISBLANK(B33),C149=0,P33=0),0,IF(OR(ISBLANK(F58),ISBLANK(G58)),\"Haul Info\",IF(BL149=0,\"Select Material\",IF(OR(BR149<>0,BQ149=0),\"Select Fleet\",BV149))))","v":0},"777G/992K/D9T",{"$f":"IF(OR(ISBLANK(B33),D149=\"\",D149=0),\"\",IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"Haul Info\",IF(BY149=0,\"Select Material\",IF(OR(CD149=0,CE149<>\"\"),\"Select Fleet\",IF(BA77=\"Push\",\"\",CG149)))))","v":5.2},{"$f":"IF(OR(ISBLANK(B33),D149=0,D149=\"\"),\"\",IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"Haul Info\",IF(BY149=0,\"Select Material\",IF(OR(CD149=0,CE149<>\"\"),\"Select Fleet\",CF149))))","v":2},1275,{"$f":"IF(OR(ISBLANK(B33),D149=0,D149=\"\"),0,IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"Haul Info\",IF(BY149=0,\"Select Material\",IF(OR(CD149=0,CE149<>\"\"),\"Select Fleet\",CI149))))","v":19},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(F58),ISBLANK(G58),I149=\"\",NOT(ISNUMBER(I149))),0,BW149)","v":0},{"$f":"IF(OR(ISBLANK(B33),O149=\"\"),0,BX149)","v":0},{"$f":"IF(OR(ISBLANK(B33),C149=\"\",O149=\"\"),0,SUM(O149:P149))","v":0},{"$f":"IF(OR(ISBLANK(B33),C149=\"\",O149=\"\",),0,IF(C58=\"Yes\",CN149,0)+IF(D58=\"Yes\",CO149,0))","v":0},0,0,{"$f":"IF(OR(ISBLANK(B33),D149=\"\",S149=\"\"),0,SUM(S149:T149))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D149),D149=\"\",ISBLANK(D77),ISBLANK(E77),NOT(ISNUMBER(N149))),0,CJ149)","v":2011},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D149),D149=\"\",V149=\"\"),0,CK149)","v":33495},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D149),D149=\"\",V149=\"\"),0,SUM(V149:W149))","v":35506},{"$f":"IF(OR(ISBLANK(B33),D149=\"\",V149=\"\"),0,Q149+R149+U149+X149)","v":35506},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B33),0,IF(BE33=0,ROUND(BA33*BB33,0),ROUND(BE33*43560,0)))","v":126324},{"$f":"BC33","v":12.534818941504177},{"$f":"BA33","v":359},258,{"$f":"(BC149-(2*BD33*BB149))","v":283.79108635097492},{"$f":"IF((BD149-(2*BD33*BB149))<0,\"error\",BD149-(2*BD33*BB149))","v":182.79108635097492},{"$f":"ROUND(SQRT((BB149*BD33)^2+BB149^2),0)","v":40},{"$f":"IF(BF149=\"error\",0,SQRT(BC149*BD149*BE149*BF149))","v":69316.074445103339},{"$f":"IF(BF149=\"error\",0,IF(OR(ISBLANK(BI33),BI33=\"\"),ROUND(((BB149*((BC149*BD149)+(BE149*BF149)+BH149))/3)/27,CubesRounding),BI33))","v":33088},{"$f":"IF(OR(ISBLANK(O33),O33=0),0,ROUND(IF(BF33=\"\",0,BF33)*(IF(BI33=\"\",BI149,BI33)*IF(BZ149=0,0.5,1)),CubesRounding))","v":24624},{"$f":"IF(OR(AND(OR(ISBLANK(C58),C58=\"No\"),OR(ISBLANK(D58),D58=\"No\")),BJ149=\"\"),0,ROUND(BJ149/IF(ISBLANK(E58),1,(1-E58)),0))","v":0},{"$f":"D77","v":"Stone - crushed"},{"$f":"BD58","v":0},0,{"$f":"BA58","v":0},{"$f":"BC58","v":0},{"$f":"H58","v":0},{"$f":"BB58","v":0},{"$f":"IF(RIGHT(BQ149,5)=\"Truck\",DM149,IF(BQ149=\"Scraper Dozer\",EC149,IF(BQ149=\"Tandem Scraper\",ER149,IF(RIGHT(BQ149,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BO149=\"LongHaul\",IF(RIGHT(BQ149,5)=\"Truck\",DL149,IF(BQ149=\"Scraper Dozer\",EB149,IF(BQ149=\"Tandem Scraper\",EQ149,0))),CU149)","v":0},{"$f":"IF(BO149=\"LongHaul\",IF(RIGHT(BQ149,5)=\"Truck\",DO149,IF(BQ149=\"Scraper Dozer\",ED149,IF(BQ149=\"Tandem Scraper\",ES149,0))),CW149)","v":""},{"$f":"IF(BO149=\"LongHaul\",IF(RIGHT(BQ149,5)=\"Truck\",DO149,IF(BQ149=\"Scraper Dozer\",EE149,IF(BQ149=\"Tandem Scraper\",ET149,0))),CX149)","v":0},{"$f":"IF(BO149=0,0,IF(BO149=\"LongHaul\",IF(RIGHT(BQ149,5)=\"Truck\",DR149,IF(BQ149=\"Scraper Dozer\",EG149,IF(BQ149=\"Tandem Scraper\",EV149,\"\"))),CZ149))","v":0},{"$f":"IF(BO149=0,0,IF(BO149=\"LongHaul\",IF(RIGHT(BQ149,5)=\"Truck\",DQ149,IF(BQ149=\"Scraper Dozer\",EF149,IF(BQ149=\"Tandem Scraper\",EU149,\"\"))),CY149))","v":0},{"$f":"D77","v":"Stone - crushed"},{"$f":"BG33","v":500},0,{"$f":"BA77","v":"LongHaul"},{"$f":"BC77","v":"Large"},{"$f":"IF(OR(D149=0,D149=\"\",),0,E77)","v":"Large Truck"},{"$f":"BB77","v":""},{"$f":"IF(RIGHT(CD149,5)=\"Truck\",FV149,IF(CD149=\"Scraper Dozer\",GL149,IF(CD149=\"Tandem Scraper\",HA149,IF(OR(CD149=\"Small Dozer\",CD149=\"Med Dozer\",CD149=\"Large Dozer\"),1,0))))","v":2},{"$f":"IF(RIGHT(CD149,5)=\"Truck\",FU149,IF(CD149=\"Scraper Dozer\",GK149,IF(CD149=\"Tandem Scraper\",GZ149,0)))","v":5.2},{"$f":"IF(OR(CD149=\"Small Dozer\",CD149=\"Med Dozer\",CD149=\"Large Dozer\"),FE149,IF(RIGHT(CD149,5)=\"Truck\",FX149,IF(CD149=\"Scraper Dozer\",GM149,IF(CD149=\"Tandem Scraper\",HB149,0))))","v":1275},{"$f":"IF(OR(CD149=\"Small Dozer\",CD149=\"Med Dozer\",CD149=\"Large Dozer\"),FF149,IF(RIGHT(CD149,5)=\"Truck\",FY149,IF(CD149=\"Scraper Dozer\",GN149,IF(CD149=\"Tandem Scraper\",HC149,0))))","v":19},{"$f":"IF(OR(CD149=\"Small Dozer\",CD149=\"Med Dozer\",CD149=\"Large Dozer\"),FG149,IF(RIGHT(CD149,5)=\"Truck\",GA149,IF(CD149=\"Scraper Dozer\",GP149,IF(CD149=\"Tandem Scraper\",HE149,0))))","v":2011},{"$f":"IF(OR(CD149=\"Small Dozer\",CD149=\"Med Dozer\",CD149=\"Large Dozer\"),FH149,IF(RIGHT(CD149,5)=\"Truck\",FZ149,IF(CD149=\"Scraper Dozer\",GO149,IF(CD149=\"Tandem Scraper\",HD149,0))))","v":33495},null,{"$f":"BJ149","v":24624},{"$f":"ROUND(C149*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C149*Screening,0)","v":0},{"$f":"ABS(BN149)","v":0},{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",(ROUND(Ft2M*BM149,0)*INDEX(LoaderTravelEmptyArray,MATCH(E149,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E149,CrusherLoaderList,0),12),0)","v":0},null,{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",(ROUND(Ft2M*BM149,0)*INDEX(LoaderTravelLoadedArray,MATCH(E149,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E149,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E149,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J58),NOT(ISNUMBER(J58)),J58=\"\"),IF(RIGHT(BQ149,6)=\"Loader\",ROUND(SUM(CQ149:CT149),2),0),J58)","v":0},{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E149,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",ROUND(60/CU149*CV149,0),\"\")","v":""},{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",ROUND(BK149/CW149,0),0)","v":0},{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",ROUND(IF(CX149<1,1,(CX149))*INDIRECT(BP149&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",ROUND(IF(CX149<1,1,(CX149))*INDIRECT(BP149&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ149,6)=\"Loader\",CY149+CZ149,0)","v":0},{"$f":"IF(BP149=0,0,ROUND(BM149/(INDEX(INDIRECT(BP149&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP149&\"TruckLoadedWeight\"),0),MATCH(IF($CP149-INDIRECT(BP149&\"TruckRollingResistance\")<0,0,$CP149-INDIRECT(BP149&\"TruckRollingResistance\")),INDIRECT(BP149&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP149=0,0,ROUND(BM149/(INDEX(INDIRECT(BP149&\"TruckSpeedTable\"),MATCH(BL149,HaulMaterials,0),MATCH(IF(CP149-INDIRECT(BP149&\"TruckRollingResistance\")<0,0,CP149-INDIRECT(BP149&\"TruckRollingResistance\")),INDIRECT(BP149&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP149=0,0,ROUND(BM149/(INDEX(INDIRECT(BP149&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP149&\"TruckLoadedWeight\"),0),MATCH(IF(CP149-INDIRECT(BP149&\"TruckRollingResistance\")<0,0,CP149+INDIRECT(BP149&\"TruckRollingResistance\")),INDIRECT(BP149&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP149=0,0,ROUND(BM149/(INDEX(INDIRECT(BP149&\"TruckUHSpeedTable\"),MATCH(BL149,HaulMaterials,0),MATCH(IF(CP149-INDIRECT(BP149&\"TruckRollingResistance\")<0,0,CP149+INDIRECT(BP149&\"TruckRollingResistance\")),INDIRECT(BP149&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA149>=0,DD149,DE149)","v":0},{"$f":"IF(CA149>=0,DC149,DB149)","v":0},{"$f":"DF149+DG149","v":0},{"$f":"IF(BP149=0,0,INDIRECT(BP149&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP149=0,0,INDIRECT(BP149&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP149=0,0,INDIRECT(BP149&IF(INDIRECT(BP149&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J58),NOT(ISNUMBER(J58)),J58=\"\"),SUM(DH149:DK149),J58)","v":0},{"$f":"IF(DK149=0,0,IF(OR(ISBLANK(K58),NOT(ISNUMBER(K58)),K58=\"\"),IF((DL149-DK149)/DK149<=1,2,ROUNDUP((DL149-DK149)/DK149,0)),K58))","v":0},{"$f":"IF(BP149=0,0,ROUND((60/DL149)*INDIRECT(BP149&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP149=0,0,ROUND(DM149*DN149*TruckOperator*INDIRECT(BP149&\"TruckJobEfficiency\")*INDIRECT(BP149&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DO149=0,0,IF(ROUND(BK149/DO149,HoursRounding)<1,1,ROUND(BK149/DO149,HoursRounding)))","v":0},{"$f":"IF(BP149=0,0,ROUND(IF(DP149<1,1,(DP149))*((DM149*INDIRECT(BP149&\"TruckEquipRate\"))+INDIRECT(BP149&\"LoaderEquipRate\")+INDIRECT(BP149&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP149=0,0,ROUND(IF(DP149<1,1,(DP149))*((DM149*INDIRECT(BP149&\"TruckLaborRate\"))+INDIRECT(BP149&\"LoaderLaborRate\")+INDIRECT(BP149&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ149+DR149","v":0},{"$f":"ROUND(BM149/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP149-HaulScraperRollingResistance<0,0,CP149-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL149=0,0,ROUND(BM149/(INDEX(HaulScraperSpeedTable,MATCH(BL149,HaulMaterials,0)+1,MATCH(IF(CP149-HaulScraperRollingResistance<0,0,CP149-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM149/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP149-HaulScraperRollingResistance<0,0,CP149+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL149=0,0,ROUND(BM149/(INDEX(HaulScraperUHSpeedTable,MATCH(BL149,HaulMaterials,0),MATCH(IF(CP149-HaulScraperRollingResistance<0,0,CP149+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN149>=0,DV149,DW149)","v":0},{"$f":"IF(BN149>=0,DU149,DT149)","v":0},{"$f":"DX149+DY149","v":0},{"$f":"IF(D149=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(J58),NOT(ISNUMBER(J58)),J58=\"\"),SUM(DZ149:EA149),J58)","v":1.2},{"$f":"IF(OR(ISBLANK(K58),NOT(ISNUMBER(K58)),K58=\"\"),IF(TRUNC(DZ149/EA149,0)<1,1,ROUND(DZ149/EA149,0)+1),K58)","v":1},{"$f":"ROUND((60/(DZ149+EA149)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC149,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK149/ED149,HoursRounding)<1,1,ROUND(BK149/ED149,HoursRounding))","v":1},{"$f":"ROUND(IF(EE149<1,1,EE149)*((EC149*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":649},{"$f":"ROUND(IF(EE149<1,1,EE149)*((EC149*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":76},{"$f":"EF149+EG149","v":725},{"$f":"ROUND(BM149/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP149-TandemScraperRollingResistance<0,0,CP149-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL149=0,0,ROUND(BM149/(INDEX(TandemScraperSpeedTable,MATCH(BL149,HaulMaterials,0)+1,MATCH(IF(CP149-TandemScraperRollingResistance<0,0,CP149-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM149/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP149-TandemScraperRollingResistance<0,0,CP149+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL149=0,0,ROUND(BM149/(INDEX(TandemScraperUHSpeedTable,MATCH(BL149,HaulMaterials,0),MATCH(IF(CP149-TandemScraperRollingResistance<0,0,CP149+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN149>=0,EK149,EL149)","v":0},{"$f":"IF(BN149>=0,EJ149,EI149)","v":0},{"$f":"EM149+EN149","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(J58),NOT(ISNUMBER(J58)),J58=\"\"),SUM(EO149:EP149),J58)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K58),NOT(ISNUMBER(K58)),K58=\"\"),IF(TRUNC(EO149/EP149,0)<2,2,TRUNC(EO149/EP149,0)+IF(MOD(TRUNC(EO149/EP149,0),2),1,0)),K58+IF(MOD(K58,2)>0,1))","v":2},{"$f":"ROUND((60/(EO149+EP149)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER149,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK149/ES149,HoursRounding)<1,1,ROUND(BK149/ES149,HoursRounding))","v":1},{"$f":"ROUND(IF(ET149<1,1,ET149)*((ER149*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(ET149<1,1,ET149)*((ER149*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EU149+EV149","v":1004},{"$f":"ROUND(BD149*2/3,0)","v":172},{"$f":"BJ149/2","v":12312},{"$f":"IF(CC149=0,0,ROUND(HLOOKUP(INDIRECT(CC149&\"Dozer\"),DozerProductionArray,13,FALSE)*EX149^HLOOKUP(INDIRECT(CC149&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":675},{"$f":"IF(B149=\"\",1,IF(CA149>30,1.6,ROUND((0.0214*CA149)+0.9786,1)))","v":1},1,{"$f":"IF(B149=\"\",1,VLOOKUP(BY149,DozingDensityCorrectionArray,2))","v":0.85},{"$f":"IF(B149=\"\",1,IF(EY149=0,0,HLOOKUP(INDIRECT(CC149&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B149=\"\",0,ROUND(EZ149*FA149*FB149*FC149*Dozer_Job_Efficiency*Dozer_Operator*FD149,CubesRounding))","v":357},{"$f":"IF(B149=\"\",0,IF(EY149=0,0,IF(EY149/FE149<1,1,ROUND(EY149/FE149,HoursRounding))))","v":34},{"$f":"IF(CC149=0,0,IF(OR(ISBLANK(E77),B149=\"\"),0,ROUND(FF149*INDIRECT(CC149&\"DozerLaborRate\"),0)))","v":883},{"$f":"IF(OR(ISBLANK(E77),B149=\"\"),0,ROUND(FF149*INDIRECT(CC149&\"DozerEquipRate\"),0))","v":7158},{"$f":"IF(OR(ISBLANK(E77),B149=\"\"),0,SUM(FG149:FH149))","v":8041},{"$f":"ABS(CA149)","v":0},{"$f":"IF(CC149=0,0,ROUND(BZ149/(INDEX(INDIRECT(CC149&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC149&\"TruckLoadedWeight\"),0),MATCH(IF(FJ149-INDIRECT(CC149&\"TruckRollingResistance\")<0,0,FJ149-INDIRECT(CC149&\"TruckRollingResistance\")),INDIRECT(CC149&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.26},{"$f":"IF(CC149=0,0,ROUND(BZ149/(INDEX(INDIRECT(CC149&\"TruckSpeedTable\"),MATCH(BY149,HaulMaterials,0),MATCH(IF(FJ149-INDIRECT(CC149&\"TruckRollingResistance\")<0,0,FJ149-INDIRECT(CC149&\"TruckRollingResistance\")),INDIRECT(CC149&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.26},{"$f":"IF(CC149=0,0,ROUND(BZ149/(INDEX(INDIRECT(CC149&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC149&\"TruckLoadedWeight\"),0),MATCH(IF(FJ149-INDIRECT(CC149&\"TruckRollingResistance\")<0,0,FJ149+INDIRECT(CC149&\"TruckRollingResistance\")),INDIRECT(CC149&\"TruckUHSlopes\"),-1))*88),2))","v":0.26},{"$f":"IF(CC149=0,0,ROUND(BZ149/(INDEX(INDIRECT(CC149&\"TruckUHSpeedTable\"),MATCH(BY149,HaulMaterials,0),MATCH(IF(FJ149-INDIRECT(CC149&\"TruckRollingResistance\")<0,0,FJ149+INDIRECT(CC149&\"TruckRollingResistance\")),INDIRECT(CC149&\"TruckUHSlopes\"),-1))*88),2))","v":0.26},{"$f":"IF(CA149>=0,FM149,FN149)","v":0.26},{"$f":"IF(CA149>=0,FL149,FK149)","v":0.26},{"$f":"FO149+FP149","v":0.52},{"$f":"IF(CC149=0,0,INDIRECT(CC149&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(CC149=0,0,INDIRECT(CC149&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(CC149=0,0,INDIRECT(CC149&IF(INDIRECT(CC149&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(CC149=0,0,IF(OR(ISBLANK(F77),NOT(ISNUMBER(F77)),F77=\"\"),SUM(FQ149:FT149),F77))","v":5.2},{"$f":"IF(FU149=0,0,IF(OR(ISBLANK(G77),NOT(ISNUMBER(G77)),G77=\"\"),IF((FU149-FT149)/FT149<=1,2,ROUNDUP((FU149-FT149)/FT149,0)),G77))","v":2},{"$f":"IF(CC149=0,0,ROUND((60/FU149)*INDIRECT(CC149&\"TruckAvgCapacity\"),CubesRounding))","v":768},{"$f":"IF(CC149=0,0,ROUND(FV149*FW149*TruckOperator*INDIRECT(CC149&\"TruckJobEfficiency\")*INDIRECT(CC149&\"TruckAltitudeDeration\"),CubesRounding))","v":1275},{"$f":"IF(FX149=0,0,IF(ROUND(CM149/FX149,HoursRounding)<1,1,ROUND(CM149/FX149,HoursRounding)))","v":19},{"$f":"IF(CC149=0,0,ROUND(IF(FY149<1,1,(FY149))*((FV149*INDIRECT(CC149&\"TruckEquipRate\"))+INDIRECT(CC149&\"LoaderEquipRate\")+INDIRECT(CC149&\"TruckDozerEquipRate\")),0))","v":33495},{"$f":"IF(CC149=0,0,ROUND(IF(FY149<1,1,(FY149))*((FV149*INDIRECT(CC149&\"TruckLaborRate\"))+INDIRECT(CC149&\"LoaderLaborRate\")+INDIRECT(CC149&\"TruckDozerLaborRate\")),0))","v":2011},{"$f":"FZ149+GA149","v":35506},{"$f":"ROUND(BZ149/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ149-HaulScraperRollingResistance<0,0,FJ149-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BY149=0,0,ROUND(BZ149/(INDEX(HaulScraperSpeedTable,MATCH(BY149,HaulMaterials,0)+1,MATCH(IF(FJ149-HaulScraperRollingResistance<0,0,FJ149-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0.16},{"$f":"ROUND(BZ149/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ149-HaulScraperRollingResistance<0,0,FJ149+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BY149=0,0,ROUND(BZ149/(INDEX(HaulScraperUHSpeedTable,MATCH(BY149,HaulMaterials,0),MATCH(IF(FJ149-HaulScraperRollingResistance<0,0,FJ149+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0.17},{"$f":"IF(CA149>=0,GE149,GF149)","v":0.16},{"$f":"IF(CA149>=0,GD149,GC149)","v":0.16},{"$f":"GG149+GH149","v":0.32},1.2,{"$f":"IF(OR(ISBLANK(F77),NOT(ISNUMBER(F77)),F77=\"\"),SUM(GI149:GJ149),F77)","v":1.52},{"$f":"IF(OR(ISBLANK(K77),NOT(ISNUMBER(K77)),K77=\"\"),ROUNDUP((GK149-GJ149)/GJ149,0),K77)","v":1},{"$f":"ROUND((60/(GI149+GJ149)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL149,CubesRounding)","v":950},{"$f":"IF(GM149=0,0,IF(ROUND(CM149/GM149,HoursRounding)<1,1,ROUND($CM149/GM149,HoursRounding)))","v":26},{"$f":"ROUND(IF(GN149<1,1,GN149)*((GL149*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":21809},{"$f":"ROUND(IF(GN149<1,1,GN149)*((GL149*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":1798},{"$f":"GO149+GP149","v":23607},{"$f":"ROUND(BZ149/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ149-TandemScraperRollingResistance<0,0,FJ149-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BY149=0,0,ROUND(BZ149/(INDEX(TandemScraperSpeedTable,MATCH(BY149,HaulMaterials,0)+1,MATCH(IF(FJ149-TandemScraperRollingResistance<0,0,FJ149-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0.16},{"$f":"ROUND((BZ149/VLOOKUP(FJ149+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ149+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0.23},{"$f":"ROUND(BZ149/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ149-TandemScraperRollingResistance<0,0,FJ149+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BY149=0,0,ROUND(BZ149/(INDEX(TandemScraperUHSpeedTable,MATCH(BY149,HaulMaterials,0),MATCH(IF(FJ149-TandemScraperRollingResistance<0,0,FJ149+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0.16},{"$f":"IF(CA149>=0,GS149,GR149)","v":0.16},{"$f":"GV149+GW149","v":0.32},1.1000000000000001,{"$f":"IF(OR(ISBLANK(F77),NOT(ISNUMBER(F77)),F77=\"\"),SUM(GX149:GY149),F77)","v":1.4200000000000002},{"$f":"IF(OR(ISBLANK(G77),NOT(ISNUMBER(G77)),G77=\"\"),IF(TRUNC(GX149/GY149,0)<2,2,TRUNC(GX149/GY149,0)+IF(MOD(TRUNC(GX149/GY149,0),2),1,0)),G77+IF(MOD(G77,2)>0,1))","v":2},{"$f":"ROUND((60/(GX149+GY149)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA149,CubesRounding)","v":2034},{"$f":"IF(ROUND(CM149/HB149,HoursRounding)<1,1,ROUND(CM149/HB149,HoursRounding))","v":12},{"$f":"ROUND(IF(HC149<1,1,HC149)*((HA149*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":11330},{"$f":"ROUND(IF(HC149<1,1,HC149)*((HA149*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":725},{"$f":"HD149+HE149","v":12055}]
[2,"Impacted Storm Water Impoundment B",0,23313,{"$f":"IF(OR(ISBLANK(B34),C150=\"\",C150=0,P34=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H59)),\"Haul Info\",IF(BL150=0,\"Select Material\",IF(OR(BR150<>0,BQ150=0),\"Select Fleet\",IF(RIGHT(BQ150,6)=\"Loader\",INDIRECT(BP150&\"CrusherLoader\"),IF(RIGHT(BQ150,5)=\"Truck\",INDIRECT(BP150&\"Truck\")&\"/\"&INDIRECT(BP150&\"Loader\")&\"/\"&INDIRECT(BP150&\"CrusherLoader\"),IF(BP150=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP150=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"777G/992K/D9T",5.2,2,1275,18,0,0,0,0,0,0,0,1905,31732,33637,33637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117176,4.9405838284680961,{"$f":"BA34","v":474},392,444.35649702919142,362.35649702919142,16,172968.09323792413,31705,23313,0,"Stone - crushed",{"$f":"BD59","v":0},0,0,0,0,0,0,0,"",0,0,0,"Stone - crushed",{"$f":"BG34","v":500},0,"LongHaul","Large","Large Truck","",2,5.2,1275,18,1905,31732,null,23313,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,649,76,725,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,261,11656.5,477,1,1,0.85,1,252,46,1194,9684,10878,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,18,31732,1905,33637,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,25,20971,1729,22700,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,11,10386,665,11051]
[3,"Impacted Storm Water Impoundment C",0,43557,{"$f":"IF(OR(ISBLANK(B35),C151=\"\",C151=0,P35=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H60)),\"Haul Info\",IF(BL151=0,\"Select Material\",IF(OR(BR151<>0,BQ151=0),\"Select Fleet\",IF(RIGHT(BQ151,6)=\"Loader\",INDIRECT(BP151&\"CrusherLoader\"),IF(RIGHT(BQ151,5)=\"Truck\",INDIRECT(BP151&\"Truck\")&\"/\"&INDIRECT(BP151&\"Loader\")&\"/\"&INDIRECT(BP151&\"CrusherLoader\"),IF(BP151=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP151=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"777G/992K/D9T",5.2,2,1275,34,0,0,0,0,0,0,0,3599,59939,63538,63538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193406,5.3490566037735849,{"$f":"BA35","v":1200},265,1167.9056603773586,232.90566037735849,17,294108.42359610967,58385,43557,0,"Stone - crushed",{"$f":"BD60","v":0},0,0,0,0,0,0,0,"",0,0,0,"Stone - crushed",{"$f":"BG35","v":500},0,"LongHaul","Large","Large Truck","",2,5.2,1275,34,3599,59939,null,43557,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,649,76,725,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,177,21778.5,659,1,1,0.85,1,349,62,1610,13052,14662,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,34,59939,3599,63538,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,46,38586,3181,41767,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,21,19827,1269,21096]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",0,25493,{"$f":"IF(OR(ISBLANK(B36),C152=\"\",C152=0,P36=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H61)),\"Haul Info\",IF(BL152=0,\"Select Material\",IF(OR(BR152<>0,BQ152=0),\"Select Fleet\",IF(RIGHT(BQ152,6)=\"Loader\",INDIRECT(BP152&\"CrusherLoader\"),IF(RIGHT(BQ152,5)=\"Truck\",INDIRECT(BP152&\"Truck\")&\"/\"&INDIRECT(BP152&\"Loader\")&\"/\"&INDIRECT(BP152&\"CrusherLoader\"),IF(BP152=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP152=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"777G/992K/D9T",5.2,2,1275,20,0,0,0,0,0,0,0,2117,35258,37375,37375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92347,20,{"$f":"BA36","v":278},265,158,145,63,41082.596071816108,33991,25493,0,"Stone - crushed",{"$f":"BD61","v":0},0,0,0,0,0,0,0,"",0,0,0,"Stone - crushed",{"$f":"BG36","v":500},0,"LongHaul","Large","Large Truck","",2,5.2,1275,20,2117,35258,null,25493,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,649,76,725,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,177,12746.5,659,1,1,0.85,1,349,37,961,7789,8750,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,20,35258,2117,37375,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,27,22648,1867,24515,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,13,12274,785,13059]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",0,7921,{"$f":"IF(OR(ISBLANK(B37),C153=\"\",C153=0,P37=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H62)),\"Haul Info\",IF(BL153=0,\"Select Material\",IF(OR(BR153<>0,BQ153=0),\"Select Fleet\",IF(RIGHT(BQ153,6)=\"Loader\",INDIRECT(BP153&\"CrusherLoader\"),IF(RIGHT(BQ153,5)=\"Truck\",INDIRECT(BP153&\"Truck\")&\"/\"&INDIRECT(BP153&\"Loader\")&\"/\"&INDIRECT(BP153&\"CrusherLoader\"),IF(BP153=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP153=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"777G/992K/D9T",5.2,2,1275,6,0,0,0,0,0,0,0,635,10577,11212,11212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47381,7.7,{"$f":"BA37","v":332.5},142.5,286.3,96.3,24,36143.239417109529,10561,7921,0,"Stone - crushed",{"$f":"BD62","v":0},0,0,0,0,0,0,0,"",0,0,0,"Stone - crushed",{"$f":"BG37","v":500},0,"LongHaul","Large","Large Truck","",2,5.2,1275,6,635,10577,null,7921,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,649,76,725,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,95,3960.5,1107,1,1,0.85,1,586,7,182,1474,1656,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,6,10577,635,11212,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,8,6711,553,7264,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,4,3777,242,4019]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",0,81211,{"$f":"IF(OR(ISBLANK(B38),C154=\"\",C154=0,P38=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H63)),\"Haul Info\",IF(BL154=0,\"Select Material\",IF(OR(BR154<>0,BQ154=0),\"Select Fleet\",IF(RIGHT(BQ154,6)=\"Loader\",INDIRECT(BP154&\"CrusherLoader\"),IF(RIGHT(BQ154,5)=\"Truck\",INDIRECT(BP154&\"Truck\")&\"/\"&INDIRECT(BP154&\"Loader\")&\"/\"&INDIRECT(BP154&\"CrusherLoader\"),IF(BP154=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP154=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"777G/992K/D9T",5.2,2,1275,64,0,0,0,0,0,0,0,6774,112826,119600,119600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532000,4.5,{"$f":"BA38","v":3800},140,3777.5,117.5,12,485933.66316813242,81211,81211,0,"Stone - crushed",{"$f":"BD63","v":0},0,0,0,0,0,0,0,"",0,0,0,"Stone - crushed",{"$f":"BG38","v":500},0,"LongHaul","Large","Large Truck","",2,5.2,1275,64,6774,112826,null,81211,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,649,76,725,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,93,40605.5,1127,1,1,0.85,1,596,68,1765,14315,16080,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,64,112826,6774,119600,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,85,71300,5878,77178,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,40,37766,2417,40183]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",0,60784,{"$f":"IF(OR(ISBLANK(B39),C155=\"\",C155=0,P39=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H64)),\"Haul Info\",IF(BL155=0,\"Select Material\",IF(OR(BR155<>0,BQ155=0),\"Select Fleet\",IF(RIGHT(BQ155,6)=\"Loader\",INDIRECT(BP155&\"CrusherLoader\"),IF(RIGHT(BQ155,5)=\"Truck\",INDIRECT(BP155&\"Truck\")&\"/\"&INDIRECT(BP155&\"Loader\")&\"/\"&INDIRECT(BP155&\"CrusherLoader\"),IF(BP155=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP155=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"740C/988K/D8T",4.43,2,603,101,0,0,0,0,0,0,0,10690,76944,87634,87634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971388,4.5,{"$f":"BA39","v":3800},140,3777.5,117.5,12,485933.66316813242,81211,60784,0,"Stone - crushed",{"$f":"BD64","v":0},0,0,0,0,0,0,0,"",0,0,0,"Stone - crushed",{"$f":"BG39","v":500},0,"LongHaul","Med","Med Truck","",2,4.43,603,101,10690,76944,null,60784,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,649,76,725,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,93,30392,673,1,1,0.85,1,356,85,2207,12374,14581,0,0.16,0.16,0.17,0.17,0.17,0.16,0.33,0.7,1.1000000000000001,2.2999999999999998,4.43,2,363,603,101,76944,10690,87634,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,64,53684,4426,58110,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,30,28325,1813,30138]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",0,2439,{"$f":"IF(OR(ISBLANK(B40),C156=\"\",C156=0,P40=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(H65)),\"Haul Info\",IF(BL156=0,\"Select Material\",IF(OR(BR156<>0,BQ156=0),\"Select Fleet\",IF(RIGHT(BQ156,6)=\"Loader\",INDIRECT(BP156&\"CrusherLoader\"),IF(RIGHT(BQ156,5)=\"Truck\",INDIRECT(BP156&\"Truck\")&\"/\"&INDIRECT(BP156&\"Loader\")&\"/\"&INDIRECT(BP156&\"CrusherLoader\"),IF(BP156=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP156=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},"","","",0,"777G/992K/D9T",4.7799999999999994,2,1388,2,0,0,0,0,0,0,0,212,3526,3738,3738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60000,2,{"$f":"BA40","v":6000},10,5992,2,4,26814.921219350992,2439,2439,0,"Stone - crushed",{"$f":"BD65","v":0},0,0,0,0,0,0,0,"",0,0,0,"Stone - crushed",{"$f":"BG40","v":100},0,"LongHaul","Large","Large Truck","",2,4.7799999999999994,1388,2,212,3526,null,2439,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,649,76,725,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,7,1219.5,9718,1,1,0.85,1,5142,1,26,211,237,0,0.05,0.05,0.05,0.05,0.05,0.05,0.1,0.7,1.1000000000000001,2.88,4.7799999999999994,2,836,1388,2,3526,212,3738,0.03,0.03,0.03,0.03,0.03,0.03,0.06,1.2,1.26,1,1146,2,1678,138,1816,0.03,0.03,0.05,0.03,0.03,0.03,0.06,1.1000000000000001,1.1600000000000001,2,2490,1,944,60,1004]
[]
[null,null,{"$f":"IF(SUM(C148:C157)=0,0,SUM(C148:C157))","v":0},{"$f":"IF(SUM(D148:D157)=0,0,SUM(D148:D157))","v":269342},null,null,null,null,{"$f":"IF(SUM(I148:I157)=0,0,SUM(I148:I157))","v":0},null,null,null,null,{"$f":"IF(SUM(N148:N157)=0,0,SUM(N148:N157))","v":264},0,0,0,0,0,0,0,27943,364297,392240,392240]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[null,"2. If pond backfilled by dozing berm into pond, backfill volume will be 50% of the backfill volume to account for cut-to-fit construction"]
[]
[{"$f":"ThisSheetName(A165)&\" - \"&VLOOKUP(A165,TableTitles,2)","v":"Process Ponds - Backfill 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher to Placement"]
[14,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Backfill Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backfill Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Dozer",null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume (1,2)","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Footprint",null,null,null,null,null,null,null,"Pond volume","Backfill Volume","Material volume to crusher","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Material Type","Distance to Placement","Slope to Placement","Haul (long or doze)","Placement Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost",null,"Final Material Vol Required","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)",null,"loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Dozing distance (2/3 pond width)","Dozing volume (1/2 backfill vol)","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Backfill Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq ft",null,null,null,null,null,null,null,"cu yd","cu yd",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$",null,"cu yd",null,null,"%","min",null,"min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","ft",null,"cy/hr",null,null,null,null,"cy/hr","hr","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),BK168=\"\"),0,IF(Metric,ROUND(CY_2_M3*(BK168),0),BK168))","v":0},{"$f":"IF(OR(ISBLANK(B32),BJ168=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*(BJ168),0),BJ168))","v":""},{"$f":"IF(OR(ISBLANK(B32),C168=\"\",C168=0,T32=0),\"\",IF(OR(ISBLANK(O57),ISBLANK(P57)),\"Haul Info\",IF(BL168=0,\"Select Material\",IF(OR(BR168<>0,BQ168=0),\"Select Fleet\",IF(RIGHT(BQ168,6)=\"Loader\",INDIRECT(BP168&\"CrusherLoader\"),IF(RIGHT(BQ168,5)=\"Truck\",INDIRECT(BP168&\"Truck\")&\"/\"&INDIRECT(BP168&\"Loader\")&\"/\"&INDIRECT(BP168&\"CrusherLoader\"),IF(BP168=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BP168=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C168=\"\",C168=0,T32=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q57)),\"Haul Info\",IF(BL168=0,\"Select Material\",IF(OR(BR168<>0,BQ168=0),\"Select Fleet\",BT168))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C168=0,C168=\"\",T32=0),\"\",IF(OR(ISBLANK(O57),ISBLANK(P57)),\"Haul Info\",IF(BL168=0,\"Select Material\",IF(OR(BR168<>0,BQ168=0),\"Select Fleet\",BS168))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C168=0,T32=0),\"\",IF(OR(ISBLANK(O57),ISBLANK(P57)),\"Haul Info\",IF(BL168=0,\"Select Material\",IF(OR(BR168<>0,BQ168=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU168,0),BU168)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C168=0,T32=0),0,IF(OR(ISBLANK(O57),ISBLANK(P57)),\"Haul Info\",IF(BL168=0,\"Select Material\",IF(OR(BR168<>0,BQ168=0),\"Select Fleet\",BV168))))","v":0},{"$f":"IF(OR(ISBLANK(B32),D168=\"\",D168=0),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY168=0,\"Select Material\",IF(OR(CD168=0,CE168<>\"\"),\"Select Fleet\",IF(OR(CD168=\"Small Dozer\",CD168=\"Med Dozer\",CD168=\"Large Dozer\"),INDIRECT(CC168&\"Dozer\"),IF(RIGHT(CD168,5)=\"Truck\",INDIRECT(CC168&\"Truck\")&\"/\"&INDIRECT(CC168&\"Loader\")&\"/\"&INDIRECT(CC168&\"TruckDozer\"),IF(CC168=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(CC168=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D168=\"\",D168=0),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY168=0,\"Select Material\",IF(OR(CD168=0,CE168<>\"\"),\"Select Fleet\",IF(BD76=\"Push\",\"\",CG168)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D168=0,D168=\"\"),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY168=0,\"Select Material\",IF(OR(CD168=0,CE168<>\"\"),\"Select Fleet\",CF168))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D168=0,D168=\"\"),\"\",IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY168=0,\"Select Material\",IF(OR(CD168=0,CE168<>\"\"),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*CH168,0),CH168)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),D168=0,D168=\"\"),0,IF(OR(ISBLANK(T32),ISBLANK(U32)),\"Haul Info\",IF(BY168=0,\"Select Material\",IF(OR(CD168=0,CE168<>\"\"),\"Select Fleet\",CI168))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(O57),ISBLANK(P57),I168=0),0,BW168)","v":0},{"$f":"IF(OR(ISBLANK(B32),O168=0),0,BX168)","v":0},{"$f":"IF(OR(ISBLANK(B32),C168=\"\",O168=\"\"),0,SUM(O168:P168))","v":0},{"$f":"IF(OR(ISBLANK(B32),C168=\"\",O168=\"\",),0,IF(L57=\"Yes\",CN168,0)+IF(M57=\"Yes\",CO168,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D168=\"\",ISBLANK(H76),ISBLANK(I76),OR(ISBLANK(R57),R57=\"No\")),0,BJ168*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B32),D168=\"\",S168=0),0,D168*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B32),D168=\"\",S168=\"\"),0,SUM(S168:T168))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D168),D148=\"\",ISBLANK(H76),ISBLANK(I76),NOT(ISNUMBER(N168))),0,CJ148)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D168),D168=\"\",V168=0),0,CK168)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(D168),D168=\"\",V168=\"\"),0,SUM(V168:W168))","v":0},{"$f":"IF(OR(ISBLANK(B32),D168=\"\",V168=\"\"),0,Q168+R168+U168+X168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA148","v":0},null,null,{"$f":"BD148","v":0},null,null,null,null,{"$f":"IF(OR(ISBLANK(BM32),BM32=\"\"),BI148)","v":0},{"$f":"IF(OR(ISBLANK(S32),S32=0),0,ROUND(IF(BJ32=\"\",0,BJ32)*(IF(BM32=\"\",BI168,BM32)*IF(BZ168=0,0.5,1)),CubesRounding))","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L57),L57=\"No\"),OR(ISBLANK(M57),M57=\"No\")),BJ168=\"\"),0,ROUND(BJ168/IF(ISBLANK(N57),1,(1-N57)),0))","v":0},{"$f":"H76","v":0},{"$f":"BK32","v":0},{"$f":"BJ57","v":0},{"$f":"BF57","v":0},{"$f":"BH57","v":0},{"$f":"Q57","v":0},{"$f":"BG57","v":0},{"$f":"IF(RIGHT(BQ168,5)=\"Truck\",DM168,IF(BQ168=\"Scraper Dozer\",EC168,IF(BQ168=\"Tandem Scraper\",ER168,IF(OR(RIGHT(BQ168,6)=\"Loader\",RIGHT(BQ168,5)=\"Dozer\"),1,0))))","v":0},{"$f":"IF(BO168=\"LongHaul\",IF(RIGHT(BQ168,5)=\"Truck\",DL168,IF(BQ168=\"Scraper Dozer\",EB168,IF(BQ168=\"Tandem Scraper\",EQ168,\"\"))),CU168)","v":0},{"$f":"IF(BO168=\"LongHaul\",IF(RIGHT(BQ168,5)=\"Truck\",DO168,IF(BQ168=\"Scraper Dozer\",ED168,IF(BQ168=\"Tandem Scraper\",ES168,\"\"))),CW168)","v":0},{"$f":"IF(BO168=\"LongHaul\",IF(RIGHT(BQ168,5)=\"Truck\",DO168,IF(BQ168=\"Scraper Dozer\",EE168,IF(BQ168=\"Tandem Scraper\",ET168,\"\"))),CX168)","v":0},{"$f":"IF(BO168=\"LongHaul\",IF(RIGHT(BQ168,5)=\"Truck\",DR168,IF(BQ168=\"Scraper Dozer\",EG168,IF(BQ168=\"Tandem Scraper\",EV168,\"\"))),CZ168)","v":0},{"$f":"IF(BO168=\"LongHaul\",IF(RIGHT(BQ168,5)=\"Truck\",DQ168,IF(BQ168=\"Scraper Dozer\",EF168,IF(BQ168=\"Tandem Scraper\",EU168,\"\"))),CY168)","v":0},{"$f":"H76","v":0},{"$f":"BK32","v":0},{"$f":"U32","v":0},{"$f":"BD76","v":0},{"$f":"BF76","v":0},{"$f":"IF(OR(D168=0,D168=\"\",),0,I76)","v":0},{"$f":"BE76","v":""},{"$f":"IF(RIGHT(CD168,5)=\"Truck\",FV168,IF(CD168=\"Scraper Dozer\",GL168,IF(CD168=\"Tandem Scraper\",HA168,IF(OR(CD168=\"Small Dozer\",CD168=\"Med Dozer\",CD168=\"Large Dozer\"),1,0))))","v":0},{"$f":"IF(RIGHT(CD168,5)=\"Truck\",FU168,IF(CD168=\"Scraper Dozer\",GK168,IF(CD168=\"Tandem Scraper\",GZ168,0)))","v":0},{"$f":"IF(OR(CD168=\"Small Dozer\",CD168=\"Med Dozer\",CD168=\"Large Dozer\"),FE168,IF(RIGHT(CD168,5)=\"Truck\",FX168,IF(CD168=\"Scraper Dozer\",GM168,IF(CD168=\"Tandem Scraper\",HB168,0))))","v":0},{"$f":"IF(OR(CD168=\"Small Dozer\",CD168=\"Med Dozer\",CD168=\"Large Dozer\"),FF168,IF(RIGHT(CD168,5)=\"Truck\",FY168,IF(CD168=\"Scraper Dozer\",GN168,IF(CD168=\"Tandem Scraper\",HC168,0))))","v":0},{"$f":"IF(OR(CD168=\"Small Dozer\",CD168=\"Med Dozer\",CD168=\"Large Dozer\"),FG168,IF(RIGHT(CD168,5)=\"Truck\",GA168,IF(CD168=\"Scraper Dozer\",GP168,IF(CD168=\"Tandem Scraper\",HE168,0))))","v":0},{"$f":"IF(OR(CD168=\"Small Dozer\",CD168=\"Med Dozer\",CD168=\"Large Dozer\"),FH168,IF(RIGHT(CD168,5)=\"Truck\",FZ168,IF(CD168=\"Scraper Dozer\",GO168,IF(CD168=\"Tandem Scraper\",HD168,0))))","v":0},null,{"$f":"BJ168","v":0},{"$f":"ROUND(C168*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C168*Screening,0)","v":0},{"$f":"ABS(BN168)","v":0},{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",(ROUND(Ft2M*BM168,0)*INDEX(LoaderTravelEmptyArray,MATCH(E168,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E168,CrusherLoaderList,0),12), 0)","v":0},null,{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",(ROUND(Ft2M*BM168,0)*INDEX(LoaderTravelLoadedArray,MATCH(E168,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E168,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E168,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S57),NOT(ISNUMBER(S57)),S57=\"\"),IF(RIGHT(BQ168,6)=\"Loader\",ROUND(SUM(CQ168:CT168),2),0),S57)","v":0},{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E168,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",ROUND(60/CU168*CV168,0),0)","v":0},{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",ROUND(BK168/CW168,0),0)","v":0},{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",ROUND(IF(CX168<1,1,(CX168))*INDIRECT(BP168&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",ROUND(IF(CX168<1,1,(CX168))*INDIRECT(BP168&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ168,6)=\"Loader\",CY168+CZ168,0)","v":0},{"$f":"IF(BP168=0,0,ROUND(BM168/(INDEX(INDIRECT(BP168&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP168&\"TruckLoadedWeight\"),0),MATCH(IF($CP168-INDIRECT(BP168&\"TruckRollingResistance\")<0,0,$CP168-INDIRECT(BP168&\"TruckRollingResistance\")),INDIRECT(BP168&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP168=0,0,ROUND(BM168/(INDEX(INDIRECT(BP168&\"TruckSpeedTable\"),MATCH(BL168,HaulMaterials,0),MATCH(IF(CP168-INDIRECT(BP168&\"TruckRollingResistance\")<0,0,CP168-INDIRECT(BP168&\"TruckRollingResistance\")),INDIRECT(BP168&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP168=0,0,ROUND(BM168/(INDEX(INDIRECT(BP168&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP168&\"TruckLoadedWeight\"),0),MATCH(IF(CP168-INDIRECT(BP168&\"TruckRollingResistance\")<0,0,CP168+INDIRECT(BP168&\"TruckRollingResistance\")),INDIRECT(BP168&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP168=0,0,ROUND(BM168/(INDEX(INDIRECT(BP168&\"TruckUHSpeedTable\"),MATCH(BL168,HaulMaterials,0),MATCH(IF(CP168-INDIRECT(BP168&\"TruckRollingResistance\")<0,0,CP168+INDIRECT(BP168&\"TruckRollingResistance\")),INDIRECT(BP168&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA168>=0,DD168,DE168)","v":0},{"$f":"IF(CA168>=0,DC168,DB168)","v":0},{"$f":"DF168+DG168","v":0},{"$f":"IF(BP168=0,0,INDIRECT(BP168&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP168=0,0,INDIRECT(BP168&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP168=0,0,INDIRECT(BP168&IF(INDIRECT(BP168&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S57),NOT(ISNUMBER(S57)),S57=\"\"),SUM(DH168:DK168),S57)","v":0},{"$f":"IF(DK168=0,0,IF(OR(ISBLANK(T57),NOT(ISNUMBER(T57)),T57=\"\"),IF((DL168-DK168)/DK168<=1,2,ROUNDUP((DL168-DK168)/DK168,0)),T57))","v":0},{"$f":"IF(BP168=0,0,ROUND((60/DL168)*INDIRECT(BP168&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP168=0,0,ROUND(DM168*DN168*TruckOperator*INDIRECT(BP168&\"TruckJobEfficiency\")*INDIRECT(BP168&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BP168=0,0,IF(ROUND(BK168/DO168,HoursRounding)<1,1,ROUND(BK168/DO168,HoursRounding)))","v":0},{"$f":"IF(BP168=0,0,ROUND(IF(DP168<1,1,(DP168))*((DM168*INDIRECT(BP168&\"TruckEquipRate\"))+INDIRECT(BP168&\"LoaderEquipRate\")+INDIRECT(BP168&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP168=0,0,ROUND(IF(DP168<1,1,(DP168))*((DM168*INDIRECT(BP168&\"TruckLaborRate\"))+INDIRECT(BP168&\"LoaderLaborRate\")+INDIRECT(BP168&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ168+DR168","v":0},{"$f":"ROUND(BM168/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP168-HaulScraperRollingResistance<0,0,CP168-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL168=0,0,ROUND(BM168/(INDEX(HaulScraperSpeedTable,MATCH(BL168,HaulMaterials,0)+1,MATCH(IF(CP168-HaulScraperRollingResistance<0,0,CP168-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM168/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP168-HaulScraperRollingResistance<0,0,CP168+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL168=0,0,ROUND(BM168/(INDEX(HaulScraperUHSpeedTable,MATCH(BL168,HaulMaterials,0),MATCH(IF(CP168-HaulScraperRollingResistance<0,0,CP168+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN168>=0,DV168,DW168)","v":0},{"$f":"IF(BN168>=0,DU168,DT168)","v":0},{"$f":"DX168+DY168","v":0},{"$f":"IF(D168=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(S57),NOT(ISNUMBER(S57)),S57=\"\"),SUM(DZ168:EA168),S57)","v":1.2},{"$f":"IF(OR(ISBLANK(T57),NOT(ISNUMBER(T57)),T57=\"\"),IF(TRUNC(DZ168/EA168,0)<1,1,ROUND(DZ168/EA168,0)+1),T57)","v":1},{"$f":"ROUND((60/(DZ168+EA168)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC168,CubesRounding)","v":1204},{"$f":"IF(ROUND(BK168/ED168,HoursRounding)<1,1,ROUND(BK168/ED168,HoursRounding))","v":1},{"$f":"ROUND(IF(EE168<1,1,EE168)*((EC168*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":649},{"$f":"ROUND(IF(EE168<1,1,EE168)*((EC168*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":76},{"$f":"EF168+EG168","v":725},{"$f":"ROUND(BM168/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP168-TandemScraperRollingResistance<0,0,CP168-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL168=0,0,ROUND(BM168/(INDEX(TandemScraperSpeedTable,MATCH(BL168,HaulMaterials,0)+1,MATCH(IF(CP168-TandemScraperRollingResistance<0,0,CP168-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BM168/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP168-TandemScraperRollingResistance<0,0,CP168+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BL168=0,0,ROUND(BM168/(INDEX(TandemScraperUHSpeedTable,MATCH(BL168,HaulMaterials,0),MATCH(IF(CP168-TandemScraperRollingResistance<0,0,CP168+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BN168>=0,EK168,EL168)","v":0},{"$f":"IF(BN168>=0,EJ168,EI168)","v":0},{"$f":"EM168+EN168","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(S57),NOT(ISNUMBER(S57)),S57=\"\"),SUM(EO168:EP168),S57)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T57),NOT(ISNUMBER(T57)),T57=\"\"),IF(TRUNC(EO168/EP168,0)<2,2,TRUNC(EO168/EP168,0)+IF(MOD(TRUNC(EO168/EP168,0),2),1,0)),T57+IF(MOD(T57,2)>0,1))","v":2},{"$f":"ROUND((60/(EO168+EP168)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER168,CubesRounding)","v":2626},{"$f":"IF(ROUND(BK168/ES168,HoursRounding)<1,1,ROUND(BK168/ES168,HoursRounding))","v":1},{"$f":"ROUND(IF(ET168<1,1,ET168)*((ER168*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(ET168<1,1,ET168)*((ER168*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EU168+EV168","v":1004},{"$f":"ROUND(BD168*2/3,0)","v":0},{"$f":"BJ168/2","v":0},{"$f":"IF(CC168=0,0,ROUND(HLOOKUP(INDIRECT(CC168&\"Dozer\"),DozerProductionArray,13,FALSE)*EX168^HLOOKUP(INDIRECT(CC168&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B168=\"\",1,IF(CA168>30,1.6,ROUND((0.0214*CA168)+0.9786,1)))","v":1},1,{"$f":"IF(B168=\"\",1,VLOOKUP(BY168,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(B168=\"\",1,IF(EY168=0,0,HLOOKUP(INDIRECT(CC168&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B168=\"\",0,ROUND(EZ168*FA168*FB168*FC168*Dozer_Job_Efficiency*Dozer_Operator*FD168,CubesRounding))","v":0},{"$f":"IF(B168=\"\",0,IF(EY168=0,0,IF(EY168/FE168<1,1,ROUND(EY168/FE168,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(I76),B168=\"\"),0,ROUND(FF168*INDIRECT(CC168&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I76),B168=\"\"),0,ROUND(FF168*INDIRECT(CC168&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(I76),B168=\"\"),0,SUM(FG168:FH168))","v":0},{"$f":"ABS(CA168)","v":0},{"$f":"IF(CC168=0,0,ROUND(BZ168/(INDEX(INDIRECT(CC168&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC168&\"TruckLoadedWeight\"),0),MATCH(IF(FJ168-INDIRECT(CC168&\"TruckRollingResistance\")<0,0,FJ168-INDIRECT(CC168&\"TruckRollingResistance\")),INDIRECT(CC168&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC168=0,0,ROUND(BZ168/(INDEX(INDIRECT(CC168&\"TruckSpeedTable\"),MATCH(BY168,HaulMaterials,0),MATCH(IF(FJ168-INDIRECT(CC168&\"TruckRollingResistance\")<0,0,FJ168-INDIRECT(CC168&\"TruckRollingResistance\")),INDIRECT(CC168&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC168=0,0,ROUND(BZ168/(INDEX(INDIRECT(CC168&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC168&\"TruckLoadedWeight\"),0),MATCH(IF(FJ168-INDIRECT(CC168&\"TruckRollingResistance\")<0,0,FJ168+INDIRECT(CC168&\"TruckRollingResistance\")),INDIRECT(CC168&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CC168=0,0,ROUND(BZ168/(INDEX(INDIRECT(CC168&\"TruckUHSpeedTable\"),MATCH(BY168,HaulMaterials,0),MATCH(IF(FJ168-INDIRECT(CC168&\"TruckRollingResistance\")<0,0,FJ168+INDIRECT(CC168&\"TruckRollingResistance\")),INDIRECT(CC168&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA168>=0,FM168,FN168)","v":0},{"$f":"IF(CA168>=0,FL168,FK168)","v":0},{"$f":"FO168+FP168","v":0},{"$f":"IF(CC168=0,0,INDIRECT(CC168&\"TruckManuverLoad\"))","v":0},{"$f":"IF(CC168=0,0,INDIRECT(CC168&\"TruckManuverDump\"))","v":0},{"$f":"IF(CC168=0,0,INDIRECT(CC168&IF(INDIRECT(CC168&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(CC168=0,0,IF(OR(ISBLANK(F76),NOT(ISNUMBER(F76)),F76=\"\"),SUM(FQ168:FT168),F104))","v":0},{"$f":"IF(FU168=0,0,IF(OR(ISBLANK(G104),NOT(ISNUMBER(G104)),G104=\"\"),IF((FU168-FT168)/FT168<=1,2,ROUNDUP((FU168-FT168)/FT168,0)),G104))","v":0},{"$f":"IF(CC168=0,0,ROUND((60/FU168)*INDIRECT(CC168&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(CC168=0,0,ROUND(FV168*FW168*TruckOperator*INDIRECT(CC168&\"TruckJobEfficiency\")*INDIRECT(CC168&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FX168=0,0,IF(ROUND(CM168/FX168,HoursRounding)<1,1,ROUND(CM168/FX168,HoursRounding)))","v":0},{"$f":"IF(CC168=0,0,ROUND(IF(FY168<1,1,(FY168))*((FV168*INDIRECT(CC168&\"TruckEquipRate\"))+INDIRECT(CC168&\"LoaderEquipRate\")+INDIRECT(CC168&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(CC168=0,0,ROUND(IF(FY168<1,1,(FY168))*((FV168*INDIRECT(CC168&\"TruckLaborRate\"))+INDIRECT(CC168&\"LoaderLaborRate\")+INDIRECT(CC168&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FZ168+GA168","v":0},{"$f":"ROUND(BZ168/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ168-HaulScraperRollingResistance<0,0,FJ168-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY168=0,0,ROUND(BZ168/(INDEX(HaulScraperSpeedTable,MATCH(BY168,HaulMaterials,0)+1,MATCH(IF(FJ168-HaulScraperRollingResistance<0,0,FJ168-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BZ168/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ168-HaulScraperRollingResistance<0,0,FJ168+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY168=0,0,ROUND(BZ168/(INDEX(HaulScraperUHSpeedTable,MATCH(BY168,HaulMaterials,0),MATCH(IF(FJ168-HaulScraperRollingResistance<0,0,FJ168+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA168>=0,GE168,GF168)","v":0},{"$f":"IF(CA168>=0,GD168,GC168)","v":0},{"$f":"GG168+GH168","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(F104),NOT(ISNUMBER(F104)),F104=\"\"),SUM(GI168:GJ168),F104)","v":1.2},{"$f":"IF(OR(ISBLANK(K104),NOT(ISNUMBER(K104)),K104=\"\"),ROUNDUP((GK168-GJ168)/GJ168,0),K104)","v":0},{"$f":"ROUND((60/(GI168+GJ168)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL168,CubesRounding)","v":0},{"$f":"IF(GM168=0,0,IF(ROUND(CM168/GM168,HoursRounding)<1,1,ROUND($CM168/GM168,HoursRounding)))","v":0},{"$f":"ROUND(IF(GN168<1,1,GN168)*((GL168*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(GN168<1,1,GN168)*((GL168*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"GO168+GP168","v":663},{"$f":"ROUND(BZ168/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ168-TandemScraperRollingResistance<0,0,FJ168-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY168=0,0,ROUND(BZ168/(INDEX(TandemScraperSpeedTable,MATCH(BY168,HaulMaterials,0)+1,MATCH(IF(FJ168-TandemScraperRollingResistance<0,0,FJ168-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BZ168/VLOOKUP(FJ168+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ168+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BZ168/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ168-TandemScraperRollingResistance<0,0,FJ168+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BY168=0,0,ROUND(BZ168/(INDEX(TandemScraperUHSpeedTable,MATCH(BY168,HaulMaterials,0),MATCH(IF(FJ168-TandemScraperRollingResistance<0,0,FJ168+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(CA168>=0,GS168,GR168)","v":0},{"$f":"GV168+GW168","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F104),NOT(ISNUMBER(F104)),F104=\"\"),SUM(GX168:GY168),F104)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(G104),NOT(ISNUMBER(G104)),G104=\"\"),IF(TRUNC(GX168/GY168,0)<2,2,TRUNC(GX168/GY168,0)+IF(MOD(TRUNC(GX168/GY168,0),2),1,0)),G104+IF(MOD(G104,2)>0,1))","v":2},{"$f":"ROUND((60/(GX168+GY168)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA168,CubesRounding)","v":2626},{"$f":"IF(ROUND(CM168/HB168,HoursRounding)<1,1,ROUND(CM168/HB168,HoursRounding))","v":1},{"$f":"ROUND(IF(HC168<1,1,HC168)*((HA168*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(HC168<1,1,HC168)*((HA168*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"HD168+HE168","v":1004}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},0,8464,"",{"$f":"IF(OR(ISBLANK(B33),C169=\"\",C169=0,T33=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q58)),\"Haul Info\",IF(BL169=0,\"Select Material\",IF(OR(BR169<>0,BQ169=0),\"Select Fleet\",BT169))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C169=0,C169=\"\",T33=0),\"\",IF(OR(ISBLANK(O58),ISBLANK(P58)),\"Haul Info\",IF(BL169=0,\"Select Material\",IF(OR(BR169<>0,BQ169=0),\"Select Fleet\",BS169))))","v":""},"",{"$f":"IF(OR(ISBLANK(B33),C169=0,T33=0),0,IF(OR(ISBLANK(O58),ISBLANK(P58)),\"Haul Info\",IF(BL169=0,\"Select Material\",IF(OR(BR169<>0,BQ169=0),\"Select Fleet\",BV169))))","v":0},"777G/992K/D9T",{"$f":"IF(OR(ISBLANK(B33),D169=\"\",D169=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BY169=0,\"Select Material\",IF(OR(CD169=0,CE169<>\"\"),\"Select Fleet\",IF(BD77=\"Push\",\"\",CG169)))))","v":5.2},{"$f":"IF(OR(ISBLANK(B33),D169=0,D169=\"\"),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BY169=0,\"Select Material\",IF(OR(CD169=0,CE169<>\"\"),\"Select Fleet\",CF169))))","v":2},1275,{"$f":"IF(OR(ISBLANK(B33),D169=0,D169=\"\"),0,IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BY169=0,\"Select Material\",IF(OR(CD169=0,CE169<>\"\"),\"Select Fleet\",CI169))))","v":7},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(O58),ISBLANK(P58),I169=0),0,BW169)","v":0},{"$f":"IF(OR(ISBLANK(B33),O169=0),0,BX169)","v":0},{"$f":"IF(OR(ISBLANK(B33),C169=\"\",O169=\"\"),0,SUM(O169:P169))","v":0},{"$f":"IF(OR(ISBLANK(B33),C169=\"\",O169=\"\",),0,IF(L58=\"Yes\",CN169,0)+IF(M58=\"Yes\",CO169,0))","v":0},0,0,{"$f":"IF(OR(ISBLANK(B33),D169=\"\",S169=\"\"),0,SUM(S169:T169))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D169),D149=\"\",ISBLANK(H77),ISBLANK(I77),NOT(ISNUMBER(N169))),0,CJ149)","v":2011},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D169),D169=\"\",V169=0),0,CK169)","v":12340},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D169),D169=\"\",V169=\"\"),0,SUM(V169:W169))","v":14351},{"$f":"IF(OR(ISBLANK(B33),D169=\"\",V169=\"\"),0,Q169+R169+U169+X169)","v":14351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA149","v":126324},null,null,{"$f":"BD149","v":258},null,null,null,null,{"$f":"IF(OR(ISBLANK(BM33),BM33=\"\"),BI149)","v":33088},{"$f":"IF(OR(ISBLANK(S33),S33=0),0,ROUND(IF(BJ33=\"\",0,BJ33)*(IF(BM33=\"\",BI169,BM33)*IF(BZ169=0,0.5,1)),CubesRounding))","v":8464},{"$f":"IF(OR(AND(OR(ISBLANK(L58),L58=\"No\"),OR(ISBLANK(M58),M58=\"No\")),BJ169=\"\"),0,ROUND(BJ169/IF(ISBLANK(N58),1,(1-N58)),0))","v":0},{"$f":"H77","v":"Stone - crushed"},{"$f":"BK33","v":500},{"$f":"BJ58","v":0},{"$f":"BF58","v":0},{"$f":"BH58","v":0},{"$f":"Q58","v":0},{"$f":"BG58","v":0},{"$f":"IF(RIGHT(BQ169,5)=\"Truck\",DM169,IF(BQ169=\"Scraper Dozer\",EC169,IF(BQ169=\"Tandem Scraper\",ER169,IF(OR(RIGHT(BQ169,6)=\"Loader\",RIGHT(BQ169,5)=\"Dozer\"),1,0))))","v":0},{"$f":"IF(BO169=\"LongHaul\",IF(RIGHT(BQ169,5)=\"Truck\",DL169,IF(BQ169=\"Scraper Dozer\",EB169,IF(BQ169=\"Tandem Scraper\",EQ169,\"\"))),CU169)","v":0},{"$f":"IF(BO169=\"LongHaul\",IF(RIGHT(BQ169,5)=\"Truck\",DO169,IF(BQ169=\"Scraper Dozer\",ED169,IF(BQ169=\"Tandem Scraper\",ES169,\"\"))),CW169)","v":0},{"$f":"IF(BO169=\"LongHaul\",IF(RIGHT(BQ169,5)=\"Truck\",DO169,IF(BQ169=\"Scraper Dozer\",EE169,IF(BQ169=\"Tandem Scraper\",ET169,\"\"))),CX169)","v":0},{"$f":"IF(BO169=\"LongHaul\",IF(RIGHT(BQ169,5)=\"Truck\",DR169,IF(BQ169=\"Scraper Dozer\",EG169,IF(BQ169=\"Tandem Scraper\",EV169,\"\"))),CZ169)","v":0},{"$f":"IF(BO169=\"LongHaul\",IF(RIGHT(BQ169,5)=\"Truck\",DQ169,IF(BQ169=\"Scraper Dozer\",EF169,IF(BQ169=\"Tandem Scraper\",EU169,\"\"))),CY169)","v":0},{"$f":"H77","v":"Stone - crushed"},{"$f":"BK33","v":500},{"$f":"U33","v":0},{"$f":"BD77","v":"LongHaul"},{"$f":"BF77","v":"Large"},{"$f":"IF(OR(D169=0,D169=\"\",),0,I77)","v":"Large Truck"},{"$f":"BE77","v":""},{"$f":"IF(RIGHT(CD169,5)=\"Truck\",FV169,IF(CD169=\"Scraper Dozer\",GL169,IF(CD169=\"Tandem Scraper\",HA169,IF(OR(CD169=\"Small Dozer\",CD169=\"Med Dozer\",CD169=\"Large Dozer\"),1,0))))","v":2},{"$f":"IF(RIGHT(CD169,5)=\"Truck\",FU169,IF(CD169=\"Scraper Dozer\",GK169,IF(CD169=\"Tandem Scraper\",GZ169,0)))","v":5.2},{"$f":"IF(OR(CD169=\"Small Dozer\",CD169=\"Med Dozer\",CD169=\"Large Dozer\"),FE169,IF(RIGHT(CD169,5)=\"Truck\",FX169,IF(CD169=\"Scraper Dozer\",GM169,IF(CD169=\"Tandem Scraper\",HB169,0))))","v":1275},{"$f":"IF(OR(CD169=\"Small Dozer\",CD169=\"Med Dozer\",CD169=\"Large Dozer\"),FF169,IF(RIGHT(CD169,5)=\"Truck\",FY169,IF(CD169=\"Scraper Dozer\",GN169,IF(CD169=\"Tandem Scraper\",HC169,0))))","v":7},{"$f":"IF(OR(CD169=\"Small Dozer\",CD169=\"Med Dozer\",CD169=\"Large Dozer\"),FG169,IF(RIGHT(CD169,5)=\"Truck\",GA169,IF(CD169=\"Scraper Dozer\",GP169,IF(CD169=\"Tandem Scraper\",HE169,0))))","v":741},{"$f":"IF(OR(CD169=\"Small Dozer\",CD169=\"Med Dozer\",CD169=\"Large Dozer\"),FH169,IF(RIGHT(CD169,5)=\"Truck\",FZ169,IF(CD169=\"Scraper Dozer\",GO169,IF(CD169=\"Tandem Scraper\",HD169,0))))","v":12340},null,{"$f":"BJ169","v":8464},{"$f":"ROUND(C169*Crushing,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(C169*Screening,0)","v":0},{"$f":"ABS(BN169)","v":0},{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",(ROUND(Ft2M*BM169,0)*INDEX(LoaderTravelEmptyArray,MATCH(E169,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E169,CrusherLoaderList,0),12), 0)","v":0},null,{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",(ROUND(Ft2M*BM169,0)*INDEX(LoaderTravelLoadedArray,MATCH(E169,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E169,CrusherLoaderList,0),12), 0)","v":0},{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E169,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S58),NOT(ISNUMBER(S58)),S58=\"\"),IF(RIGHT(BQ169,6)=\"Loader\",ROUND(SUM(CQ169:CT169),2),0),S58)","v":0},{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E169,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",ROUND(60/CU169*CV169,0),0)","v":0},{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",ROUND(BK169/CW169,0),0)","v":0},{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",ROUND(IF(CX169<1,1,(CX169))*INDIRECT(BP169&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",ROUND(IF(CX169<1,1,(CX169))*INDIRECT(BP169&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BQ169,6)=\"Loader\",CY169+CZ169,0)","v":0},{"$f":"IF(BP169=0,0,ROUND(BM169/(INDEX(INDIRECT(BP169&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP169&\"TruckLoadedWeight\"),0),MATCH(IF($CP169-INDIRECT(BP169&\"TruckRollingResistance\")<0,0,$CP169-INDIRECT(BP169&\"TruckRollingResistance\")),INDIRECT(BP169&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP169=0,0,ROUND(BM169/(INDEX(INDIRECT(BP169&\"TruckSpeedTable\"),MATCH(BL169,HaulMaterials,0),MATCH(IF(CP169-INDIRECT(BP169&\"TruckRollingResistance\")<0,0,CP169-INDIRECT(BP169&\"TruckRollingResistance\")),INDIRECT(BP169&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP169=0,0,ROUND(BM169/(INDEX(INDIRECT(BP169&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BP169&\"TruckLoadedWeight\"),0),MATCH(IF(CP169-INDIRECT(BP169&\"TruckRollingResistance\")<0,0,CP169+INDIRECT(BP169&\"TruckRollingResistance\")),INDIRECT(BP169&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BP169=0,0,ROUND(BM169/(INDEX(INDIRECT(BP169&\"TruckUHSpeedTable\"),MATCH(BL169,HaulMaterials,0),MATCH(IF(CP169-INDIRECT(BP169&\"TruckRollingResistance\")<0,0,CP169+INDIRECT(BP169&\"TruckRollingResistance\")),INDIRECT(BP169&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(CA169>=0,DD169,DE169)","v":0},{"$f":"IF(CA169>=0,DC169,DB169)","v":0},{"$f":"DF169+DG169","v":0},{"$f":"IF(BP169=0,0,INDIRECT(BP169&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BP169=0,0,INDIRECT(BP169&\"TruckManuverDump\"))","v":0},{"$f":"IF(BP169=0,0,INDIRECT(BP169&IF(INDIRECT(BP169&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S58),NOT(ISNUMBER(S58)),S58=\"\"),SUM(DH169:DK169),S58)","v":0},{"$f":"IF(DK169=0,0,IF(OR(ISBLANK(T58),NOT(ISNUMBER(T58)),T58=\"\"),IF((DL169-DK169)/DK169<=1,2,ROUNDUP((DL169-DK169)/DK169,0)),T58))","v":0},{"$f":"IF(BP169=0,0,ROUND((60/DL169)*INDIRECT(BP169&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BP169=0,0,ROUND(DM169*DN169*TruckOperator*INDIRECT(BP169&\"TruckJobEfficiency\")*INDIRECT(BP169&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BP169=0,0,IF(ROUND(BK169/DO169,HoursRounding)<1,1,ROUND(BK169/DO169,HoursRounding)))","v":0},{"$f":"IF(BP169=0,0,ROUND(IF(DP169<1,1,(DP169))*((DM169*INDIRECT(BP169&\"TruckEquipRate\"))+INDIRECT(BP169&\"LoaderEquipRate\")+INDIRECT(BP169&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BP169=0,0,ROUND(IF(DP169<1,1,(DP169))*((DM169*INDIRECT(BP169&\"TruckLaborRate\"))+INDIRECT(BP169&\"LoaderLaborRate\")+INDIRECT(BP169&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DQ169+DR169","v":0},{"$f":"ROUND(BM169/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP169-HaulScraperRollingResistance<0,0,CP169-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BL169=0,0,ROUND(BM169/(INDEX(HaulScraperSpeedTable,MATCH(BL169,HaulMaterials,0)+1,MATCH(IF(CP169-HaulScraperRollingResistance<0,0,CP169-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0.16},{"$f":"ROUND(BM169/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CP169-HaulScraperRollingResistance<0,0,CP169+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BL169=0,0,ROUND(BM169/(INDEX(HaulScraperUHSpeedTable,MATCH(BL169,HaulMaterials,0),MATCH(IF(CP169-HaulScraperRollingResistance<0,0,CP169+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0.17},{"$f":"IF(BN169>=0,DV169,DW169)","v":0.16},{"$f":"IF(BN169>=0,DU169,DT169)","v":0.16},{"$f":"DX169+DY169","v":0.32},{"$f":"IF(D169=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":1.2},{"$f":"IF(OR(ISBLANK(S58),NOT(ISNUMBER(S58)),S58=\"\"),SUM(DZ169:EA169),S58)","v":1.52},{"$f":"IF(OR(ISBLANK(T58),NOT(ISNUMBER(T58)),T58=\"\"),IF(TRUNC(DZ169/EA169,0)<1,1,ROUND(DZ169/EA169,0)+1),T58)","v":1},{"$f":"ROUND((60/(DZ169+EA169)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EC169,CubesRounding)","v":950},{"$f":"IF(ROUND(BK169/ED169,HoursRounding)<1,1,ROUND(BK169/ED169,HoursRounding))","v":1},{"$f":"ROUND(IF(EE169<1,1,EE169)*((EC169*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":649},{"$f":"ROUND(IF(EE169<1,1,EE169)*((EC169*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":76},{"$f":"EF169+EG169","v":725},{"$f":"ROUND(BM169/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP169-TandemScraperRollingResistance<0,0,CP169-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BL169=0,0,ROUND(BM169/(INDEX(TandemScraperSpeedTable,MATCH(BL169,HaulMaterials,0)+1,MATCH(IF(CP169-TandemScraperRollingResistance<0,0,CP169-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0.16},{"$f":"ROUND(BM169/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CP169-TandemScraperRollingResistance<0,0,CP169+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BL169=0,0,ROUND(BM169/(INDEX(TandemScraperUHSpeedTable,MATCH(BL169,HaulMaterials,0),MATCH(IF(CP169-TandemScraperRollingResistance<0,0,CP169+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0.16},{"$f":"IF(BN169>=0,EK169,EL169)","v":0.16},{"$f":"IF(BN169>=0,EJ169,EI169)","v":0.16},{"$f":"EM169+EN169","v":0.32},1.1000000000000001,{"$f":"IF(OR(ISBLANK(S58),NOT(ISNUMBER(S58)),S58=\"\"),SUM(EO169:EP169),S58)","v":1.4200000000000002},{"$f":"IF(OR(ISBLANK(T58),NOT(ISNUMBER(T58)),T58=\"\"),IF(TRUNC(EO169/EP169,0)<2,2,TRUNC(EO169/EP169,0)+IF(MOD(TRUNC(EO169/EP169,0),2),1,0)),T58+IF(MOD(T58,2)>0,1))","v":2},{"$f":"ROUND((60/(EO169+EP169)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*ER169,CubesRounding)","v":2034},{"$f":"IF(ROUND(BK169/ES169,HoursRounding)<1,1,ROUND(BK169/ES169,HoursRounding))","v":1},{"$f":"ROUND(IF(ET169<1,1,ET169)*((ER169*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(ET169<1,1,ET169)*((ER169*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EU169+EV169","v":1004},{"$f":"ROUND(BD169*2/3,0)","v":172},{"$f":"BJ169/2","v":4232},{"$f":"IF(CC169=0,0,ROUND(HLOOKUP(INDIRECT(CC169&\"Dozer\"),DozerProductionArray,13,FALSE)*EX169^HLOOKUP(INDIRECT(CC169&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":675},{"$f":"IF(B169=\"\",1,IF(CA169>30,1.6,ROUND((0.0214*CA169)+0.9786,1)))","v":1},1,{"$f":"IF(B169=\"\",1,VLOOKUP(BY169,DozingDensityCorrectionArray,2))","v":0.85},{"$f":"IF(B169=\"\",1,IF(EY169=0,0,HLOOKUP(INDIRECT(CC169&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B169=\"\",0,ROUND(EZ169*FA169*FB169*FC169*Dozer_Job_Efficiency*Dozer_Operator*FD169,CubesRounding))","v":357},{"$f":"IF(B169=\"\",0,IF(EY169=0,0,IF(EY169/FE169<1,1,ROUND(EY169/FE169,HoursRounding))))","v":12},{"$f":"IF(OR(ISBLANK(I77),B169=\"\"),0,ROUND(FF169*INDIRECT(CC169&\"DozerLaborRate\"),0))","v":312},{"$f":"IF(OR(ISBLANK(I77),B169=\"\"),0,ROUND(FF169*INDIRECT(CC169&\"DozerEquipRate\"),0))","v":2526},{"$f":"IF(OR(ISBLANK(I77),B169=\"\"),0,SUM(FG169:FH169))","v":2838},{"$f":"ABS(CA169)","v":0},{"$f":"IF(CC169=0,0,ROUND(BZ169/(INDEX(INDIRECT(CC169&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC169&\"TruckLoadedWeight\"),0),MATCH(IF(FJ169-INDIRECT(CC169&\"TruckRollingResistance\")<0,0,FJ169-INDIRECT(CC169&\"TruckRollingResistance\")),INDIRECT(CC169&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.26},{"$f":"IF(CC169=0,0,ROUND(BZ169/(INDEX(INDIRECT(CC169&\"TruckSpeedTable\"),MATCH(BY169,HaulMaterials,0),MATCH(IF(FJ169-INDIRECT(CC169&\"TruckRollingResistance\")<0,0,FJ169-INDIRECT(CC169&\"TruckRollingResistance\")),INDIRECT(CC169&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.26},{"$f":"IF(CC169=0,0,ROUND(BZ169/(INDEX(INDIRECT(CC169&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(CC169&\"TruckLoadedWeight\"),0),MATCH(IF(FJ169-INDIRECT(CC169&\"TruckRollingResistance\")<0,0,FJ169+INDIRECT(CC169&\"TruckRollingResistance\")),INDIRECT(CC169&\"TruckUHSlopes\"),-1))*88),2))","v":0.26},{"$f":"IF(CC169=0,0,ROUND(BZ169/(INDEX(INDIRECT(CC169&\"TruckUHSpeedTable\"),MATCH(BY169,HaulMaterials,0),MATCH(IF(FJ169-INDIRECT(CC169&\"TruckRollingResistance\")<0,0,FJ169+INDIRECT(CC169&\"TruckRollingResistance\")),INDIRECT(CC169&\"TruckUHSlopes\"),-1))*88),2))","v":0.26},{"$f":"IF(CA169>=0,FM169,FN169)","v":0.26},{"$f":"IF(CA169>=0,FL169,FK169)","v":0.26},{"$f":"FO169+FP169","v":0.52},{"$f":"IF(CC169=0,0,INDIRECT(CC169&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(CC169=0,0,INDIRECT(CC169&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(CC169=0,0,INDIRECT(CC169&IF(INDIRECT(CC169&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(CC169=0,0,IF(OR(ISBLANK(F77),NOT(ISNUMBER(F77)),F77=\"\"),SUM(FQ169:FT169),F105))","v":5.2},{"$f":"IF(FU169=0,0,IF(OR(ISBLANK(G105),NOT(ISNUMBER(G105)),G105=\"\"),IF((FU169-FT169)/FT169<=1,2,ROUNDUP((FU169-FT169)/FT169,0)),G105))","v":2},{"$f":"IF(CC169=0,0,ROUND((60/FU169)*INDIRECT(CC169&\"TruckAvgCapacity\"),CubesRounding))","v":768},{"$f":"IF(CC169=0,0,ROUND(FV169*FW169*TruckOperator*INDIRECT(CC169&\"TruckJobEfficiency\")*INDIRECT(CC169&\"TruckAltitudeDeration\"),CubesRounding))","v":1275},{"$f":"IF(FX169=0,0,IF(ROUND(CM169/FX169,HoursRounding)<1,1,ROUND(CM169/FX169,HoursRounding)))","v":7},{"$f":"IF(CC169=0,0,ROUND(IF(FY169<1,1,(FY169))*((FV169*INDIRECT(CC169&\"TruckEquipRate\"))+INDIRECT(CC169&\"LoaderEquipRate\")+INDIRECT(CC169&\"TruckDozerEquipRate\")),0))","v":12340},{"$f":"IF(CC169=0,0,ROUND(IF(FY169<1,1,(FY169))*((FV169*INDIRECT(CC169&\"TruckLaborRate\"))+INDIRECT(CC169&\"LoaderLaborRate\")+INDIRECT(CC169&\"TruckDozerLaborRate\")),0))","v":741},{"$f":"FZ169+GA169","v":13081},{"$f":"ROUND(BZ169/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ169-HaulScraperRollingResistance<0,0,FJ169-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BY169=0,0,ROUND(BZ169/(INDEX(HaulScraperSpeedTable,MATCH(BY169,HaulMaterials,0)+1,MATCH(IF(FJ169-HaulScraperRollingResistance<0,0,FJ169-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0.16},{"$f":"ROUND(BZ169/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(FJ169-HaulScraperRollingResistance<0,0,FJ169+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BY169=0,0,ROUND(BZ169/(INDEX(HaulScraperUHSpeedTable,MATCH(BY169,HaulMaterials,0),MATCH(IF(FJ169-HaulScraperRollingResistance<0,0,FJ169+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0.17},{"$f":"IF(CA169>=0,GE169,GF169)","v":0.16},{"$f":"IF(CA169>=0,GD169,GC169)","v":0.16},{"$f":"GG169+GH169","v":0.32},1.2,{"$f":"IF(OR(ISBLANK(F105),NOT(ISNUMBER(F105)),F105=\"\"),SUM(GI169:GJ169),F105)","v":1.52},{"$f":"IF(OR(ISBLANK(K105),NOT(ISNUMBER(K105)),K105=\"\"),ROUNDUP((GK169-GJ169)/GJ169,0),K105)","v":1},{"$f":"ROUND((60/(GI169+GJ169)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*GL169,CubesRounding)","v":950},{"$f":"IF(GM169=0,0,IF(ROUND(CM169/GM169,HoursRounding)<1,1,ROUND($CM169/GM169,HoursRounding)))","v":9},{"$f":"ROUND(IF(GN169<1,1,GN169)*((GL169*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":7549},{"$f":"ROUND(IF(GN169<1,1,GN169)*((GL169*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":622},{"$f":"GO169+GP169","v":8171},{"$f":"ROUND(BZ169/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ169-TandemScraperRollingResistance<0,0,FJ169-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BY169=0,0,ROUND(BZ169/(INDEX(TandemScraperSpeedTable,MATCH(BY169,HaulMaterials,0)+1,MATCH(IF(FJ169-TandemScraperRollingResistance<0,0,FJ169-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0.16},{"$f":"ROUND((BZ169/VLOOKUP(FJ169+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(FJ169+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0.23},{"$f":"ROUND(BZ169/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(FJ169-TandemScraperRollingResistance<0,0,FJ169+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0.16},{"$f":"IF(BY169=0,0,ROUND(BZ169/(INDEX(TandemScraperUHSpeedTable,MATCH(BY169,HaulMaterials,0),MATCH(IF(FJ169-TandemScraperRollingResistance<0,0,FJ169+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0.16},{"$f":"IF(CA169>=0,GS169,GR169)","v":0.16},{"$f":"GV169+GW169","v":0.32},1.1000000000000001,{"$f":"IF(OR(ISBLANK(F105),NOT(ISNUMBER(F105)),F105=\"\"),SUM(GX169:GY169),F105)","v":1.4200000000000002},{"$f":"IF(OR(ISBLANK(G105),NOT(ISNUMBER(G105)),G105=\"\"),IF(TRUNC(GX169/GY169,0)<2,2,TRUNC(GX169/GY169,0)+IF(MOD(TRUNC(GX169/GY169,0),2),1,0)),G105+IF(MOD(G105,2)>0,1))","v":2},{"$f":"ROUND((60/(GX169+GY169)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*HaulOperator*TandemScraperAltitudeDeration)*HA169,CubesRounding)","v":2034},{"$f":"IF(ROUND(CM169/HB169,HoursRounding)<1,1,ROUND(CM169/HB169,HoursRounding))","v":4},{"$f":"ROUND(IF(HC169<1,1,HC169)*((HA169*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":3777},{"$f":"ROUND(IF(HC169<1,1,HC169)*((HA169*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":242},{"$f":"HD169+HE169","v":4019}]
[2,"Impacted Storm Water Impoundment B",0,8393,"",{"$f":"IF(OR(ISBLANK(B34),C170=\"\",C170=0,T34=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q59)),\"Haul Info\",IF(BL170=0,\"Select Material\",IF(OR(BR170<>0,BQ170=0),\"Select Fleet\",BT170))))","v":""},"","",0,"777G/992K/D9T",5.2,2,1275,7,0,0,0,0,0,0,0,1905,12340,14245,14245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117176,null,null,392,null,null,null,null,31705,8393,0,"Stone - crushed",500,0,0,0,0,0,0,0,0,0,0,0,"Stone - crushed",500,0,"LongHaul","Large","Large Truck","",2,5.2,1275,7,741,12340,null,8393,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,1,649,76,725,0.16,0.16,0.16,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,1,944,60,1004,261,4196.5,477,1,1,0.85,1,252,17,441,3579,4020,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,7,12340,741,13081,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,9,7549,622,8171,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,4,3777,242,4019]
[3,"Impacted Storm Water Impoundment C",0,14828,"",{"$f":"IF(OR(ISBLANK(B35),C171=\"\",C171=0,T35=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q60)),\"Haul Info\",IF(BL171=0,\"Select Material\",IF(OR(BR171<>0,BQ171=0),\"Select Fleet\",BT171))))","v":""},"","",0,"777G/992K/D9T",5.2,2,1275,12,0,0,0,0,0,0,0,3599,21155,24754,24754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193406,null,null,265,null,null,null,null,58385,14828,0,"Stone - crushed",500,0,0,0,0,0,0,0,0,0,0,0,"Stone - crushed",500,0,"LongHaul","Large","Large Truck","",2,5.2,1275,12,1270,21155,null,14828,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,1,649,76,725,0.16,0.16,0.16,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,1,944,60,1004,177,7414,659,1,1,0.85,1,349,21,545,4421,4966,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,12,21155,1270,22425,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,16,13421,1106,14527,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,7,6609,423,7032]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",0,8498,"",{"$f":"IF(OR(ISBLANK(B36),C172=\"\",C172=0,T36=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q61)),\"Haul Info\",IF(BL172=0,\"Select Material\",IF(OR(BR172<>0,BQ172=0),\"Select Fleet\",BT172))))","v":""},"","",0,"777G/992K/D9T",5.2,2,1275,7,0,0,0,0,0,0,0,2117,12340,14457,14457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92347,null,null,265,null,null,null,null,33991,8498,0,"Stone - crushed",500,0,0,0,0,0,0,0,0,0,0,0,"Stone - crushed",500,0,"LongHaul","Large","Large Truck","",2,5.2,1275,7,741,12340,null,8498,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,1,649,76,725,0.16,0.16,0.16,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,1,944,60,1004,177,4249,659,1,1,0.85,1,349,12,312,2526,2838,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,7,12340,741,13081,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,9,7549,622,8171,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,4,3777,242,4019]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",0,2640,"",{"$f":"IF(OR(ISBLANK(B37),C173=\"\",C173=0,T37=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q62)),\"Haul Info\",IF(BL173=0,\"Select Material\",IF(OR(BR173<>0,BQ173=0),\"Select Fleet\",BT173))))","v":""},"","",0,"777G/992K/D9T",5.2,2,1275,2,0,0,0,0,0,0,0,635,3526,4161,4161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47381,null,null,142.5,null,null,null,null,10561,2640,0,"Stone - crushed",500,0,0,0,0,0,0,0,0,0,0,0,"Stone - crushed",500,0,"LongHaul","Large","Large Truck","",2,5.2,1275,2,212,3526,null,2640,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,1,649,76,725,0.16,0.16,0.16,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,1,944,60,1004,95,1320,1107,1,1,0.85,1,586,2,52,421,473,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,2,3526,212,3738,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,3,2516,207,2723,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,1,944,60,1004]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",0,0,"",{"$f":"IF(OR(ISBLANK(B38),C174=\"\",C174=0,T38=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q63)),\"Haul Info\",IF(BL174=0,\"Select Material\",IF(OR(BR174<>0,BQ174=0),\"Select Fleet\",BT174))))","v":""},"","",0,"","","","",0,0,0,0,0,0,0,0,6774,0,6774,6774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532000,null,null,140,null,null,null,null,81211,0,0,"Stone - crushed",500,0,0,0,0,0,0,0,0,0,0,0,"Stone - crushed",500,0,"LongHaul","Large",0,"",0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16,0.16,0.16,0.17,0.16,0.16,0.32,"",0.32,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.16,0.16,0.16,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,1,944,60,1004,93,0,1127,1,1,0.85,0,0,0,0,0,0,0,0.26,0.26,0.26,0.26,0.26,0.26,0.52,0.7,1.1000000000000001,2.88,5.2,2,768,1275,1,1763,106,1869,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,1,839,69,908,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,1,944,60,1004]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",0,20427,"",{"$f":"IF(OR(ISBLANK(B39),C175=\"\",C175=0,T39=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q64)),\"Haul Info\",IF(BL175=0,\"Select Material\",IF(OR(BR175<>0,BQ175=0),\"Select Fleet\",BT175))))","v":""},"","",0,"740C/988K/D8T",4.43,2,603,34,0,0,0,0,0,0,0,10690,25902,36592,36592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971388,null,null,140,null,null,null,null,81211,20427,0,"Stone - crushed",500,0,0,0,0,0,0,0,0,0,0,0,"Stone - crushed",500,0,"LongHaul","Med","Med Truck","",2,4.43,603,34,3599,25902,null,20427,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,1,649,76,725,0.16,0.16,0.16,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,1,944,60,1004,93,10213.5,673,1,1,0.85,1,356,29,753,4222,4975,0,0.16,0.16,0.17,0.17,0.17,0.16,0.33,0.7,1.1000000000000001,2.2999999999999998,4.43,2,363,603,34,25902,3599,29501,0.16,0.16,0.16,0.17,0.16,0.16,0.32,1.2,1.52,1,950,22,18454,1521,19975,0.16,0.16,0.23,0.16,0.16,0.16,0.32,1.1000000000000001,1.4200000000000002,2,2034,10,9442,604,10046]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",0,0,"",{"$f":"IF(OR(ISBLANK(B40),C176=\"\",C176=0,T40=0),\"\",IF(OR(ISBLANK(#REF!),ISBLANK(Q65)),\"Haul Info\",IF(BL176=0,\"Select Material\",IF(OR(BR176<>0,BQ176=0),\"Select Fleet\",BT176))))","v":""},"","",0,"","","","",0,0,0,0,0,0,0,0,212,0,212,212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60000,null,null,10,null,null,null,null,2439,0,0,"Stone - crushed",0,0,0,0,0,0,0,0,0,0,0,0,"Stone - crushed",0,0,0,"Large",0,"",0,0,0,0,0,0,null,0,{"$error":"#VALUE!"},0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,7,0,9718,1,1,0.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[]
[null,null,{"$f":"IF(SUM(C168:C177)=0,0,SUM(C168:C177))","v":0},{"$f":"IF(SUM(D168:D177)=0,0,SUM(D168:D177))","v":63250},null,null,null,null,{"$f":"IF(SUM(I168:I177)=0,0,SUM(I168:I177))","v":0},null,null,null,null,{"$f":"IF(SUM(N168:N177)=0,0,SUM(N168:N177))","v":69},0,0,0,0,0,0,0,27943,87603,115546,115546]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[null,"2. If pond backfilled by dozing berm into pond, backfill volume will be 50% of the backfill volume to account for cut-to-fit construction"]
[]
[{"$f":"ThisSheetName(A185)&\" - \"&VLOOKUP(A185,TableTitles,2)","v":"Process Ponds - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","hrs","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet Cycle Time","Productivity for selected fleet","Final Footprint","Cover \nThickness ","Topsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","acres","in","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),AND(ISBLANK(X32),ISBLANK(Y32))),\"\",IF(Metric,ROUND(CY_2_M3*(BE188),0),BE188))","v":""},{"$f":"IF(OR(ISBLANK(B32),C188=\"\",C188=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF188=0,\"Select Material\",IF(BJ188=0,\"Select Fleet\",IF(RIGHT(BJ188,5)=\"Truck\",INDIRECT(BI188&\"Truck\")&\"/\"&INDIRECT(BI188&\"Loader\")&\"/\"&INDIRECT(BI188&\"TruckDozer\"),IF(BI188=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI188=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C188=\"\",C188=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF188=0,\"Select Material\",IF(BJ188=0,\"Select Fleet\",BA188))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C188=\"\"),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF188=0,\"Select Material\",IF(BJ188=0,\"Select Fleet\",IF(RIGHT(BJ188,5)=\"Truck\",BW188,IF(BJ188=\"Scraper Dozer\",CM188,IF(BJ188=\"Tandem Scraper\",DB188,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C188=\"\",C188=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF188=0,\"Select Material\",IF(BJ188=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB188,0),BB188)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C188=\"\"),0,IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(BF188=0,\"Select Material\",IF(BJ188=0,\"Select Fleet\",IF(RIGHT(BJ188,5)=\"Truck\",BZ188,IF(BJ188=\"Scraper Dozer\",CO188,IF(BJ188=\"Tandem Scraper\",DD188,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C188=\"\",ISTEXT(H188)),0,IF(RIGHT(BJ188,5)=\"Truck\",CB188,IF(BJ188=\"Scraper Dozer\",CQ188,IF(BJ188=\"Tandem Scraper\",DF188,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C188=\"\",I188=\"\"),0,IF(RIGHT(BJ188,5)=\"Truck\",CA188,IF(BJ188=\"Scraper Dozer\",CP188,IF(BJ188=\"Tandem Scraper\",DE188,0))))","v":0},{"$f":"IF(OR(ISBLANK(B32),C188=\"\",C188=0,AND(I188=\"\",J188=\"\")),0,SUM(I188:J188))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ188,5)=\"Truck\",BV188,IF(BJ188=\"Scraper Dozer\",CL188,IF(BJ188=\"Tandem Scraper\",DA188,0)))","v":0},{"$f":"IF(RIGHT(BJ188,5)=\"Truck\",BY188,IF(BJ188=\"Scraper Dozer\",CN188,IF(BJ188=\"Tandem Scraper\",DC188,0)))","v":0},{"$f":"ROUND(BA148/43560,2)","v":0},{"$f":"BO32","v":0},{"$f":"ROUND((BD188*43620*(1/12)*BC188)/27,0)","v":0},{"$f":"L76","v":0},{"$f":"BP32","v":0},{"$f":"BQ32","v":0},{"$f":"BG76","v":0},{"$f":"M76","v":0},{"$f":"ABS(BH188)","v":0},{"$f":"IF(BI188=0,0,ROUND(BG188/(INDEX(INDIRECT(BI188&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI188&\"TruckLoadedWeight\"),0),MATCH(IF(BK188-INDIRECT(BI188&\"TruckRollingResistance\")<0,0,BK188-INDIRECT(BI188&\"TruckRollingResistance\")),INDIRECT(BI188&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI188=0,0,ROUND(BG188/(INDEX(INDIRECT(BI188&\"TruckSpeedTable\"),MATCH(BF188,HaulMaterials,0),MATCH(IF(BK188-INDIRECT(BI188&\"TruckRollingResistance\")<0,0,BK188-INDIRECT(BI188&\"TruckRollingResistance\")),INDIRECT(BI188&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI188=0,0,ROUND(BG188/(INDEX(INDIRECT(BI188&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI188&\"TruckLoadedWeight\"),0),MATCH(IF(BK188-INDIRECT(BI188&\"TruckRollingResistance\")<0,0,BK188+INDIRECT(BI188&\"TruckRollingResistance\")),INDIRECT(BI188&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI188=0,0,ROUND(BG188/(INDEX(INDIRECT(BI188&\"TruckUHSpeedTable\"),MATCH(BF188,HaulMaterials,0),MATCH(IF(BK188-INDIRECT(BI188&\"TruckRollingResistance\")<0,0,BK188+INDIRECT(BI188&\"TruckRollingResistance\")),INDIRECT(BI188&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH188>=0,BN188,BO188)","v":0},{"$f":"IF(BH188>=0,BM188,BL188)","v":0},{"$f":"BP188+BQ188","v":0},{"$f":"IF(BI188=0,0,INDIRECT(BI188&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI188=0,0,INDIRECT(BI188&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI188=0,0,INDIRECT(BI188&IF(INDIRECT(BI188&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(N76),NOT(ISNUMBER(N76)),N76=\"\"),BR188+BS188+BT188+BU188,N76)","v":0},{"$f":"IF(BU188=0,0,IF(OR(ISBLANK(O76),NOT(ISNUMBER(O76)),O76=\"\"),IF((BV188-BU188)/BU188<=1,2,ROUNDUP((BV188-BU188)/BU188,0)),O76))","v":0},{"$f":"IF(BI188=0,0,ROUND((60/BV188)*INDIRECT(BI188&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI188=0,0,ROUND(BW188*BX188*TruckOperator*INDIRECT(BI188&\"TruckJobEfficiency\")*INDIRECT(BI188&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY188=0,0,ROUND(BE188/BY188,HoursRounding))","v":0},{"$f":"IF(BI188=0,0,ROUND(IF(BZ188<1,1,BZ188)*((BW188*INDIRECT(BI188&\"TruckEquipRate\"))+INDIRECT(BI188&\"LoaderEquipRate\")+INDIRECT(BI188&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI188=0,0,ROUND(IF(BZ188<1,1,BZ188)*((BW188*INDIRECT(BI188&\"TruckLaborRate\"))+INDIRECT(BI188&\"LoaderLaborRate\")+INDIRECT(BI188&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA188+CB188","v":0},{"$f":"ROUND(BG188/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK188-HaulScraperRollingResistance<0,0,BK188-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF188=0,0,ROUND(BG188/(INDEX(HaulScraperSpeedTable,MATCH(BF188,HaulMaterials,0)+1,MATCH(IF(BK188-HaulScraperRollingResistance<0,0,BK188-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG188/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK188-HaulScraperRollingResistance<0,0,BK188+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG188=0,0,ROUND(BG188/(INDEX(HaulScraperUHSpeedTable,MATCH(BF188,HaulMaterials,0),MATCH(IF(BK188-HaulScraperRollingResistance<0,0,BK188+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH188>=0,CF188,CG188)","v":0},{"$f":"IF(BH188>=0,CE188,CD188)","v":0},{"$f":"CH188+CI188","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(N76),NOT(ISNUMBER(N76)),N76=\"\"),CJ188+CK188,N76)","v":1.2},{"$f":"IF(OR(ISBLANK(O76),NOT(ISNUMBER(O76)),O76=\"\"),IF(TRUNC(CJ188/CK188,0)<1,1,ROUND(CJ188/CK188,0)+1),O76)","v":1},{"$f":"ROUND((60/(CJ188+CK188)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM188,CubesRounding)","v":1204},{"$f":"IF(BE188/CN188<1,1,ROUND(BE188/CN188,HoursRounding))","v":1},{"$f":"ROUND(IF(CO188<1,1,CO188)*((CM188*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(CO188<1,1,CO188)*((CM188*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"CP188+CQ188","v":908},{"$f":"ROUND(BG188/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK188-TandemScraperRollingResistance<0,0,BK188-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF188=0,0,ROUND(BG188/(INDEX(TandemScraperSpeedTable,MATCH(BF188,HaulMaterials,0)+1,MATCH(IF(BK188-TandemScraperRollingResistance<0,0,BK188-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BG188/VLOOKUP(BK188+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BK188+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BG188/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK188-TandemScraperRollingResistance<0,0,BK188+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF188=0,0,ROUND(BG188/(INDEX(TandemScraperUHSpeedTable,MATCH(BF188,HaulMaterials,0),MATCH(IF(BK188-TandemScraperRollingResistance<0,0,BK188+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH188>=0,CT188,CS188)","v":0},{"$f":"CW188+CX188","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N76),NOT(ISNUMBER(N76)),N76=\"\"),SUM(CY188:CZ188),N76)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(O76),NOT(ISNUMBER(O76)),O76=\"\"),IF(TRUNC(CY188/CZ188,0)<2,2,TRUNC(CY188/CZ188,0)+IF(MOD(TRUNC(CY188/CZ188,0),2),1,0)),O76+IF(MOD(O76,2)>0,1))","v":2},{"$f":"ROUND((60/(CY188+CZ188)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB188,CubesRounding)","v":2626},{"$f":"ROUND(BE188/DC188,HoursRounding)","v":0},{"$f":"ROUND(IF(DD188<1,1,DD188)*((DB188*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DD188<1,1,DD188)*((DB188*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DE188+DF188","v":1004}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},"","",{"$f":"IF(OR(ISBLANK(B33),C189=\"\",C189=0),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(BF189=0,\"Select Material\",IF(BJ189=0,\"Select Fleet\",BA189))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C189=\"\"),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(BF189=0,\"Select Material\",IF(BJ189=0,\"Select Fleet\",IF(RIGHT(BJ189,5)=\"Truck\",BW189,IF(BJ189=\"Scraper Dozer\",CM189,IF(BJ189=\"Tandem Scraper\",DB189,\"\")))))))","v":""},"",{"$f":"IF(OR(ISBLANK(B33),C189=\"\"),0,IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(BF189=0,\"Select Material\",IF(BJ189=0,\"Select Fleet\",IF(RIGHT(BJ189,5)=\"Truck\",BZ189,IF(BJ189=\"Scraper Dozer\",CO189,IF(BJ189=\"Tandem Scraper\",DD189,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C189=\"\",ISTEXT(H189)),0,IF(RIGHT(BJ189,5)=\"Truck\",CB189,IF(BJ189=\"Scraper Dozer\",CQ189,IF(BJ189=\"Tandem Scraper\",DF189,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C189=\"\",I189=\"\"),0,IF(RIGHT(BJ189,5)=\"Truck\",CA189,IF(BJ189=\"Scraper Dozer\",CP189,IF(BJ189=\"Tandem Scraper\",DE189,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C189=\"\",C189=0,AND(I189=\"\",J189=\"\")),0,SUM(I189:J189))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ189,5)=\"Truck\",BV189,IF(BJ189=\"Scraper Dozer\",CL189,IF(BJ189=\"Tandem Scraper\",DA189,0)))","v":4.68},{"$f":"IF(RIGHT(BJ189,5)=\"Truck\",BY189,IF(BJ189=\"Scraper Dozer\",CN189,IF(BJ189=\"Tandem Scraper\",DC189,0)))","v":1418},{"$f":"ROUND(BA149/43560,2)","v":2.9},{"$f":"BO33","v":0},{"$f":"ROUND((BD189*43620*(1/12)*BC189)/27,0)","v":0},{"$f":"L77","v":"Alluvium"},{"$f":"BP33","v":0},0,{"$f":"BG77","v":"Large"},{"$f":"M77","v":"Large Truck"},{"$f":"ABS(BH189)","v":0},{"$f":"IF(BI189=0,0,ROUND(BG189/(INDEX(INDIRECT(BI189&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI189&\"TruckLoadedWeight\"),0),MATCH(IF(BK189-INDIRECT(BI189&\"TruckRollingResistance\")<0,0,BK189-INDIRECT(BI189&\"TruckRollingResistance\")),INDIRECT(BI189&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI189=0,0,ROUND(BG189/(INDEX(INDIRECT(BI189&\"TruckSpeedTable\"),MATCH(BF189,HaulMaterials,0),MATCH(IF(BK189-INDIRECT(BI189&\"TruckRollingResistance\")<0,0,BK189-INDIRECT(BI189&\"TruckRollingResistance\")),INDIRECT(BI189&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI189=0,0,ROUND(BG189/(INDEX(INDIRECT(BI189&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI189&\"TruckLoadedWeight\"),0),MATCH(IF(BK189-INDIRECT(BI189&\"TruckRollingResistance\")<0,0,BK189+INDIRECT(BI189&\"TruckRollingResistance\")),INDIRECT(BI189&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI189=0,0,ROUND(BG189/(INDEX(INDIRECT(BI189&\"TruckUHSpeedTable\"),MATCH(BF189,HaulMaterials,0),MATCH(IF(BK189-INDIRECT(BI189&\"TruckRollingResistance\")<0,0,BK189+INDIRECT(BI189&\"TruckRollingResistance\")),INDIRECT(BI189&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH189>=0,BN189,BO189)","v":0},{"$f":"IF(BH189>=0,BM189,BL189)","v":0},{"$f":"BP189+BQ189","v":0},{"$f":"IF(BI189=0,0,INDIRECT(BI189&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BI189=0,0,INDIRECT(BI189&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BI189=0,0,INDIRECT(BI189&IF(INDIRECT(BI189&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(OR(ISBLANK(N77),NOT(ISNUMBER(N77)),N77=\"\"),BR189+BS189+BT189+BU189,N77)","v":4.68},{"$f":"IF(BU189=0,0,IF(OR(ISBLANK(O77),NOT(ISNUMBER(O77)),O77=\"\"),IF((BV189-BU189)/BU189<=1,2,ROUNDUP((BV189-BU189)/BU189,0)),O77))","v":2},{"$f":"IF(BI189=0,0,ROUND((60/BV189)*INDIRECT(BI189&\"TruckAvgCapacity\"),CubesRounding))","v":854},{"$f":"IF(BI189=0,0,ROUND(BW189*BX189*TruckOperator*INDIRECT(BI189&\"TruckJobEfficiency\")*INDIRECT(BI189&\"TruckAltitudeDeration\"),CubesRounding))","v":1418},{"$f":"IF(BY189=0,0,ROUND(BE189/BY189,HoursRounding))","v":0},{"$f":"IF(BI189=0,0,ROUND(IF(BZ189<1,1,BZ189)*((BW189*INDIRECT(BI189&\"TruckEquipRate\"))+INDIRECT(BI189&\"LoaderEquipRate\")+INDIRECT(BI189&\"TruckDozerEquipRate\")),0))","v":1763},{"$f":"IF(BI189=0,0,ROUND(IF(BZ189<1,1,BZ189)*((BW189*INDIRECT(BI189&\"TruckLaborRate\"))+INDIRECT(BI189&\"LoaderLaborRate\")+INDIRECT(BI189&\"TruckDozerLaborRate\")),0))","v":106},{"$f":"CA189+CB189","v":1869},{"$f":"ROUND(BG189/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK189-HaulScraperRollingResistance<0,0,BK189-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF189=0,0,ROUND(BG189/(INDEX(HaulScraperSpeedTable,MATCH(BF189,HaulMaterials,0)+1,MATCH(IF(BK189-HaulScraperRollingResistance<0,0,BK189-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG189/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK189-HaulScraperRollingResistance<0,0,BK189+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},0,{"$f":"IF(BH189>=0,CF189,CG189)","v":0},{"$f":"IF(BH189>=0,CE189,CD189)","v":0},{"$f":"CH189+CI189","v":0},1.2,{"$f":"IF(OR(ISBLANK(N77),NOT(ISNUMBER(N77)),N77=\"\"),CJ189+CK189,N77)","v":1.2},{"$f":"IF(OR(ISBLANK(O77),NOT(ISNUMBER(O77)),O77=\"\"),IF(TRUNC(CJ189/CK189,0)<1,1,ROUND(CJ189/CK189,0)+1),O77)","v":1},{"$f":"ROUND((60/(CJ189+CK189)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM189,CubesRounding)","v":1204},{"$f":"IF(BE189/CN189<1,1,ROUND(BE189/CN189,HoursRounding))","v":1},{"$f":"ROUND(IF(CO189<1,1,CO189)*((CM189*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(CO189<1,1,CO189)*((CM189*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"CP189+CQ189","v":908},{"$f":"ROUND(BG189/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK189-TandemScraperRollingResistance<0,0,BK189-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF189=0,0,ROUND(BG189/(INDEX(TandemScraperSpeedTable,MATCH(BF189,HaulMaterials,0)+1,MATCH(IF(BK189-TandemScraperRollingResistance<0,0,BK189-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND((BG189/VLOOKUP(BK189+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP(BK189+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BG189/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK189-TandemScraperRollingResistance<0,0,BK189+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF189=0,0,ROUND(BG189/(INDEX(TandemScraperUHSpeedTable,MATCH(BF189,HaulMaterials,0),MATCH(IF(BK189-TandemScraperRollingResistance<0,0,BK189+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH189>=0,CT189,CS189)","v":0},{"$f":"CW189+CX189","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(N77),NOT(ISNUMBER(N77)),N77=\"\"),SUM(CY189:CZ189),N77)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(O77),NOT(ISNUMBER(O77)),O77=\"\"),IF(TRUNC(CY189/CZ189,0)<2,2,TRUNC(CY189/CZ189,0)+IF(MOD(TRUNC(CY189/CZ189,0),2),1,0)),O77+IF(MOD(O77,2)>0,1))","v":2},{"$f":"ROUND((60/(CY189+CZ189)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB189,CubesRounding)","v":2626},{"$f":"ROUND(BE189/DC189,HoursRounding)","v":0},{"$f":"ROUND(IF(DD189<1,1,DD189)*((DB189*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DD189<1,1,DD189)*((DB189*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DE189+DF189","v":1004}]
[2,"Impacted Storm Water Impoundment B","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2.69,0,0,"Alluvium",{"$f":"BP34","v":0},0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[3,"Impacted Storm Water Impoundment C","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,4.4400000000000004,0,0,"Alluvium",{"$f":"BP35","v":0},0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2.12,0,0,"Alluvium",{"$f":"BP36","v":0},0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,1.0900000000000001,0,0,"Alluvium",{"$f":"BP37","v":0},0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,12.21,0,0,"Alluvium",{"$f":"BP38","v":0},0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,22.3,0,0,"Alluvium",{"$f":"BP39","v":0},0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,1.38,0,0,"Alluvium",{"$f":"BP40","v":0},0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[]
[null,null,{"$f":"IF(SUM(C188:C197)=0,0,SUM(C188:C197))","v":0},null,null,null,null,{"$f":"IF(SUM(H188:H197)=0,0,SUM(H188:H197))","v":0},{"$f":"IF(SUM(I188:I197)=0,0,SUM(I188:I197))","v":0},{"$f":"IF(SUM(J188:J197)=0,0,SUM(J188:J197))","v":0},{"$f":"IF(SUM(K188:K197)=0,0,SUM(K188:K197))","v":0}]
[]
[{"$f":"ThisSheetName(A201)&\" - \"&VLOOKUP(A201,TableTitles,2)","v":"Process Ponds - Revegetation Costs"}]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Surface\n Area","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation\nMaterial \nCost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final Footprint","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(ISBLANK(B32),\"\",IF(Metric,ROUND(Ac2Ha*BA204,2),BA204))","v":""},{"$f":"IF(OR(P76=\"None\",ISBLANK(P76)),0,BC204)","v":0},{"$f":"IF(OR(P76=\"None\",ISBLANK(P76)),0,BB204)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISERROR(BG204)),0,BG204)","v":0},{"$f":"IF(AND(D204=\"\",E204=0,F204=0),0,SUM(D204:F204))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA148=0,0,IF(BA148/43560<0.1,0.1,ROUND(BA148/43560,1)))","v":0},{"$f":"IF(OR(P76=\"None\",ISBLANK(P76),BA204=0),0,IF(BA204<1,SeedEquipPondFlat,ROUND(SeedEquipPondFlat*BA204,0)))","v":0},{"$f":"IF(OR(P76=\"None\",ISBLANK(P76),BA204=0),0,IF(BA204<1,SeedLaborPondFlat,ROUND(SeedLaborPondFlat*BA204,0)))","v":0},{"$f":"IF(OR(P76=\"None\",ISBLANK(P76),BA204=0),0,ROUND(INDEX(SeedMixArray,MATCH(P76,SeedMixes,0),4)*C204,0))","v":0},{"$f":"IF(OR(Q76=\"None\",ISBLANK(Q76),BA204=0),0,ROUND(INDEX(MulchArray,MATCH(Q76,Mulches,0),4)*C204,0))","v":0},{"$f":"IF(OR(R76=\"None\",ISBLANK(R76),BA204=0),0,ROUND(INDEX(FertilizerArray,MATCH(R76,Fertilizers,0),4)*C204,0))","v":0},{"$f":"IF(AND(BD204=\"\",BE204=\"\",BF204=\"\"),0,SUM(BD204:BF204))","v":0},{"$f":"IF(OR(P127=\"None\",ISBLANK(P127)),0,ROUND(BB204+BC204+BG204,0))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},2.9,{"$f":"IF(OR(P77=\"None\",ISBLANK(P77)),0,BC205)","v":1227},{"$f":"IF(OR(P77=\"None\",ISBLANK(P77)),0,BB205)","v":1227},{"$f":"IF(OR(ISBLANK(B33),ISERROR(BG205)),0,BG205)","v":1264},{"$f":"IF(AND(D205=\"\",E205=0,F205=0),0,SUM(D205:F205))","v":3718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA149=0,0,IF(BA149/43560<0.1,0.1,ROUND(BA149/43560,1)))","v":2.9},1227,1227,1264,0,0,{"$f":"IF(AND(BD205=\"\",BE205=\"\",BF205=\"\"),0,SUM(BD205:BF205))","v":1264},{"$f":"IF(OR(P128=\"None\",ISBLANK(P128)),0,ROUND(BB205+BC205+BG205,0))","v":0}]
[2,"Impacted Storm Water Impoundment B",2.7,1142,1142,1177,3461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7,1142,1142,1177,0,0,1177,0]
[3,"Impacted Storm Water Impoundment C",4.4000000000000004,1862,1862,1918,5642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4000000000000004,1862,1862,1918,0,0,1918,0]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",2.1,889,889,916,2694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1,889,889,916,0,0,916,0]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",1.1000000000000001,465,465,480,1410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,465,465,480,0,0,480,0]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",12.2,5162,5162,5319,15643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.2,5162,5162,5319,0,0,5319,0]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",22.3,9436,9436,9722,28594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.3,9436,9436,9722,0,0,9722,0]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",1.4,592,592,610,1794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,592,592,610,0,0,610,0]
[null,{"$f":"IF(ISBLANK(B67),\"\",B67)","v":""},{"$f":"IF(ISBLANK(B67),\"\",BA213)","v":""},{"$f":"IF(OR(P128=\"None\",ISBLANK(P128)),\"\",BC213)","v":""},{"$f":"IF(OR(P128=\"None\",ISBLANK(P128)),\"\",BB213)","v":""},{"$f":"IF(OR(P128=\"None\",ISBLANK(P128)),\"\",BG213)","v":""},{"$f":"IF(AND(D213=\"\",E213=\"\",F213=\"\"),\"\",SUM(D213:F213))","v":""}]
[null,null,{"$f":"IF(SUM(C204:C213)=0,0,SUM(C204:C213))","v":49.1},{"$f":"IF(SUM(D204:D213)=0,0,SUM(D204:D213))","v":20775},{"$f":"IF(SUM(E204:E213)=0,0,SUM(E204:E213))","v":20775},{"$f":"IF(SUM(F204:F213)=0,0,SUM(F204:F213))","v":21406},{"$f":"IF(SUM(G204:G213)=0,0,SUM(G204:G213))","v":62956}]
[]
[]
[{"$f":"ThisSheetName(A218)&\" - \"&VLOOKUP(A218,TableTitles,2)","v":"Process Ponds - Evaporation/Evapotranspiration Cell Liners"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[16,null,"Liner Repair",null,null,null,null,"Other Geosynthetics",null,null,null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Repair/replacement information",null,null,null,null,"Other geosynthetics",null,null,"Liners",null,null,null,"Geotextile"]
[null,"Description\n(required)","Surface Area","Material Costs","Labor Cost","Equipment Cost","Liner Cost","Surface Area","Material Costs","Labor Cost","Equipment Cost","Geosynthetic Cost","Subtotal","Markup","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Bottom Area","End surface area","Side surface area","Liner Surface Area","Total Liner Area","Area (assumes pond top)","Total Geofabric",null,"Liner Material","Liner Labor","Liner Equipment","Liner Premium","Geotextile Material","Geotextile Labor","Geotextile Equipment","Geotextile Premium"]
[null,null,{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft2","ft2","ft2","ft2","ft2","ft2","ft2",null,{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},"%",{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},{"$f":"IF(Metric,\"$/m2\",\"$/ft2\")","v":"$/ft2"},"%"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(C95)),0,IF(Metric,ROUND(Ft2_2_M2*(BE221),0),BE221))","v":0},{"$f":"IF(OR(ISBLANK(B32),C221=0),0,BI221*C221)","v":0},{"$f":"IF(OR(ISBLANK(B32),C221=0),0,BJ221*C221)","v":0},{"$f":"IF(OR(ISBLANK(B32),C221=0),0,BK221*C221)","v":0},{"$f":"IF(OR(ISBLANK(B32),C221=0),0,SUM(D221:F221))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32),ISBLANK(C95)),0,IF(Metric,ROUND(Ft2_2_M2*(BG221),0),BG221))","v":0},{"$f":"IF(OR(ISBLANK(B32),H221=0),0,BM221*H221)","v":0},{"$f":"IF(OR(ISBLANK(B32),H221=0),0,BN221*H221)","v":0},{"$f":"IF(OR(ISBLANK(B32),H221=0),0,BO221*H221)","v":0},{"$f":"IF(OR(ISBLANK(B32),H221=0),0,SUM(I221:K221))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(C221=0,H221=0)),0,G221+L221)","v":0},{"$f":"M221*O95","v":0},{"$f":"IF(OR(ISBLANK(B32),C221=\"\"),0,SUM(M221:N221))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE148*BF148","v":0},{"$f":"ROUND(BG148*(BD148+BF148)/2,0)","v":0},{"$f":"ROUND(BG148*(BC148+BE148)/2,0)","v":0},{"$f":"BA221+(2*BB221)+(2*BC221)","v":0},{"$f":"BD221*BA95*IF(BB95=\"Repair\",0.1,1)","v":0},{"$f":"BA148","v":0},{"$f":"BF221*G95","v":0},null,{"$f":"IF(ISBLANK(D95),0,INDEX(LinerCostTable,MATCH(D95,LinerTypes,0)+3,6))","v":0},{"$f":"IF(BI221=0,0,INDEX(LinerCostTable,MATCH(D95,LinerTypes,0),7))","v":0},{"$f":"IF(BI221=0,0,INDEX(LinerCostTable,MATCH(D95,LinerTypes,0),8))","v":0},{"$f":"IF(BI221=0,0,INDEX(LinerCostTable,MATCH(D95,LinerTypes,0),9))","v":0},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),6)","v":""},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),7)","v":0.42},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),8)","v":0.44},{"$f":"INDEX(LinerCostTable,MATCH(\"Geotextile\",Geofabrics,0),9)","v":""}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},0,{"$f":"IF(OR(ISBLANK(B33),C222=0),0,BI222*C222)","v":0},{"$f":"IF(OR(ISBLANK(B33),C222=0),0,BJ222*C222)","v":0},{"$f":"IF(OR(ISBLANK(B33),C222=0),0,BK222*C222)","v":0},{"$f":"IF(OR(ISBLANK(B33),C222=0),0,SUM(D222:F222))","v":0},0,{"$f":"IF(OR(ISBLANK(B33),H222=0),0,BM222*H222)","v":0},{"$f":"IF(OR(ISBLANK(B33),H222=0),0,BN222*H222)","v":0},{"$f":"IF(OR(ISBLANK(B33),H222=0),0,BO222*H222)","v":0},{"$f":"IF(OR(ISBLANK(B33),H222=0),0,SUM(I222:K222))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(C222=0,H222=0)),0,G222+L222)","v":0},{"$f":"M222*O96","v":0},{"$f":"IF(OR(ISBLANK(B33),C222=\"\"),0,SUM(M222:N222))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE149*BF149","v":51874.48097081804},{"$f":"ROUND(BG149*(BD149+BF149)/2,0)","v":8816},{"$f":"ROUND(BG149*(BC149+BE149)/2,0)","v":12856},{"$f":"BA222+(2*BB222)+(2*BC222)","v":95218.48097081804},{"$f":"BD222*BA96*IF(BB96=\"Repair\",0.1,1)","v":0},{"$f":"BA149","v":126324},{"$f":"BF222*G96","v":0},null,0,0,0,0,"",0.42,0.44,""]
[2,"Impacted Storm Water Impoundment B",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161015.46369566012,6035,7347,187779.46369566012,0,117176,0,null,0,0,0,0,"",0.42,0.44,""]
[3,"Impacted Storm Water Impoundment C",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272011.83908864367,4232,20127,320729.83908864367,0,193406,0,null,0,0,0,0,"",0.42,0.44,""]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22910,12915,13734,76208,0,92347,0,null,0,0,0,0,"",0.42,0.44,""]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27570.69,2866,7426,48154.69,0,47381,0,null,0,0,0,0,"",0.42,0.44,""]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443856.25,1545,45465,537876.25,0,532000,532000,null,0,0,0,0,"",0.42,0.44,""]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443856.25,1545,45465,537876.25,0,971388,0,null,0,0,0,0,"",0.42,0.44,""]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11984,24,23984,60000,0,60000,0,null,0,0,0,0,"",0.42,0.44,""]
[]
[null,null,{"$f":"IF(SUM(C221:C230)=0,0,SUM(C221:C230))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"ThisSheetName(A235)&\" - \"&VLOOKUP(A235,TableTitles,2)","v":"Process Ponds - Evaporation/Evapotranspiration Cell Piping"}]
[17,null,"Cell Piping",null,null,null,null,"Connector Piping",null,null,null,null,"Drainfield Piping",null,null,null,null,"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other geosynthetics",null,null,"Cell Piping",null,null,"Connector Piping",null,null,"Drainfield Piping"]
[null,"Description\n(required)","Total Cell Pipe Length (1)","Material Costs","Labor Cost","Equipment Cost","Total Cost","Total Connector Pipe Length (1)","Material Costs","Labor Cost","Equipment Cost","Total Cost","Total Drainfield Pipe Length","Material Costs","Labor Cost","Equipment Cost","Total Cost","Subtotal","Markup","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell Pipe Length","Connector Pipe","Drainfield Lake","Area (assumes pond top)","Total Geofabric",null,"Cell Pipe Material","Cell Pipe Labor","Cell Pipe Equipment","Connector Pipe Material","Connector Pipe Labor","Connector Pipe Equipment","Drainfield Pipe Material","Drainfield Pipe Labor","Drainfield Pipe Equipment"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft",null,null,"ft2","ft2",null,{"$f":"IF(Metric,\"$/m\",\"$/ft\")","v":"$/ft"},{"$f":"IF(Metric,\"$/m\",\"$/ft\")","v":"$/ft"},{"$f":"IF(Metric,\"$/m\",\"$/ft\")","v":"$/ft"},{"$f":"IF(Metric,\"$/m\",\"$/ft\")","v":"$/ft"},"$/ft","$/ft","$/ft","$/ft","$/ft"]
[{"$f":"A32","v":0},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(J32),AND(ISBLANK(J95),ISBLANK(H95)),ISBLANK(K32),ISBLANK(L32),ISBLANK(M32)),0,IF(Metric,ROUND(Ft2M*(BA238),0),BA238))","v":0},{"$f":"IF(OR(ISBLANK(Q32),C238=0,C238=\"\"),0,BG238*C238)","v":0},{"$f":"IF(OR(ISBLANK(Q32),C238=0,C238=\"\"),0,BH238*C238)","v":0},{"$f":"IF(OR(ISBLANK(Q32),C238=0,C238=\"\"),0,BI238*C238)","v":0},{"$f":"IF(OR(ISBLANK(B32),C238=0,C238=\"\"),0,SUM(D238:F238))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K95)),0,IF(Metric,ROUND(Ft2_2_M2*(BB238),0),BB238))","v":0},{"$f":"IF(OR(ISBLANK(B32),H238=0),0,BJ238*H238)","v":0},{"$f":"IF(OR(ISBLANK(B32),H238=0),0,BK238*H238)","v":0},{"$f":"IF(OR(ISBLANK(B32),H238=0),0,BL238*H238)","v":0},{"$f":"IF(OR(ISBLANK(H32),H238=\"\"),0,SUM(I238:K238))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(M95)),0,IF(Metric,ROUND(Ft2_2_M2*(BC238),0),BC238))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M238=0,ISBLANK(N95))),0,IF(OR(AND(M238<>0,ISBLANK(N95)),AND(M238=0,NOT(ISBLANK(N95)))),\"Pipe Info\",BM238*M238))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M238=0,ISBLANK(N95))),0,IF(OR(AND(M238<>0,ISBLANK(N95)),AND(M238=0,NOT(ISBLANK(N95)))),\"Pipe Info\",BN238*M238))","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(M238=0,ISBLANK(N95))),0,IF(OR(AND(M238<>0,ISBLANK(N95)),AND(M238=0,NOT(ISBLANK(N95)))),\"Pipe Info\",BL238*M238))","v":0},{"$f":"IF(OR(ISBLANK(B32),M238=0),0,SUM(N238:P238))","v":0},{"$f":"IF(ISBLANK(B32),0,G238+L238+Q238)","v":0},{"$f":"R238*O95","v":0},{"$f":"IF(ISBLANK(B32),0,SUM(R238:S238))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BC95=0,ISBLANK(J95)),0,IF(ISBLANK(J95),ROUNDUP(BA32/BC95,0)*BB32,BD95))","v":0},{"$f":"BE95","v":0},{"$f":"BF95","v":0},{"$f":"BA148","v":0},{"$f":"BF221*G95","v":0},null,{"$f":"IF(ISBLANK(I95),0,INDEX(DrainPipeCostTable,MATCH(I95,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(I95),0,INDEX(DrainPipeCostTable,MATCH(I95,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(I95),0,INDEX(DrainPipeCostTable,MATCH(I95,DrainpipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(L95),0,INDEX(WaterPipeCostTable,MATCH(L95,WaterPipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(L95),0,INDEX(WaterPipeCostTable,MATCH(L95,WaterPipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(L95),0,INDEX(WaterPipeCostTable,MATCH(L95,WaterPipeTypes,0)-1,8))","v":0},{"$f":"IF(ISBLANK(N95),0,INDEX(DrainPipeCostTable,MATCH(N95,DrainpipeTypes,0)-1,6))","v":0},{"$f":"IF(ISBLANK(N95),0,INDEX(DrainPipeCostTable,MATCH(N95,DrainpipeTypes,0)-1,7))","v":0},{"$f":"IF(ISBLANK(N95),0,INDEX(DrainPipeCostTable,MATCH(N95,DrainpipeTypes,0)-1,8))","v":0}]
[{"$f":"A33","v":1},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},0,{"$f":"IF(OR(ISBLANK(Q33),C239=0,C239=\"\"),0,BG239*C239)","v":0},{"$f":"IF(OR(ISBLANK(Q33),C239=0,C239=\"\"),0,BH239*C239)","v":0},{"$f":"IF(OR(ISBLANK(Q33),C239=0,C239=\"\"),0,BI239*C239)","v":0},{"$f":"IF(OR(ISBLANK(B33),C239=0,C239=\"\"),0,SUM(D239:F239))","v":0},0,{"$f":"IF(OR(ISBLANK(B33),H239=0),0,BJ239*H239)","v":0},{"$f":"IF(OR(ISBLANK(B33),H239=0),0,BK239*H239)","v":0},{"$f":"IF(OR(ISBLANK(B33),H239=0),0,BL239*H239)","v":0},{"$f":"IF(OR(ISBLANK(H33),H239=\"\"),0,SUM(I239:K239))","v":0},0,{"$f":"IF(OR(ISBLANK(B33),AND(M239=0,ISBLANK(N96))),0,IF(OR(AND(M239<>0,ISBLANK(N96)),AND(M239=0,NOT(ISBLANK(N96)))),\"Pipe Info\",BM239*M239))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(M239=0,ISBLANK(N96))),0,IF(OR(AND(M239<>0,ISBLANK(N96)),AND(M239=0,NOT(ISBLANK(N96)))),\"Pipe Info\",BN239*M239))","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(M239=0,ISBLANK(N96))),0,IF(OR(AND(M239<>0,ISBLANK(N96)),AND(M239=0,NOT(ISBLANK(N96)))),\"Pipe Info\",BL239*M239))","v":0},{"$f":"IF(OR(ISBLANK(B33),M239=0),0,SUM(N239:P239))","v":0},{"$f":"IF(ISBLANK(B33),0,G239+L239+Q239)","v":0},{"$f":"R239*O96","v":0},{"$f":"IF(ISBLANK(B33),0,SUM(R239:S239))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BC96=0,ISBLANK(J96)),0,IF(ISBLANK(J96),ROUNDUP(BA33/BC96,0)*BB33,BD96))","v":0},{"$f":"BE96","v":0},0,{"$f":"BA149","v":126324},{"$f":"BF222*G96","v":0},null,0,0,0,0,0,0,0,0,0]
[2,"Impacted Storm Water Impoundment B",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE97","v":0},0,117176,0,null,0,0,0,0,0,0,0,0,0]
[3,"Impacted Storm Water Impoundment C",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE98","v":0},0,193406,0,null,0,0,0,0,0,0,0,0,0]
[4,"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE99","v":0},0,92347,0,null,0,0,0,0,0,0,0,0,0]
[5,"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE100","v":0},0,47381,0,null,0,0,0,0,0,0,0,0,0]
[6,"TSF underdrain pond (operations) expansion (convert to TSF underdrain pond - passive evaporation)",10700,17548,42586,19902,80036,1000,2500,1910,5060,0,1000,1640,3980,5060,10680,90716,0,90716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10700,{"$f":"BE101","v":1000},1000,532000,532000,null,1.64,3.98,1.86,2.5,1.91,5.0599999999999996,1.64,3.98,1.86]
[7,"TSF underdrain pond (passive evaporation) reclamation (minimum 10% of 25% Backfill 2 is growth media)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE102","v":0},0,971388,0,null,0,0,0,0,0,0,0,0,0]
[8,"Pipeline ditches liner removal (removal of liner and filling with local material)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BE103","v":0},0,60000,0,null,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C238:C247)=0,0,SUM(C238:C247))","v":10700},17548,42586,19902,80036,1000,2500,1910,5060,0,1000,1640,3980,5060,10680,90716,0,90716]
[]
[null,"Notes:"]
[null,"  1. Length of cell pipe = (Length of Pond / Pipe Spacing) * Width of Pond"]

{"sheet":"Yards, Etc.","index":17,"n_rows":296,"n_cols":191,"rows_kept":296,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[]
["Yards, Etc. - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Regrading Cost",{"$f":"L177","v":13815},{"$f":"M177","v":111995},"N/A",{"$f":"SUM(C13:E13)","v":125810}]
[null,"Cover 1 Placement Cost",{"$f":"O205+S205+V205","v":0},{"$f":"P205+R205+T205+W205","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Cover 2 Placement Cost",{"$f":"O235+S235+V235","v":0},{"$f":"P235+R235+T235+W235","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Growth Media Placement Cost",{"$f":"I265","v":22269},{"$f":"J265","v":415961},"N/A",{"$f":"SUM(C16:E16)","v":438230}]
[null,"Ripping/Scarifying Cost",{"$f":"G293","v":2649},{"$f":"H293","v":17909},"N/A",{"$f":"SUM(C17:E17)","v":20558}]
[null,"Subtotal Earthworks",{"$f":"SUM(C13:C17)","v":38733},{"$f":"SUM(D13:D17)","v":545865},null,{"$f":"SUM(F13:F17)","v":584598}]
[null,"Revegetation Cost",{"$f":"J293","v":54137},{"$f":"K293","v":54137},{"$f":"L293","v":55780},{"$f":"SUM(C19:E19)","v":164054}]
[null,"TOTALS",{"$f":"SUM(C18:C19)","v":92870},{"$f":"SUM(D18:D19)","v":600002},{"$f":"SUM(E18:E19)","v":55780},{"$f":"F18+F19","v":748652}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
[]
[{"$f":"ThisSheetName(A1)&\" - \"&VLOOKUP(A32,TableTitles,2)","v":"Yards, Etc. - User Input"},null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[3,"Facility Description",null,null,null,null,null,null,null,"Physical",null,null,"Cover 1",null,null,"Cover 2",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical",null,null,"Cover 1",null,null,"Cover 2",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover Thickness","Haul Distance to Placement Location (2)","Slope to Placement Location","Growth \nMedia \nThickness","Haul Distance to Placement","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Growth \nMedia \nThickness","Distance \nfrom \nGrowth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cy","in","ft","% grade","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A35) - ROW($A$34)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(O35)>20,ABS(U35)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(Ha2Ac*J35,3),J35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K35,0),K35)","v":0},{"$f":"IF(ISBLANK(L35),0,IF(Metric,ROUND(M3_2_CY*L35,0),L35))","v":0},{"$f":"IF(Metric,ROUND(mm2in*M35,0),M35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N35,0),N35)","v":0},{"$f":"O35","v":0},{"$f":"IF(Metric,ROUND(mm2in*P35,0),P35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q35,0),Q35)","v":0},{"$f":"R35","v":0},{"$f":"IF(Metric,ROUND(mm2in*S35,0),S35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T35,0),T35)","v":0},{"$f":"U35","v":0}]
[{"$f":"ROW(A36) - ROW($A$34)-1","v":1},"Plant area - concentrator area",null,null,"Yards","Active Closure",null,null,"FA",6.95,{"$f":"ROUND((J36*43560)^0.5,-2)","v":600},{"$f":"ROUNDUP(J36*43560/27*$C$62/1000,0)*1000","v":6000},null,null,null,null,null,null,36,5000,-5,{"$f":"IF(OR(ABS(O36)>20,ABS(U36)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(Ha2Ac*J36,3),J36)","v":6.95},{"$f":"IF(Metric,ROUND(M2Ft*K36,0),K36)","v":600},{"$f":"IF(ISBLANK(L36),0,IF(Metric,ROUND(M3_2_CY*L36,0),L36))","v":6000},{"$f":"IF(Metric,ROUND(mm2in*M36,0),M36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N36,0),N36)","v":0},{"$f":"O36","v":0},{"$f":"IF(Metric,ROUND(mm2in*P36,0),P36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q36,0),Q36)","v":0},{"$f":"R36","v":0},{"$f":"IF(Metric,ROUND(mm2in*S36,0),S36)","v":36},{"$f":"IF(Metric,ROUND(M2Ft*T36,0),T36)","v":5000},{"$f":"U36","v":-5}]
[{"$f":"ROW(A37) - ROW($A$34)-1","v":2},"Plant area - see \"Waste Rock Dumps\"",null,null,"WRD","Active Closure",null,null,"FA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(O37)>20,ABS(U37)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(Ha2Ac*J37,3),J37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K37,0),K37)","v":0},{"$f":"IF(ISBLANK(L37),0,IF(Metric,ROUND(M3_2_CY*L37,0),L37))","v":0},{"$f":"IF(Metric,ROUND(mm2in*M37,0),M37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N37,0),N37)","v":0},{"$f":"O37","v":0},{"$f":"IF(Metric,ROUND(mm2in*P37,0),P37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q37,0),Q37)","v":0},{"$f":"R37","v":0},{"$f":"IF(Metric,ROUND(mm2in*S37,0),S37)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T37,0),T37)","v":0},{"$f":"U37","v":0}]
[3,"Cyclone station pad",null,null,"Yards","Active Closure",null,null,"FA",5.76,{"$f":"ROUND((J38*43560)^0.5,-2)","v":500},{"$f":"ROUNDUP(J38*43560/27*$C$62/1000,0)*1000","v":5000},null,null,null,null,null,null,36,5000,-5,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.76,500,5000,0,0,0,0,0,0,36,5000,-5]
[4,"Landbridge 1",null,null,"WRD","Active Closure",null,null,"FA",2.42,300,2000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.42,300,2000,0,0,0,0,0,0,0,0,0]
[5,"Landbridge 2",null,null,"WRD","Active Closure",null,null,"FA",1.31,200,2000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.31,200,2000,0,0,0,0,0,0,0,0,0]
[6,"EWRSP-2B-3",null,null,"WRD","Active Closure",null,null,"FA",4.38,400,4000,null,null,null,null,null,null,6,{"$f":"'User 09 Haul Distances'!$D$24","v":13179},{"$f":"'User 09 Haul Distances'!$G$24","v":-2.5},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.38,400,4000,0,0,0,0,0,0,6,13179,-2.5]
[7,"Disturbance around pit perimeter (approximated based on 100 ft around pit perimeter)",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'Quarries & Borrow Pits'!C76*100/43560","v":21.239669421487605},1000,18000,null,null,null,null,null,null,6,5000,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.239669421487605,1000,18000,0,0,0,0,0,0,6,5000,0]
[8,"GM-01 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 05 Growth Media Stockpiles'!C13","v":29.33},1100,24000,null,null,null,null,null,null,0,5000,-5,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.33,1100,24000,0,0,0,0,0,0,0,5000,-5]
[9,"GM-02 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 05 Growth Media Stockpiles'!C14","v":31.55},1200,26000,null,null,null,null,null,null,0,5000,-5,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.55,1200,26000,0,0,0,0,0,0,0,5000,-5]
[10,"GM-03 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 05 Growth Media Stockpiles'!C15","v":14.1},800,12000,null,null,null,null,null,null,6,5000,-5,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.1,800,12000,0,0,0,0,0,0,6,5000,-5]
[11,{"$f":"CONCATENATE(\"Prepare ground for \",'Misc. Costs'!B120)","v":"Prepare ground for EWRSP-1 slope armor 1"},null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J120*9/43560","v":0.21290174471992654},100,1000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21290174471992654,100,1000,0,0,0,0,0,0,0,0,0]
[12,{"$f":"CONCATENATE(\"Prepare ground for \",'Misc. Costs'!B121)","v":"Prepare ground for EWRSP-2B slope armor 1"},null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J121*9/43560","v":8.1129476584022045E-2},100,1000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1129476584022045E-2,100,1000,0,0,0,0,0,0,0,0,0]
[13,{"$f":"CONCATENATE(\"Prepare ground for \",'Misc. Costs'!B122)","v":"Prepare ground for EWRSP-2B slope armor 2"},null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J122*9/43560","v":0.13930211202938475},100,1000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13930211202938475,100,1000,0,0,0,0,0,0,0,0,0]
[14,{"$f":"CONCATENATE(\"Prepare ground for \",'Misc. Costs'!B123)","v":"Prepare ground for EWRSP-4 slope armor 1"},null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J123*9/43560","v":9.5730027548209362E-2},100,1000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5730027548209362E-2,100,1000,0,0,0,0,0,0,0,0,0]
[15,{"$f":"CONCATENATE(\"Prepare ground for \",'Misc. Costs'!B124)","v":"Prepare ground for WRSP-1 slope armor 1"},null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J124*9/43560","v":0.28698347107438016},100,1000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28698347107438016,100,1000,0,0,0,0,0,0,0,0,0]
[16,{"$f":"CONCATENATE(\"Prepare ground for \",'Misc. Costs'!B125)","v":"Prepare ground for WRSP-1 slope armor 2"},null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J125*9/43560","v":0.28007346189164373},100,1000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28007346189164373,100,1000,0,0,0,0,0,0,0,0,0]
[17,{"$f":"CONCATENATE(\"Prepare ground for \",'Misc. Costs'!B126)","v":"Prepare ground for WRSP-1 slope armor 3"},null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J126*9/43560","v":0.33535353535353535},100,1000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33535353535353535,100,1000,0,0,0,0,0,0,0,0,0]
[18,{"$f":"CONCATENATE(\"Prepare ground for \",'Misc. Costs'!B127)","v":"Prepare ground for TSF slope armor 1"},null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'Misc. Costs'!J127*9/43560","v":2.0560146923783287},300,2000,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0560146923783287,300,2000,0,0,0,0,0,0,0,0,0]
[19,"Toe berm area around TSF (see User 22)",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 22 Toe berm reclamation'!D34/43560","v":10.904499540863178},700,9000,null,null,null,null,null,null,36,10000,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.904499540863178,700,9000,0,0,0,0,0,0,36,10000,0]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivity Sheet)"]
[null,"See User 05 for growth media stockpile inputs."]
[null,"Regrade volume assumption of ___ ft depth of regrade:",0.5]
[null,"Ripping distance estimated by taking square root of area."]
[]
[]
[{"$f":"ThisSheetName(A18)&\" - \"&VLOOKUP(A67,TableTitles,2)","v":"Yards, Etc. - User Input (Cont.)"}]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P70)>20,ABS(P70)>20,ABS(P70)>20,ABS(P70)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F70),0,IF(F70<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA70=\"ShortHaul\",RIGHT(H70,6)<>\"Loader\"),AND(BA70=\"LongHaul\",RIGHT(H70,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H70),0,LEFT(H70,SEARCH(\" \",H70)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F70,0),F70)","v":0},{"$f":"G70","v":0},{"$f":"IF(ISBLANK(O70),0,IF(O70<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF70=\"ShortHaul\",RIGHT(Q70,6)<>\"Loader\"),AND(BF70=\"LongHaul\",RIGHT(Q70,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q70),0,LEFT(Q70,SEARCH(\" \",Q70)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O70,0),O70)","v":0},{"$f":"P70","v":0}]
[1,"Plant area - concentrator area",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P71)>20,ABS(P71)>20,ABS(P71)>20,ABS(P71)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F71),0,IF(F71<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA71=\"ShortHaul\",RIGHT(H71,6)<>\"Loader\"),AND(BA71=\"LongHaul\",RIGHT(H71,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H71),0,LEFT(H71,SEARCH(\" \",H71)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F71,0),F71)","v":0},{"$f":"G71","v":0},{"$f":"IF(ISBLANK(O71),0,IF(O71<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF71=\"ShortHaul\",RIGHT(Q71,6)<>\"Loader\"),AND(BF71=\"LongHaul\",RIGHT(Q71,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q71),0,LEFT(Q71,SEARCH(\" \",Q71)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O71,0),O71)","v":0},{"$f":"P71","v":0}]
[2,"Plant area - see \"Waste Rock Dumps\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P72)>20,ABS(P72)>20,ABS(P72)>20,ABS(P72)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F72),0,IF(F72<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA72=\"ShortHaul\",RIGHT(H72,6)<>\"Loader\"),AND(BA72=\"LongHaul\",RIGHT(H72,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H72),0,LEFT(H72,SEARCH(\" \",H72)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F72,0),F72)","v":0},{"$f":"G72","v":0},{"$f":"IF(ISBLANK(O72),0,IF(O72<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF72=\"ShortHaul\",RIGHT(Q72,6)<>\"Loader\"),AND(BF72=\"LongHaul\",RIGHT(Q72,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q72),0,LEFT(Q72,SEARCH(\" \",Q72)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O72,0),O72)","v":0},{"$f":"P72","v":0}]
[3,"Cyclone station pad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[4,"Landbridge 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[5,"Landbridge 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[6,"EWRSP-2B-3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[7,"Disturbance around pit perimeter (approximated based on 100 ft around pit perimeter)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[8,"GM-01 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[9,"GM-02 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[10,"GM-03 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[11,"Prepare ground for EWRSP-1 slope armor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[12,"Prepare ground for EWRSP-2B slope armor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[13,"Prepare ground for EWRSP-2B slope armor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[14,"Prepare ground for EWRSP-4 slope armor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[15,"Prepare ground for WRSP-1 slope armor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[16,"Prepare ground for WRSP-1 slope armor 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[17,"Prepare ground for WRSP-1 slope armor 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[18,"Prepare ground for TSF slope armor 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[19,"Toe berm area around TSF (see User 22)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"  1. Input distance to crusher if material to be crushed"]
[null,"  2. if distance from borrow <820 ft (250 m) must select loader fleet"]
[]
[{"$f":"ThisSheetName(A32)&\" - \"&VLOOKUP(A97,TableTitles,2)","v":"Yards, Etc. - User Input (Cont.)"},null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[4,null,"Grading",null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Dozing\nMaterial\nType","Grading Equipment Fleet","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E100=\"Medium\",\"Med\",E100)","v":0},{"$f":"IF(ISBLANK(G100),0,LEFT(G100,SEARCH(\" \",G100)-1))","v":0},{"$f":"IF(ISBLANK(K100),0,LEFT(K100,SEARCH(\" \",K100)-1))","v":0},{"$f":"IF(ISBLANK(O100),0,LEFT(O100,SEARCH(\" \",O100)-1))","v":0},{"$f":"IF(ISBLANK(V100),0,LEFT(V100,SEARCH(\" \",V100)-1))","v":0}]
[1,"Plant area - concentrator area",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E101=\"Medium\",\"Med\",E101)","v":"Large"},{"$f":"IF(ISBLANK(G101),0,LEFT(G101,SEARCH(\" \",G101)-1))","v":0},{"$f":"IF(ISBLANK(K101),0,LEFT(K101,SEARCH(\" \",K101)-1))","v":0},{"$f":"IF(ISBLANK(O101),0,LEFT(O101,SEARCH(\" \",O101)-1))","v":"Large"},{"$f":"IF(ISBLANK(V101),0,LEFT(V101,SEARCH(\" \",V101)-1))","v":{"$error":"#VALUE!"}}]
[2,"Plant area - see \"Waste Rock Dumps\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E102=\"Medium\",\"Med\",E102)","v":0},{"$f":"IF(ISBLANK(G102),0,LEFT(G102,SEARCH(\" \",G102)-1))","v":0},{"$f":"IF(ISBLANK(K102),0,LEFT(K102,SEARCH(\" \",K102)-1))","v":0},{"$f":"IF(ISBLANK(O102),0,LEFT(O102,SEARCH(\" \",O102)-1))","v":0},{"$f":"IF(ISBLANK(V102),0,LEFT(V102,SEARCH(\" \",V102)-1))","v":0}]
[3,"Cyclone station pad",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",0]
[4,"Landbridge 1",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[5,"Landbridge 2",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[6,"EWRSP-2B-3",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",0]
[7,"Disturbance around pit perimeter (approximated based on 100 ft around pit perimeter)",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[8,"GM-01 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",1,"Topsoil","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[9,"GM-02 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",1,"Topsoil","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[10,"GM-03 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",1,"Topsoil","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[11,"Prepare ground for EWRSP-1 slope armor 1",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[12,"Prepare ground for EWRSP-2B slope armor 1",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[13,"Prepare ground for EWRSP-2B slope armor 2",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[14,"Prepare ground for EWRSP-4 slope armor 1",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[15,"Prepare ground for WRSP-1 slope armor 1",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[16,"Prepare ground for WRSP-1 slope armor 2",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[17,"Prepare ground for WRSP-1 slope armor 3",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[18,"Prepare ground for TSF slope armor 1",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,0,0]
[19,"Toe berm area around TSF (see User 22)",1,"Granite - broken","Large",null,null,null,null,null,null,null,null,"Alluvium","Large Truck",null,null,"User Mix 1",null,null,"Yes","Grader",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large",0,0,"Large",{"$error":"#VALUE!"}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Yards, Etc. - Assumptions & Calculations"}]
[]
[]
[null,"Grading Calculations"]
[]
[null,{"$f":"IF(Metric, \"Average push distance assumed to be 2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Average push distance assumed to be 2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,"Material assumed to be loose stockile (1.2 productivity factor)"]
[null,"Slope assumed to be 0 to 5% (1.0 productivity factor)"]
[]
[null,"Cover Volume Calculation"]
[]
[null,"Yard area x cover thickness"]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr ripping/scarifying per area"]
[]
[null,"Revegetation"]
[]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
[]
["Yards, Etc. - Regrading Costs"]
[6,{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side)\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading Fleet","Uncorrected Dozer Productivity","Grade Correction","Dozing Material","Density Correction","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozing Distance (see above)","Regrading Volume","Uncorrected Dozer Productivity","Grade Correction","Dozing Material Condition","Density Correction","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),BC35=0),\"\",IF(Metric,ROUND(CY_2_M3*BB156,0),BB156))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),BC35=0),\"\",IF(Metric,ROUND(Ft2M*BA156,0),BA156))","v":""},{"$f":"IF(OR(ISBLANK(B35),B156=\"\",B156=0),\"\",IF(ISBLANK(E100),\"Select Fleet\",INDIRECT(BA100&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),BC35=0),\"\",IF(ISBLANK(E100),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BC156,0),BC156)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),BC35=0),\"\",IF(ISBLANK(E100),\"Select Fleet\",BD156))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),BC35=0),\"\",IF(ISBLANK(E100),\"Select Fleet\",IF(ISBLANK(C100),\"Dozing Material!\",BE156)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),BC35=0),\"\",IF(ISBLANK(E100),\"Select Fleet\",IF(ISBLANK(D100),\"Material Type!\",BF156)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),ISBLANK(C100),ISBLANK(D100),BC35=0),\"\",IF(ISBLANK(E100),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH156,0),BH156)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),ISBLANK(C100),ISBLANK(D100),BC35=0),0,IF(ISBLANK(E100),\"Select Fleet\",BI156))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),ISBLANK(C100),ISBLANK(D100),ISBLANK(E100),BC35=0),0,BJ156)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),ISBLANK(C100),ISBLANK(D100),ISBLANK(E100),BC35=0),0,BK156)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(BC35),ISBLANK(C100),ISBLANK(D100),ISBLANK(E100),BC35=0),0,BL156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B156=\"\",0,TailingsMaxDozingDist)","v":0},{"$f":"IF(B156=\"\",0,BC35)","v":0},{"$f":"IF(ISBLANK(E100),0,ROUND(HLOOKUP(INDIRECT(E100&\"Dozer\"),DozerProductionArray,13,FALSE)*BA156^HLOOKUP(INDIRECT(E100&\"Dozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(B156=\"\",0,1)","v":0},{"$f":"IF(B156=\"\",1,C100)","v":1},{"$f":"IF(B156=\"\",1,VLOOKUP(D100,DozingDensityCorrectionArray,2))","v":1},{"$f":"IF(ISBLANK(B35),1,IF(BB156=0,0,HLOOKUP(INDIRECT(E100&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":1},{"$f":"IF(B156=\"\",0,ROUND(BC156*BD156*BE156*BF156*Dozer_Job_Efficiency*Dozer_Operator*BG156,CubesRounding))","v":0},{"$f":"IF(B156=\"\",0,IF(BB156=0,0,IF(BB156/BH156<1,1,ROUND(BB156/BH156,HoursRounding))))","v":0},{"$f":"IF(OR(ISBLANK(E100),B156=\"\"),0,ROUND(K156*INDIRECT(BA100&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E100),B156=\"\"),0,ROUND(K156*INDIRECT(BA100&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(E100),B156=\"\"),0,SUM(L156:M156))","v":0}]
[1,"Plant area - concentrator area",6000,400,"D9T",334,1,1,0.82,170,35,909,7368,8277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B157=\"\",0,TailingsMaxDozingDist)","v":400},6000,334,{"$f":"IF(B157=\"\",0,1)","v":1},1,0.82,1,{"$f":"IF(B157=\"\",0,ROUND(BC157*BD157*BE157*BF157*Dozer_Job_Efficiency*Dozer_Operator*BG157,CubesRounding))","v":170},{"$f":"IF(B157=\"\",0,IF(BB157=0,0,IF(BB157/BH157<1,1,ROUND(BB157/BH157,HoursRounding))))","v":35},909,7368,8277]
[2,"Plant area - see \"Waste Rock Dumps\"","","","Select Fleet","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B158=\"\",0,TailingsMaxDozingDist)","v":400},0,0,{"$f":"IF(B158=\"\",0,1)","v":1},0,{"$error":"#N/A"},0,{"$f":"IF(B158=\"\",0,ROUND(BC158*BD158*BE158*BF158*Dozer_Job_Efficiency*Dozer_Operator*BG158,CubesRounding))","v":{"$error":"#N/A"}},{"$f":"IF(B158=\"\",0,IF(BB158=0,0,IF(BB158/BH158<1,1,ROUND(BB158/BH158,HoursRounding))))","v":0},0,0,0]
[3,"Cyclone station pad",5000,400,"D9T",334,1,1,0.82,170,29,753,6105,6858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,5000,334,1,1,0.82,1,170,29,753,6105,6858]
[4,"Landbridge 1",2000,400,"D9T",334,1,1,0.82,170,12,312,2526,2838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,2000,334,1,1,0.82,1,170,12,312,2526,2838]
[5,"Landbridge 2",2000,400,"D9T",334,1,1,0.82,170,12,312,2526,2838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,2000,334,1,1,0.82,1,170,12,312,2526,2838]
[6,"EWRSP-2B-3",4000,400,"D9T",334,1,1,0.82,170,24,623,5052,5675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,4000,334,1,1,0.82,1,170,24,623,5052,5675]
[7,"Disturbance around pit perimeter (approximated based on 100 ft around pit perimeter)",18000,400,"D9T",334,1,1,0.82,170,106,2752,22315,25067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,18000,334,1,1,0.82,1,170,106,2752,22315,25067]
[8,"GM-01 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",24000,400,"D9T",334,1,1,1.44,299,80,2077,16842,18919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,24000,334,1,1,1.44,1,299,80,2077,16842,18919]
[9,"GM-02 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",26000,400,"D9T",334,1,1,1.44,299,87,2259,18315,20574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,26000,334,1,1,1.44,1,299,87,2259,18315,20574]
[10,"GM-03 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",12000,400,"D9T",334,1,1,1.44,299,40,1038,8421,9459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,12000,334,1,1,1.44,1,299,40,1038,8421,9459]
[11,"Prepare ground for EWRSP-1 slope armor 1",1000,400,"D9T",334,1,1,0.82,170,6,156,1263,1419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1000,334,1,1,0.82,1,170,6,156,1263,1419]
[12,"Prepare ground for EWRSP-2B slope armor 1",1000,400,"D9T",334,1,1,0.82,170,6,156,1263,1419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1000,334,1,1,0.82,1,170,6,156,1263,1419]
[13,"Prepare ground for EWRSP-2B slope armor 2",1000,400,"D9T",334,1,1,0.82,170,6,156,1263,1419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1000,334,1,1,0.82,1,170,6,156,1263,1419]
[14,"Prepare ground for EWRSP-4 slope armor 1",1000,400,"D9T",334,1,1,0.82,170,6,156,1263,1419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1000,334,1,1,0.82,1,170,6,156,1263,1419]
[15,"Prepare ground for WRSP-1 slope armor 1",1000,400,"D9T",334,1,1,0.82,170,6,156,1263,1419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1000,334,1,1,0.82,1,170,6,156,1263,1419]
[16,"Prepare ground for WRSP-1 slope armor 2",1000,400,"D9T",334,1,1,0.82,170,6,156,1263,1419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1000,334,1,1,0.82,1,170,6,156,1263,1419]
[17,"Prepare ground for WRSP-1 slope armor 3",1000,400,"D9T",334,1,1,0.82,170,6,156,1263,1419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1000,334,1,1,0.82,1,170,6,156,1263,1419]
[18,"Prepare ground for TSF slope armor 1",2000,400,"D9T",334,1,1,0.82,170,12,312,2526,2838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,2000,334,1,1,0.82,1,170,12,312,2526,2838]
[19,"Toe berm area around TSF (see User 22)",9000,400,"D9T",334,1,1,0.82,170,53,1376,11158,12534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,9000,334,1,1,0.82,1,170,53,1376,11158,12534]
[]
[null,null,{"$f":"IF(SUM(C156:C176)=0,0,SUM(C156:C176))","v":117000},null,null,null,null,null,null,null,{"$f":"IF(SUM(K156:K176)=0,0,SUM(K156:K176))","v":532},{"$f":"IF(SUM(L156:L176)=0,0,SUM(L156:L176))","v":13815},{"$f":"IF(SUM(M156:M176)=0,0,SUM(M156:M176))","v":111995},{"$f":"IF(SUM(N156:N176)=0,0,SUM(N156:N176))","v":125810}]
[]
[]
[{"$f":"ThisSheetName(A100)&\" - \"&VLOOKUP(A181,TableTitles,2)","v":"Yards, Etc. - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Thickness ","Final  Area","Cover Volume","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","acres",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),CB184=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB184),0),CB184))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CC184),0),CC184))","v":0},{"$f":"IF(OR(ISBLANK(B35),C184=0),\"\",IF(OR(ISBLANK(F70),ISBLANK(G70)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(OR(BJ184<>0,BI184=0),\"Select Fleet\",IF(RIGHT(BI184,6)=\"Loader\",INDIRECT(BH184&\"CrusherLoader\"),IF(RIGHT(BI184,5)=\"Truck\",INDIRECT(BH184&\"Truck\")&\"/\"&INDIRECT(BH184&\"Loader\")&\"/\"&INDIRECT(BH184&\"CrusherLoader\"),IF(BH184=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH184=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C184=0),\"\",IF(OR(ISBLANK(F70),ISBLANK(G70)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(OR(BJ184<>0,BI184=0),\"Select Fleet\",BL184))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C184=0),\"\",IF(OR(ISBLANK(F70),ISBLANK(G70)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(OR(BJ184<>0,BI184=0),\"Select Fleet\",BK184))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C184=0),\"\",IF(OR(ISBLANK(F70),ISBLANK(G70)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(OR(BJ184<>0,BI184=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM184,0),BM184)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C184=0),0,IF(OR(ISBLANK(F70),ISBLANK(G70)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(OR(BJ184<>0,BI184=0),\"Select Fleet\",BN184))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D184=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(BT184=0,\"Select Fleet\",IF(RIGHT(BT184,5)=\"Truck\",INDIRECT(BS184&\"Truck\")&\"/\"&INDIRECT(BS184&\"Loader\")&\"/\"&INDIRECT(BS184&\"TruckDozer\"),IF(BS184=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS184=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D184=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(BT184=0,\"Select Fleet\",BV184))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D184=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(BT184=0,\"Select Fleet\",BU184))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D184=0),\"\",IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(BT184=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW184,0),BW184)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D184=0),0,IF(OR(ISBLANK(N35),ISBLANK(O35)),\"Haul Info\",IF(BD184=0,\"Select Material\",IF(BT184=0,\"Select Fleet\",BX184))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(F70),ISBLANK(G70),I184=\"\"),0,BO184)","v":0},{"$f":"IF(OR(ISBLANK(B35),O184=\"\"),0,BP184)","v":0},{"$f":"IF(OR(ISBLANK(B35),C184=0,O184=\"\"),0,SUM(O184:P184))","v":0},{"$f":"IF(OR(ISBLANK(B35),C184=0,O184=\"\",),0,IF(C70=\"Yes\",CD184,0)+IF(D70=\"Yes\",CE184,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D184=0,ISBLANK(F100),ISBLANK(G100),OR(ISBLANK(I70),I70=\"No\")),0,D184*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B35),D184=0,S184=0),0,D184*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B35),S184=\"\",D184=0),0,SUM(S184:T184))","v":0},{"$f":"IF(OR(ISBLANK(B35),D184=0,ISBLANK(F100),ISBLANK(G100)),0,BY184)","v":0},{"$f":"IF(OR(ISBLANK(B35),D184=0,ISBLANK(F100),ISBLANK(G100)),0,BZ184)","v":0},{"$f":"IF(OR(ISBLANK(B35),D184=0,V184=\"\"),0,SUM(V184:W184))","v":0},{"$f":"IF(OR(ISBLANK(B35),D184=0,ISBLANK(F100),ISBLANK(G100)),0,Q184+R184+U184+X184)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD35","v":0},{"$f":"BA35","v":0},{"$f":"ROUND((BB184*43560*(1/12)*BA184)/27,0)","v":0},{"$f":"F100","v":0},{"$f":"BD70","v":0},0,{"$f":"BA70","v":0},{"$f":"BC70","v":0},{"$f":"IF(OR(D184=0,D184=\"\"),0,H70)","v":0},{"$f":"BB70","v":0},{"$f":"IF(RIGHT(BI184,5)=\"Truck\",DB184,IF(BI184=\"Scraper Dozer\",DR184,IF(BI184=\"Tandem Scraper\",EG184,IF(RIGHT(BI184,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG184=\"LongHaul\",IF(RIGHT(BI184,5)=\"Truck\",DA184,IF(BI184=\"Scraper Dozer\",DQ184,IF(BI184=\"Tandem Scraper\",EF184,0))),CJ184)","v":0},{"$f":"IF(BG184=\"LongHaul\",IF(RIGHT(BI184,5)=\"Truck\",DD184,IF(BI184=\"Scraper Dozer\",DS184,IF(BI184=\"Tandem Scraper\",EH184,0))),CL184)","v":0},{"$f":"IF(BG184=\"LongHaul\",IF(RIGHT(BI184,5)=\"Truck\",DD184,IF(BI184=\"Scraper Dozer\",DT184,IF(BI184=\"Tandem Scraper\",EI184,0))),CM184)","v":0},{"$f":"IF(BG184=\"LongHaul\",IF(RIGHT(BI184,5)=\"Truck\",DG184,IF(BI184=\"Scraper Dozer\",DV184,IF(BI184=\"Tandem Scraper\",EK184,0))),CO184)","v":0},{"$f":"IF(BG184=\"LongHaul\",IF(RIGHT(BI184,5)=\"Truck\",DF184,IF(BI184=\"Scraper Dozer\",DU184,IF(BI184=\"Tandem Scraper\",EJ184,0))),CN184)","v":0},{"$f":"BE35","v":0},{"$f":"BF35","v":0},{"$f":"BB100","v":0},{"$f":"IF(OR(D184=0,D184=\"\",),0,G100)","v":0},{"$f":"IF(RIGHT(BT184,5)=\"Truck\",EY184,IF(BT184=\"Scraper Dozer\",FO184,IF(BT184=\"Tandem Scraper\",GD184,0)))","v":0},{"$f":"IF(RIGHT(BT184,5)=\"Truck\",EX184,IF(BT184=\"Scraper Dozer\",FN184,IF(BT184=\"Tandem Scraper\",GC184,0)))","v":0},{"$f":"IF(RIGHT(BT184,5)=\"Truck\",FA184,IF(BT184=\"Scraper Dozer\",FP184,IF(BT184=\"Tandem Scraper\",GE184,0)))","v":0},{"$f":"IF(RIGHT(BT184,5)=\"Truck\",FB184,IF(BT184=\"Scraper Dozer\",FQ184,IF(BT184=\"Tandem Scraper\",GF184,0)))","v":0},{"$f":"IF(RIGHT(BT184,5)=\"Truck\",FD184,IF(BT184=\"Scraper Dozer\",FS184,IF(BT184=\"Tandem Scraper\",GH184,0)))","v":0},{"$f":"IF(RIGHT(BT184,5)=\"Truck\",FC184,IF(BT184=\"Scraper Dozer\",FR184,IF(BT184=\"Tandem Scraper\",GG184,0)))","v":0},{"$f":"BB184","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C70),C70=\"No\"),OR(ISBLANK(D70),D70=\"No\")),ISBLANK(BC184)),0,ROUND(BC184/IF(ISBLANK(E70),1,(1-E70)),0))","v":0},{"$f":"BC184","v":0},{"$f":"C184*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C184*Screening","v":0},{"$f":"ABS(BF184)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",(ROUND(Ft2M*BE184,0)*INDEX(LoaderTravelEmptyArray,MATCH(E184,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E184,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",(ROUND(Ft2M*BE184,0)*INDEX(LoaderTravelLoadedArray,MATCH(E184,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E184,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E184,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J70),NOT(ISNUMBER(J70)),J70=\"\"),IF(RIGHT(BI184,6)=\"Loader\",ROUND(SUM(CG184:CI184),2),0),J70)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E184,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",ROUND(60/CJ184*CK184,0),0)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",ROUND(CB184/CL184,0),0)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",ROUND(IF(CM184<1,1,(CM184))*INDIRECT(BH184&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",ROUND(IF(CM184<1,1,(CM184))*INDIRECT(BH184&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI184,6)=\"Loader\",CN184+CO184,0)","v":0},{"$f":"IF(BH184=0,0,ROUND(BE184/(INDEX(INDIRECT(BH184&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH184&\"TruckLoadedWeight\"),0),MATCH(IF($CF184-INDIRECT(BH184&\"TruckRollingResistance\")<0,0,$CF184-INDIRECT(BH184&\"TruckRollingResistance\")),INDIRECT(BH184&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH184=0,0,ROUND(BE184/(INDEX(INDIRECT(BH184&\"TruckSpeedTable\"),MATCH(BD184,HaulMaterials,0),MATCH(IF(CF184-INDIRECT(BH184&\"TruckRollingResistance\")<0,0,CF184-INDIRECT(BH184&\"TruckRollingResistance\")),INDIRECT(BH184&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH184=0,0,ROUND(BE184/(INDEX(INDIRECT(BH184&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH184&\"TruckLoadedWeight\"),0),MATCH(IF(CF184-INDIRECT(BH184&\"TruckRollingResistance\")<0,0,CF184+INDIRECT(BH184&\"TruckRollingResistance\")),INDIRECT(BH184&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH184=0,0,ROUND(BE184/(INDEX(INDIRECT(BH184&\"TruckUHSpeedTable\"),MATCH(BD184,HaulMaterials,0),MATCH(IF(CF184-INDIRECT(BH184&\"TruckRollingResistance\")<0,0,CF184+INDIRECT(BH184&\"TruckRollingResistance\")),INDIRECT(BH184&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR184>=0,CS184,CT184)","v":0},{"$f":"IF(BR184>=0,CR184,CQ184)","v":0},{"$f":"CU184+CV184","v":0},{"$f":"IF(BH184=0,0,INDIRECT(BH184&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH184=0,0,INDIRECT(BH184&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH184=0,0,INDIRECT(BH184&IF(INDIRECT(BH184&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J70),NOT(ISNUMBER(J70)),J70=\"\"),SUM(CW184:CZ184),J70)","v":0},{"$f":"IF(CZ184=0,0,IF(OR(ISBLANK(K70),NOT(ISNUMBER(K70)),K70=\"\"),IF((DA184-CZ184)/CZ184<=1,2,ROUNDUP((DA184-CZ184)/CZ184,0)),K70))","v":0},{"$f":"IF(DA184=0,0,ROUND((60/DA184)*INDIRECT(BH184&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH184=0,0,ROUND(DB184*DC184*TruckOperator*INDIRECT(BH184&\"TruckJobEfficiency\")*INDIRECT(BH184&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD184=0,0,IF(ROUND(CB184/DD184,HoursRounding)<1,1,ROUND(CB184/DD184,HoursRounding)))","v":0},{"$f":"IF(BH184=0,0,ROUND(IF(DE184<1,1,(DE184))*((DB184*INDIRECT(BH184&\"TruckEquipRate\"))+INDIRECT(BH184&\"LoaderEquipRate\")+INDIRECT(BH184&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH184=0,0,ROUND(IF(DE184<1,1,(DE184))*((DB184*INDIRECT(BH184&\"TruckLaborRate\"))+INDIRECT(BH184&\"LoaderLaborRate\")+INDIRECT(BH184&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF184+DG184","v":0},{"$f":"ROUND(BE184/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF184-HaulScraperRollingResistance<0,0,CF184-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD184=0,0,ROUND(BE184/(INDEX(HaulScraperSpeedTable,MATCH(BD184,HaulMaterials,0)+1,MATCH(IF(CF184-HaulScraperRollingResistance<0,0,CF184-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE184/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF184-HaulScraperRollingResistance<0,0,CF184+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD184=0,0,ROUND(BE184/(INDEX(HaulScraperUHSpeedTable,MATCH(BD184,HaulMaterials,0),MATCH(IF(CF184-HaulScraperRollingResistance<0,0,CF184+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF184>=0,DK184,DL184)","v":0},{"$f":"IF(BF184>=0,DJ184,DI184)","v":0},{"$f":"DM184+DN184","v":0},{"$f":"IF(D184=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(J70),NOT(ISNUMBER(J70)),J70=\"\"),SUM(DO184:DP184),J70)","v":0},{"$f":"IF(OR(ISBLANK(K70),NOT(ISNUMBER(K70)),K70=\"\"),ROUNDUP(DO184/DP184,0),K70)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO184+DP184)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR184,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS184=0,0,IF(ROUND(CB184/DS184,HoursRounding)<1,1,ROUND(CB184/DS184,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT184<1,1,DT184)*((DR184*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT184<1,1,DT184)*((DR184*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU184+DV184","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE184/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF184-TandemScraperRollingResistance<0,0,CF184-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD184=0,0,ROUND(BE184/(INDEX(TandemScraperSpeedTable,MATCH(BD184,HaulMaterials,0)+1,MATCH(IF(CF184-TandemScraperRollingResistance<0,0,CF184-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE184/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF184-TandemScraperRollingResistance<0,0,CF184+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD184=0,0,ROUND(BE184/(INDEX(TandemScraperUHSpeedTable,MATCH(BD184,HaulMaterials,0),MATCH(IF(CF184-TandemScraperRollingResistance<0,0,CF184+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF184>=0,DZ184,EA184)","v":0},{"$f":"IF(BF184>=0,DY184,DX184)","v":0},{"$f":"EB184+EC184","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J70),NOT(ISNUMBER(J70)),J70=\"\"),SUM(ED184:EE184),J70)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K70),NOT(ISNUMBER(K70)),K70=\"\"),IF(TRUNC(ED184/EE184,0)<2,2,TRUNC(ED184/EE184,0)+IF(MOD(TRUNC(ED184/EE184,0),2),1,0)),K70+IF(MOD(K70,2)>0,1))","v":2},{"$f":"ROUND((60/(ED184+EE184)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG184,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB184/EH184,HoursRounding)<1,1,ROUND(CB184/EH184,HoursRounding))","v":1},{"$f":"ROUND(IF(EI184<1,1,EI184)*((EG184*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EI184<1,1,EI184)*((EG184*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EJ184+EK184","v":1004},{"$f":"ABS(BR184)","v":0},{"$f":"IF(BS184=0,0,ROUND(BQ184/(INDEX(INDIRECT(BS184&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS184&\"TruckLoadedWeight\"),0),MATCH(IF(EM184-INDIRECT(BS184&\"TruckRollingResistance\")<0,0,EM184-INDIRECT(BS184&\"TruckRollingResistance\")),INDIRECT(BS184&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS184=0,0,ROUND(BQ184/(INDEX(INDIRECT(BS184&\"TruckSpeedTable\"),MATCH(BD184,HaulMaterials,0),MATCH(IF(EM184-INDIRECT(BS184&\"TruckRollingResistance\")<0,0,EM184-INDIRECT(BS184&\"TruckRollingResistance\")),INDIRECT(BS184&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS184=0,0,ROUND(BQ184/(INDEX(INDIRECT(BS184&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS184&\"TruckLoadedWeight\"),0),MATCH(IF(EM184-INDIRECT(BS184&\"TruckRollingResistance\")<0,0,EM184+INDIRECT(BS184&\"TruckRollingResistance\")),INDIRECT(BS184&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS184=0,0,ROUND(BQ184/(INDEX(INDIRECT(BS184&\"TruckUHSpeedTable\"),MATCH(BD184,HaulMaterials,0),MATCH(IF(EM184-INDIRECT(BS184&\"TruckRollingResistance\")<0,0,EM184+INDIRECT(BS184&\"TruckRollingResistance\")),INDIRECT(BS184&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR184>=0,EP184,EQ184)","v":0},{"$f":"IF(BR184>=0,EO184,EN184)","v":0},{"$f":"ER184+ES184","v":0},{"$f":"IF(BS184=0,0,INDIRECT(BS184&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS184=0,0,INDIRECT(BS184&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS184=0,0,INDIRECT(BS184&IF(INDIRECT(BS184&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H100),NOT(ISNUMBER(H100)),H100=\"\"),SUM(ET184:EW184),H100)","v":0},{"$f":"IF(EW184=0,0,IF(OR(ISBLANK(I100),NOT(ISNUMBER(I100)),I100=\"\"),IF((EX184-EW184)/EW184<=1,2,ROUNDUP((EX184-EW184)/EW184,0)),I100))","v":0},{"$f":"IF(BS184=0,0,ROUND((60/EX184)*INDIRECT(BS184&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS184=0,0,ROUND(EY184*EZ184*TruckOperator*INDIRECT(BS184&\"TruckJobEfficiency\")*INDIRECT(BS184&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS184=0,0,IF(ROUND(CC184/FA184,HoursRounding)<1,1,ROUND(CC184/FA184,HoursRounding)))","v":0},{"$f":"IF(BS184=0,0,ROUND(IF(FB184<1,1,(FB184))*((EY184*INDIRECT(BS184&\"TruckEquipRate\"))+INDIRECT(BS184&\"LoaderEquipRate\")+INDIRECT(BS184&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS184=0,0,ROUND(IF(FB184<1,1,(FB184))*((EY184*INDIRECT(BS184&\"TruckLaborRate\"))+INDIRECT(BS184&\"LoaderLaborRate\")+INDIRECT(BS184&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC184+FD184","v":0},{"$f":"ROUND(BQ184/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM184-HaulScraperRollingResistance<0,0,EM184-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD184=0,0,ROUND(BQ184/(INDEX(HaulScraperSpeedTable,MATCH(BD184,HaulMaterials,0)+1,MATCH(IF(EM184-HaulScraperRollingResistance<0,0,EM184-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ184/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM184-HaulScraperRollingResistance<0,0,EM184+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD184=0,0,ROUND(BQ184/(INDEX(HaulScraperUHSpeedTable,MATCH(BD184,HaulMaterials,0),MATCH(IF(EM184-HaulScraperRollingResistance<0,0,EM184+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR184>=0,FH184,FI184)","v":0},{"$f":"IF(BR184>=0,FG184,FF184)","v":0},{"$f":"FJ184+FK184","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(H100),NOT(ISNUMBER(H100)),H100=\"\"),SUM(FL184:FM184),H100)","v":1.2},{"$f":"IF(OR(ISBLANK(I100),NOT(ISNUMBER(I100)),I100=\"\"),ROUNDUP(FL184/FM184,0),I100)","v":0},{"$f":"ROUND((60/(FL184+FM184)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO184,CubesRounding)","v":0},{"$f":"IF(FP184=0,0,IF(ROUND(CC184/FP184,HoursRounding)<1,1,ROUND($CC184/FP184,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ184<1,1,FQ184)*((FO184*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(FQ184<1,1,FQ184)*((FO184*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"FR184+FS184","v":663},{"$f":"ROUND(BQ184/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM184-TandemScraperRollingResistance<0,0,EM184-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD184=0,0,ROUND(BQ184/(INDEX(TandemScraperSpeedTable,MATCH(BD184,HaulMaterials,0)+1,MATCH(IF(EM184-TandemScraperRollingResistance<0,0,EM184-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ184/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM184-TandemScraperRollingResistance<0,0,EM184+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD184=0,0,ROUND(BQ184/(INDEX(TandemScraperUHSpeedTable,MATCH(BD184,HaulMaterials,0),MATCH(IF(EM184-TandemScraperRollingResistance<0,0,EM184+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR184>=0,FW184,FX184)","v":0},{"$f":"IF(BR184>=0,FV184,FU184)","v":0},{"$f":"FY184+FZ184","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(H100),NOT(ISNUMBER(H100)),H100=\"\"),SUM(GA184:GB184),H100)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I100),NOT(ISNUMBER(I100)),I100=\"\"),IF(TRUNC(GA184/GB184,0)<2,2,TRUNC(GA184/GB184,0)+IF(MOD(TRUNC(GA184/GB184,0),2),1,0)),I100+IF(MOD(I100,2)>0,1))","v":2},{"$f":"ROUND((60/(GA184+GB184)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD184,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC184/GE184,HoursRounding)<1,1,ROUND(CC184/GE184,HoursRounding))","v":1},{"$f":"ROUND(IF(GF184<1,1,GF184)*((GD184*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GF184<1,1,GF184)*((GD184*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GG184+GH184","v":1004}]
[1,"Plant area - concentrator area",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.95,{"$f":"ROUND((BB185*43560*(1/12)*BA185)/27,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(RIGHT(BI185,5)=\"Truck\",DB185,IF(BI185=\"Scraper Dozer\",DR185,IF(BI185=\"Tandem Scraper\",EG185,IF(RIGHT(BI185,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG185=\"LongHaul\",IF(RIGHT(BI185,5)=\"Truck\",DA185,IF(BI185=\"Scraper Dozer\",DQ185,IF(BI185=\"Tandem Scraper\",EF185,0))),CJ185)","v":0},{"$f":"IF(BG185=\"LongHaul\",IF(RIGHT(BI185,5)=\"Truck\",DD185,IF(BI185=\"Scraper Dozer\",DS185,IF(BI185=\"Tandem Scraper\",EH185,0))),CL185)","v":0},{"$f":"IF(BG185=\"LongHaul\",IF(RIGHT(BI185,5)=\"Truck\",DD185,IF(BI185=\"Scraper Dozer\",DT185,IF(BI185=\"Tandem Scraper\",EI185,0))),CM185)","v":0},{"$f":"IF(BG185=\"LongHaul\",IF(RIGHT(BI185,5)=\"Truck\",DG185,IF(BI185=\"Scraper Dozer\",DV185,IF(BI185=\"Tandem Scraper\",EK185,0))),CO185)","v":0},{"$f":"IF(BG185=\"LongHaul\",IF(RIGHT(BI185,5)=\"Truck\",DF185,IF(BI185=\"Scraper Dozer\",DU185,IF(BI185=\"Tandem Scraper\",EJ185,0))),CN185)","v":0},0,0,0,0,{"$f":"IF(RIGHT(BT185,5)=\"Truck\",EY185,IF(BT185=\"Scraper Dozer\",FO185,IF(BT185=\"Tandem Scraper\",GD185,0)))","v":0},{"$f":"IF(RIGHT(BT185,5)=\"Truck\",EX185,IF(BT185=\"Scraper Dozer\",FN185,IF(BT185=\"Tandem Scraper\",GC185,0)))","v":0},{"$f":"IF(RIGHT(BT185,5)=\"Truck\",FA185,IF(BT185=\"Scraper Dozer\",FP185,IF(BT185=\"Tandem Scraper\",GE185,0)))","v":0},{"$f":"IF(RIGHT(BT185,5)=\"Truck\",FB185,IF(BT185=\"Scraper Dozer\",FQ185,IF(BT185=\"Tandem Scraper\",GF185,0)))","v":0},{"$f":"IF(RIGHT(BT185,5)=\"Truck\",FD185,IF(BT185=\"Scraper Dozer\",FS185,IF(BT185=\"Tandem Scraper\",GH185,0)))","v":0},{"$f":"IF(RIGHT(BT185,5)=\"Truck\",FC185,IF(BT185=\"Scraper Dozer\",FR185,IF(BT185=\"Tandem Scraper\",GG185,0)))","v":0},{"$f":"BB185","v":6.95},0,{"$f":"BC185","v":0},{"$f":"C185*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C185*Screening","v":0},{"$f":"ABS(BF185)","v":0},{"$f":"IF(RIGHT(BI185,6)=\"Loader\",(ROUND(Ft2M*BE185,0)*INDEX(LoaderTravelEmptyArray,MATCH(E185,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E185,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI185,6)=\"Loader\",(ROUND(Ft2M*BE185,0)*INDEX(LoaderTravelLoadedArray,MATCH(E185,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E185,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI185,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E185,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BI185,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E185,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI185,6)=\"Loader\",ROUND(60/CJ185*CK185,0),0)","v":0},{"$f":"IF(RIGHT(BI185,6)=\"Loader\",ROUND(CB185/CL185,0),0)","v":0},{"$f":"IF(RIGHT(BI185,6)=\"Loader\",ROUND(IF(CM185<1,1,(CM185))*INDIRECT(BH185&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI185,6)=\"Loader\",ROUND(IF(CM185<1,1,(CM185))*INDIRECT(BH185&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI185,6)=\"Loader\",CN185+CO185,0)","v":0},{"$f":"IF(BH185=0,0,ROUND(BE185/(INDEX(INDIRECT(BH185&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH185&\"TruckLoadedWeight\"),0),MATCH(IF($CF185-INDIRECT(BH185&\"TruckRollingResistance\")<0,0,$CF185-INDIRECT(BH185&\"TruckRollingResistance\")),INDIRECT(BH185&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH185=0,0,ROUND(BE185/(INDEX(INDIRECT(BH185&\"TruckSpeedTable\"),MATCH(BD185,HaulMaterials,0),MATCH(IF(CF185-INDIRECT(BH185&\"TruckRollingResistance\")<0,0,CF185-INDIRECT(BH185&\"TruckRollingResistance\")),INDIRECT(BH185&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH185=0,0,ROUND(BE185/(INDEX(INDIRECT(BH185&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH185&\"TruckLoadedWeight\"),0),MATCH(IF(CF185-INDIRECT(BH185&\"TruckRollingResistance\")<0,0,CF185+INDIRECT(BH185&\"TruckRollingResistance\")),INDIRECT(BH185&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH185=0,0,ROUND(BE185/(INDEX(INDIRECT(BH185&\"TruckUHSpeedTable\"),MATCH(BD185,HaulMaterials,0),MATCH(IF(CF185-INDIRECT(BH185&\"TruckRollingResistance\")<0,0,CF185+INDIRECT(BH185&\"TruckRollingResistance\")),INDIRECT(BH185&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR185>=0,CS185,CT185)","v":0},{"$f":"IF(BR185>=0,CR185,CQ185)","v":0},{"$f":"CU185+CV185","v":0},{"$f":"IF(BH185=0,0,INDIRECT(BH185&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH185=0,0,INDIRECT(BH185&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH185=0,0,INDIRECT(BH185&IF(INDIRECT(BH185&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(DA185=0,0,ROUND((60/DA185)*INDIRECT(BH185&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH185=0,0,ROUND(DB185*DC185*TruckOperator*INDIRECT(BH185&\"TruckJobEfficiency\")*INDIRECT(BH185&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD185=0,0,IF(ROUND(CB185/DD185,HoursRounding)<1,1,ROUND(CB185/DD185,HoursRounding)))","v":0},{"$f":"IF(BH185=0,0,ROUND(IF(DE185<1,1,(DE185))*((DB185*INDIRECT(BH185&\"TruckEquipRate\"))+INDIRECT(BH185&\"LoaderEquipRate\")+INDIRECT(BH185&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH185=0,0,ROUND(IF(DE185<1,1,(DE185))*((DB185*INDIRECT(BH185&\"TruckLaborRate\"))+INDIRECT(BH185&\"LoaderLaborRate\")+INDIRECT(BH185&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF185+DG185","v":0},{"$f":"ROUND(BE185/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF185-HaulScraperRollingResistance<0,0,CF185-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD185=0,0,ROUND(BE185/(INDEX(HaulScraperSpeedTable,MATCH(BD185,HaulMaterials,0)+1,MATCH(IF(CF185-HaulScraperRollingResistance<0,0,CF185-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE185/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF185-HaulScraperRollingResistance<0,0,CF185+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD185=0,0,ROUND(BE185/(INDEX(HaulScraperUHSpeedTable,MATCH(BD185,HaulMaterials,0),MATCH(IF(CF185-HaulScraperRollingResistance<0,0,CF185+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF185>=0,DK185,DL185)","v":0},{"$f":"IF(BF185>=0,DJ185,DI185)","v":0},{"$f":"DM185+DN185","v":0},{"$f":"IF(D185=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(DO185+DP185)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR185,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS185=0,0,IF(ROUND(CB185/DS185,HoursRounding)<1,1,ROUND(CB185/DS185,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT185<1,1,DT185)*((DR185*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT185<1,1,DT185)*((DR185*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU185+DV185","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE185/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF185-TandemScraperRollingResistance<0,0,CF185-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD185=0,0,ROUND(BE185/(INDEX(TandemScraperSpeedTable,MATCH(BD185,HaulMaterials,0)+1,MATCH(IF(CF185-TandemScraperRollingResistance<0,0,CF185-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE185/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF185-TandemScraperRollingResistance<0,0,CF185+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD185=0,0,ROUND(BE185/(INDEX(TandemScraperUHSpeedTable,MATCH(BD185,HaulMaterials,0),MATCH(IF(CF185-TandemScraperRollingResistance<0,0,CF185+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF185>=0,DZ185,EA185)","v":0},{"$f":"IF(BF185>=0,DY185,DX185)","v":0},{"$f":"EB185+EC185","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(ED185+EE185)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG185,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB185/EH185,HoursRounding)<1,1,ROUND(CB185/EH185,HoursRounding))","v":1},{"$f":"ROUND(IF(EI185<1,1,EI185)*((EG185*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EI185<1,1,EI185)*((EG185*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EJ185+EK185","v":1004},{"$f":"ABS(BR185)","v":0},{"$f":"IF(BS185=0,0,ROUND(BQ185/(INDEX(INDIRECT(BS185&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS185&\"TruckLoadedWeight\"),0),MATCH(IF(EM185-INDIRECT(BS185&\"TruckRollingResistance\")<0,0,EM185-INDIRECT(BS185&\"TruckRollingResistance\")),INDIRECT(BS185&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS185=0,0,ROUND(BQ185/(INDEX(INDIRECT(BS185&\"TruckSpeedTable\"),MATCH(BD185,HaulMaterials,0),MATCH(IF(EM185-INDIRECT(BS185&\"TruckRollingResistance\")<0,0,EM185-INDIRECT(BS185&\"TruckRollingResistance\")),INDIRECT(BS185&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS185=0,0,ROUND(BQ185/(INDEX(INDIRECT(BS185&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS185&\"TruckLoadedWeight\"),0),MATCH(IF(EM185-INDIRECT(BS185&\"TruckRollingResistance\")<0,0,EM185+INDIRECT(BS185&\"TruckRollingResistance\")),INDIRECT(BS185&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS185=0,0,ROUND(BQ185/(INDEX(INDIRECT(BS185&\"TruckUHSpeedTable\"),MATCH(BD185,HaulMaterials,0),MATCH(IF(EM185-INDIRECT(BS185&\"TruckRollingResistance\")<0,0,EM185+INDIRECT(BS185&\"TruckRollingResistance\")),INDIRECT(BS185&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR185>=0,EP185,EQ185)","v":0},{"$f":"IF(BR185>=0,EO185,EN185)","v":0},{"$f":"ER185+ES185","v":0},{"$f":"IF(BS185=0,0,INDIRECT(BS185&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS185=0,0,INDIRECT(BS185&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS185=0,0,INDIRECT(BS185&IF(INDIRECT(BS185&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BS185=0,0,ROUND((60/EX185)*INDIRECT(BS185&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS185=0,0,ROUND(EY185*EZ185*TruckOperator*INDIRECT(BS185&\"TruckJobEfficiency\")*INDIRECT(BS185&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS185=0,0,IF(ROUND(CC185/FA185,HoursRounding)<1,1,ROUND(CC185/FA185,HoursRounding)))","v":0},{"$f":"IF(BS185=0,0,ROUND(IF(FB185<1,1,(FB185))*((EY185*INDIRECT(BS185&\"TruckEquipRate\"))+INDIRECT(BS185&\"LoaderEquipRate\")+INDIRECT(BS185&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS185=0,0,ROUND(IF(FB185<1,1,(FB185))*((EY185*INDIRECT(BS185&\"TruckLaborRate\"))+INDIRECT(BS185&\"LoaderLaborRate\")+INDIRECT(BS185&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC185+FD185","v":0},{"$f":"ROUND(BQ185/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM185-HaulScraperRollingResistance<0,0,EM185-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD185=0,0,ROUND(BQ185/(INDEX(HaulScraperSpeedTable,MATCH(BD185,HaulMaterials,0)+1,MATCH(IF(EM185-HaulScraperRollingResistance<0,0,EM185-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ185/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM185-HaulScraperRollingResistance<0,0,EM185+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD185=0,0,ROUND(BQ185/(INDEX(HaulScraperUHSpeedTable,MATCH(BD185,HaulMaterials,0),MATCH(IF(EM185-HaulScraperRollingResistance<0,0,EM185+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR185>=0,FH185,FI185)","v":0},{"$f":"IF(BR185>=0,FG185,FF185)","v":0},{"$f":"FJ185+FK185","v":0},1.2,1.2,0,{"$f":"ROUND((60/(FL185+FM185)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO185,CubesRounding)","v":0},{"$f":"IF(FP185=0,0,IF(ROUND(CC185/FP185,HoursRounding)<1,1,ROUND($CC185/FP185,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ185<1,1,FQ185)*((FO185*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(FQ185<1,1,FQ185)*((FO185*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"FR185+FS185","v":663},{"$f":"ROUND(BQ185/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM185-TandemScraperRollingResistance<0,0,EM185-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD185=0,0,ROUND(BQ185/(INDEX(TandemScraperSpeedTable,MATCH(BD185,HaulMaterials,0)+1,MATCH(IF(EM185-TandemScraperRollingResistance<0,0,EM185-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ185/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM185-TandemScraperRollingResistance<0,0,EM185+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD185=0,0,ROUND(BQ185/(INDEX(TandemScraperUHSpeedTable,MATCH(BD185,HaulMaterials,0),MATCH(IF(EM185-TandemScraperRollingResistance<0,0,EM185+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR185>=0,FW185,FX185)","v":0},{"$f":"IF(BR185>=0,FV185,FU185)","v":0},{"$f":"FY185+FZ185","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GA185+GB185)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD185,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC185/GE185,HoursRounding)<1,1,ROUND(CC185/GE185,HoursRounding))","v":1},{"$f":"ROUND(IF(GF185<1,1,GF185)*((GD185*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GF185<1,1,GF185)*((GD185*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GG185+GH185","v":1004}]
[2,"Plant area - see \"Waste Rock Dumps\"",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"ROUND((BB186*43560*(1/12)*BA186)/27,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(RIGHT(BI186,5)=\"Truck\",DB186,IF(BI186=\"Scraper Dozer\",DR186,IF(BI186=\"Tandem Scraper\",EG186,IF(RIGHT(BI186,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG186=\"LongHaul\",IF(RIGHT(BI186,5)=\"Truck\",DA186,IF(BI186=\"Scraper Dozer\",DQ186,IF(BI186=\"Tandem Scraper\",EF186,0))),CJ186)","v":0},{"$f":"IF(BG186=\"LongHaul\",IF(RIGHT(BI186,5)=\"Truck\",DD186,IF(BI186=\"Scraper Dozer\",DS186,IF(BI186=\"Tandem Scraper\",EH186,0))),CL186)","v":0},{"$f":"IF(BG186=\"LongHaul\",IF(RIGHT(BI186,5)=\"Truck\",DD186,IF(BI186=\"Scraper Dozer\",DT186,IF(BI186=\"Tandem Scraper\",EI186,0))),CM186)","v":0},{"$f":"IF(BG186=\"LongHaul\",IF(RIGHT(BI186,5)=\"Truck\",DG186,IF(BI186=\"Scraper Dozer\",DV186,IF(BI186=\"Tandem Scraper\",EK186,0))),CO186)","v":0},{"$f":"IF(BG186=\"LongHaul\",IF(RIGHT(BI186,5)=\"Truck\",DF186,IF(BI186=\"Scraper Dozer\",DU186,IF(BI186=\"Tandem Scraper\",EJ186,0))),CN186)","v":0},0,0,0,0,{"$f":"IF(RIGHT(BT186,5)=\"Truck\",EY186,IF(BT186=\"Scraper Dozer\",FO186,IF(BT186=\"Tandem Scraper\",GD186,0)))","v":0},{"$f":"IF(RIGHT(BT186,5)=\"Truck\",EX186,IF(BT186=\"Scraper Dozer\",FN186,IF(BT186=\"Tandem Scraper\",GC186,0)))","v":0},{"$f":"IF(RIGHT(BT186,5)=\"Truck\",FA186,IF(BT186=\"Scraper Dozer\",FP186,IF(BT186=\"Tandem Scraper\",GE186,0)))","v":0},{"$f":"IF(RIGHT(BT186,5)=\"Truck\",FB186,IF(BT186=\"Scraper Dozer\",FQ186,IF(BT186=\"Tandem Scraper\",GF186,0)))","v":0},{"$f":"IF(RIGHT(BT186,5)=\"Truck\",FD186,IF(BT186=\"Scraper Dozer\",FS186,IF(BT186=\"Tandem Scraper\",GH186,0)))","v":0},{"$f":"IF(RIGHT(BT186,5)=\"Truck\",FC186,IF(BT186=\"Scraper Dozer\",FR186,IF(BT186=\"Tandem Scraper\",GG186,0)))","v":0},{"$f":"BB186","v":0},0,{"$f":"BC186","v":0},{"$f":"C186*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C186*Screening","v":0},{"$f":"ABS(BF186)","v":0},{"$f":"IF(RIGHT(BI186,6)=\"Loader\",(ROUND(Ft2M*BE186,0)*INDEX(LoaderTravelEmptyArray,MATCH(E186,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E186,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI186,6)=\"Loader\",(ROUND(Ft2M*BE186,0)*INDEX(LoaderTravelLoadedArray,MATCH(E186,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E186,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI186,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E186,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BI186,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E186,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI186,6)=\"Loader\",ROUND(60/CJ186*CK186,0),0)","v":0},{"$f":"IF(RIGHT(BI186,6)=\"Loader\",ROUND(CB186/CL186,0),0)","v":0},{"$f":"IF(RIGHT(BI186,6)=\"Loader\",ROUND(IF(CM186<1,1,(CM186))*INDIRECT(BH186&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI186,6)=\"Loader\",ROUND(IF(CM186<1,1,(CM186))*INDIRECT(BH186&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI186,6)=\"Loader\",CN186+CO186,0)","v":0},{"$f":"IF(BH186=0,0,ROUND(BE186/(INDEX(INDIRECT(BH186&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH186&\"TruckLoadedWeight\"),0),MATCH(IF($CF186-INDIRECT(BH186&\"TruckRollingResistance\")<0,0,$CF186-INDIRECT(BH186&\"TruckRollingResistance\")),INDIRECT(BH186&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH186=0,0,ROUND(BE186/(INDEX(INDIRECT(BH186&\"TruckSpeedTable\"),MATCH(BD186,HaulMaterials,0),MATCH(IF(CF186-INDIRECT(BH186&\"TruckRollingResistance\")<0,0,CF186-INDIRECT(BH186&\"TruckRollingResistance\")),INDIRECT(BH186&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH186=0,0,ROUND(BE186/(INDEX(INDIRECT(BH186&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH186&\"TruckLoadedWeight\"),0),MATCH(IF(CF186-INDIRECT(BH186&\"TruckRollingResistance\")<0,0,CF186+INDIRECT(BH186&\"TruckRollingResistance\")),INDIRECT(BH186&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH186=0,0,ROUND(BE186/(INDEX(INDIRECT(BH186&\"TruckUHSpeedTable\"),MATCH(BD186,HaulMaterials,0),MATCH(IF(CF186-INDIRECT(BH186&\"TruckRollingResistance\")<0,0,CF186+INDIRECT(BH186&\"TruckRollingResistance\")),INDIRECT(BH186&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR186>=0,CS186,CT186)","v":0},{"$f":"IF(BR186>=0,CR186,CQ186)","v":0},{"$f":"CU186+CV186","v":0},{"$f":"IF(BH186=0,0,INDIRECT(BH186&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH186=0,0,INDIRECT(BH186&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH186=0,0,INDIRECT(BH186&IF(INDIRECT(BH186&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(DA186=0,0,ROUND((60/DA186)*INDIRECT(BH186&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH186=0,0,ROUND(DB186*DC186*TruckOperator*INDIRECT(BH186&\"TruckJobEfficiency\")*INDIRECT(BH186&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD186=0,0,IF(ROUND(CB186/DD186,HoursRounding)<1,1,ROUND(CB186/DD186,HoursRounding)))","v":0},{"$f":"IF(BH186=0,0,ROUND(IF(DE186<1,1,(DE186))*((DB186*INDIRECT(BH186&\"TruckEquipRate\"))+INDIRECT(BH186&\"LoaderEquipRate\")+INDIRECT(BH186&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH186=0,0,ROUND(IF(DE186<1,1,(DE186))*((DB186*INDIRECT(BH186&\"TruckLaborRate\"))+INDIRECT(BH186&\"LoaderLaborRate\")+INDIRECT(BH186&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF186+DG186","v":0},{"$f":"ROUND(BE186/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF186-HaulScraperRollingResistance<0,0,CF186-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD186=0,0,ROUND(BE186/(INDEX(HaulScraperSpeedTable,MATCH(BD186,HaulMaterials,0)+1,MATCH(IF(CF186-HaulScraperRollingResistance<0,0,CF186-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE186/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF186-HaulScraperRollingResistance<0,0,CF186+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD186=0,0,ROUND(BE186/(INDEX(HaulScraperUHSpeedTable,MATCH(BD186,HaulMaterials,0),MATCH(IF(CF186-HaulScraperRollingResistance<0,0,CF186+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF186>=0,DK186,DL186)","v":0},{"$f":"IF(BF186>=0,DJ186,DI186)","v":0},{"$f":"DM186+DN186","v":0},{"$f":"IF(D186=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(DO186+DP186)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR186,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS186=0,0,IF(ROUND(CB186/DS186,HoursRounding)<1,1,ROUND(CB186/DS186,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT186<1,1,DT186)*((DR186*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT186<1,1,DT186)*((DR186*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU186+DV186","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE186/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF186-TandemScraperRollingResistance<0,0,CF186-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD186=0,0,ROUND(BE186/(INDEX(TandemScraperSpeedTable,MATCH(BD186,HaulMaterials,0)+1,MATCH(IF(CF186-TandemScraperRollingResistance<0,0,CF186-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE186/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF186-TandemScraperRollingResistance<0,0,CF186+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD186=0,0,ROUND(BE186/(INDEX(TandemScraperUHSpeedTable,MATCH(BD186,HaulMaterials,0),MATCH(IF(CF186-TandemScraperRollingResistance<0,0,CF186+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF186>=0,DZ186,EA186)","v":0},{"$f":"IF(BF186>=0,DY186,DX186)","v":0},{"$f":"EB186+EC186","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(ED186+EE186)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG186,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB186/EH186,HoursRounding)<1,1,ROUND(CB186/EH186,HoursRounding))","v":1},{"$f":"ROUND(IF(EI186<1,1,EI186)*((EG186*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EI186<1,1,EI186)*((EG186*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EJ186+EK186","v":1004},{"$f":"ABS(BR186)","v":0},{"$f":"IF(BS186=0,0,ROUND(BQ186/(INDEX(INDIRECT(BS186&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS186&\"TruckLoadedWeight\"),0),MATCH(IF(EM186-INDIRECT(BS186&\"TruckRollingResistance\")<0,0,EM186-INDIRECT(BS186&\"TruckRollingResistance\")),INDIRECT(BS186&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS186=0,0,ROUND(BQ186/(INDEX(INDIRECT(BS186&\"TruckSpeedTable\"),MATCH(BD186,HaulMaterials,0),MATCH(IF(EM186-INDIRECT(BS186&\"TruckRollingResistance\")<0,0,EM186-INDIRECT(BS186&\"TruckRollingResistance\")),INDIRECT(BS186&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS186=0,0,ROUND(BQ186/(INDEX(INDIRECT(BS186&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS186&\"TruckLoadedWeight\"),0),MATCH(IF(EM186-INDIRECT(BS186&\"TruckRollingResistance\")<0,0,EM186+INDIRECT(BS186&\"TruckRollingResistance\")),INDIRECT(BS186&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS186=0,0,ROUND(BQ186/(INDEX(INDIRECT(BS186&\"TruckUHSpeedTable\"),MATCH(BD186,HaulMaterials,0),MATCH(IF(EM186-INDIRECT(BS186&\"TruckRollingResistance\")<0,0,EM186+INDIRECT(BS186&\"TruckRollingResistance\")),INDIRECT(BS186&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR186>=0,EP186,EQ186)","v":0},{"$f":"IF(BR186>=0,EO186,EN186)","v":0},{"$f":"ER186+ES186","v":0},{"$f":"IF(BS186=0,0,INDIRECT(BS186&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS186=0,0,INDIRECT(BS186&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS186=0,0,INDIRECT(BS186&IF(INDIRECT(BS186&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BS186=0,0,ROUND((60/EX186)*INDIRECT(BS186&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS186=0,0,ROUND(EY186*EZ186*TruckOperator*INDIRECT(BS186&\"TruckJobEfficiency\")*INDIRECT(BS186&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS186=0,0,IF(ROUND(CC186/FA186,HoursRounding)<1,1,ROUND(CC186/FA186,HoursRounding)))","v":0},{"$f":"IF(BS186=0,0,ROUND(IF(FB186<1,1,(FB186))*((EY186*INDIRECT(BS186&\"TruckEquipRate\"))+INDIRECT(BS186&\"LoaderEquipRate\")+INDIRECT(BS186&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS186=0,0,ROUND(IF(FB186<1,1,(FB186))*((EY186*INDIRECT(BS186&\"TruckLaborRate\"))+INDIRECT(BS186&\"LoaderLaborRate\")+INDIRECT(BS186&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC186+FD186","v":0},{"$f":"ROUND(BQ186/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM186-HaulScraperRollingResistance<0,0,EM186-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD186=0,0,ROUND(BQ186/(INDEX(HaulScraperSpeedTable,MATCH(BD186,HaulMaterials,0)+1,MATCH(IF(EM186-HaulScraperRollingResistance<0,0,EM186-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ186/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM186-HaulScraperRollingResistance<0,0,EM186+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD186=0,0,ROUND(BQ186/(INDEX(HaulScraperUHSpeedTable,MATCH(BD186,HaulMaterials,0),MATCH(IF(EM186-HaulScraperRollingResistance<0,0,EM186+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR186>=0,FH186,FI186)","v":0},{"$f":"IF(BR186>=0,FG186,FF186)","v":0},{"$f":"FJ186+FK186","v":0},1.2,1.2,0,{"$f":"ROUND((60/(FL186+FM186)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO186,CubesRounding)","v":0},{"$f":"IF(FP186=0,0,IF(ROUND(CC186/FP186,HoursRounding)<1,1,ROUND($CC186/FP186,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ186<1,1,FQ186)*((FO186*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(FQ186<1,1,FQ186)*((FO186*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"FR186+FS186","v":663},{"$f":"ROUND(BQ186/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM186-TandemScraperRollingResistance<0,0,EM186-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD186=0,0,ROUND(BQ186/(INDEX(TandemScraperSpeedTable,MATCH(BD186,HaulMaterials,0)+1,MATCH(IF(EM186-TandemScraperRollingResistance<0,0,EM186-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ186/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM186-TandemScraperRollingResistance<0,0,EM186+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD186=0,0,ROUND(BQ186/(INDEX(TandemScraperUHSpeedTable,MATCH(BD186,HaulMaterials,0),MATCH(IF(EM186-TandemScraperRollingResistance<0,0,EM186+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR186>=0,FW186,FX186)","v":0},{"$f":"IF(BR186>=0,FV186,FU186)","v":0},{"$f":"FY186+FZ186","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GA186+GB186)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD186,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC186/GE186,HoursRounding)<1,1,ROUND(CC186/GE186,HoursRounding))","v":1},{"$f":"ROUND(IF(GF186<1,1,GF186)*((GD186*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GF186<1,1,GF186)*((GD186*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GG186+GH186","v":1004}]
[3,"Cyclone station pad",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.76,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[4,"Landbridge 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.42,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[5,"Landbridge 2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.31,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[6,"EWRSP-2B-3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.38,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[7,"Disturbance around pit perimeter (approximated based on 100 ft around pit perimeter)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,21.239669421487605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.239669421487605,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[8,"GM-01 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,29.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[9,"GM-02 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.55,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[10,"GM-03 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.1,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[11,"Prepare ground for EWRSP-1 slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21290174471992654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21290174471992654,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[12,"Prepare ground for EWRSP-2B slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.1129476584022045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1129476584022045E-2,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[13,"Prepare ground for EWRSP-2B slope armor 2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.13930211202938475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13930211202938475,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[14,"Prepare ground for EWRSP-4 slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5730027548209362E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5730027548209362E-2,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[15,"Prepare ground for WRSP-1 slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.28698347107438016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28698347107438016,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[16,"Prepare ground for WRSP-1 slope armor 2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.28007346189164373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28007346189164373,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[17,"Prepare ground for WRSP-1 slope armor 3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.33535353535353535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33535353535353535,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[18,"Prepare ground for TSF slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0560146923783287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0560146923783287,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[19,"Toe berm area around TSF (see User 22)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10.904499540863178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.904499540863178,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[]
[null,null,{"$f":"IF(SUM(C184:C204)=0,0,SUM(C184:C204))","v":0},{"$f":"IF(SUM(D184:D204)=0,0,SUM(D184:D204))","v":0},null,null,null,null,{"$f":"IF(SUM(I184:I204)=0,0,SUM(I184:I204))","v":0},null,null,null,null,{"$f":"IF(SUM(N184:N204)=0,0,SUM(N184:N204))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A145)&\" - \"&VLOOKUP(A211,TableTitles,2)","v":"Yards, Etc. - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"To Placement",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Thickness ","Final Area","Total Cover Volume","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","acres",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),CB214=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB214),0),CB214))","v":0},{"$f":"IF(OR(ISBLANK(B35)),0,IF(Metric,ROUND(CY_2_M3*(CC214),0),CC214))","v":0},{"$f":"IF(OR(ISBLANK(B35),C214=0),\"\",IF(OR(ISBLANK(O70),ISBLANK(P70)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(OR(BJ214<>0,BI214=0),\"Select Fleet\",IF(RIGHT(BI214,6)=\"Loader\",INDIRECT(BH214&\"CrusherLoader\"),IF(RIGHT(BI214,5)=\"Truck\",INDIRECT(BH214&\"Truck\")&\"/\"&INDIRECT(BH214&\"Loader\")&\"/\"&INDIRECT(BH214&\"CrusherLoader\"),IF(BH214=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH214=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C214=0),\"\",IF(OR(ISBLANK(O70),ISBLANK(P70)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(OR(BJ214<>0,BI214=0),\"Select Fleet\",BL214))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C214=0),\"\",IF(OR(ISBLANK(O70),ISBLANK(P70)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(OR(BJ214<>0,BI214=0),\"Select Fleet\",BK214))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C214=0),\"\",IF(OR(ISBLANK(O70),ISBLANK(P70)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(OR(BJ214<>0,BI214=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM214,0),BM214)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C214=0),0,IF(OR(ISBLANK(O70),ISBLANK(P70)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(OR(BJ214<>0,BI214=0),\"Select Fleet\",BN214))))","v":0},{"$f":"IF(OR(ISBLANK(B35),D214=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(BT214=0,\"Select Fleet\",IF(RIGHT(BT214,5)=\"Truck\",INDIRECT(BS214&\"Truck\")&\"/\"&INDIRECT(BS214&\"Loader\")&\"/\"&INDIRECT(BS214&\"TruckDozer\"),IF(BS214=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS214=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D214=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(BT214=0,\"Select Fleet\",BV214))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D214=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(BT214=0,\"Select Fleet\",BU214))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D214=0),\"\",IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(BT214=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW214,0),BW214)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),D214=0),0,IF(OR(ISBLANK(Q35),ISBLANK(R35)),\"Haul Info\",IF(BD214=0,\"Select Material\",IF(BT214=0,\"Select Fleet\",BX214))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(O70),ISBLANK(P70),I214=\"\"),0,BO214)","v":0},{"$f":"IF(OR(ISBLANK(B35),O214=\"\"),0,BP214)","v":0},{"$f":"IF(OR(ISBLANK(B35),C214=0,O214=\"\"),0,SUM(O214:P214))","v":0},{"$f":"IF(OR(ISBLANK(B35),C214=0,O214=\"\",),0,IF(L70=\"Yes\",CD214,0)+IF(M70=\"Yes\",CE214,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),D214=0,ISBLANK(J100),ISBLANK(K100),OR(ISBLANK(R70),R70=\"No\")),0,D214*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B35),D214=0,S214=0),0,D214*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B35),S214=\"\",D214=0),0,SUM(S214:T214))","v":0},{"$f":"IF(OR(ISBLANK(B35),D214=0,ISBLANK(J100),ISBLANK(K100)),0,BY214)","v":0},{"$f":"IF(OR(ISBLANK(B35),D214=0,V214=\"\"),0,BZ214)","v":0},{"$f":"IF(OR(ISBLANK(B35),D214=0,V214=\"\"),0,SUM(V214:W214))","v":0},{"$f":"IF(OR(ISBLANK(B35),D214=0,V214=\"\"),0,Q214+R214+U214+X214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG35","v":0},{"$f":"BA35","v":0},{"$f":"ROUND((BB214*43560*(1/12)*BA214)/27,0)","v":0},{"$f":"J100","v":0},{"$f":"BI70","v":0},{"$f":"P70","v":0},{"$f":"BF70","v":0},{"$f":"BH70","v":0},{"$f":"Q70","v":0},{"$f":"BG70","v":0},{"$f":"IF(RIGHT(BI214,5)=\"Truck\",DB214,IF(BI214=\"Scraper Dozer\",DR214,IF(BI214=\"Tandem Scraper\",EG214,IF(RIGHT(BI214,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG214=\"LongHaul\",IF(RIGHT(BI214,5)=\"Truck\",DA214,IF(BI214=\"Scraper Dozer\",DQ214,IF(BI214=\"Tandem Scraper\",EF214,0))),CJ214)","v":0},{"$f":"IF(BG214=\"LongHaul\",IF(RIGHT(BI214,5)=\"Truck\",DD214,IF(BI214=\"Scraper Dozer\",DS214,IF(BI214=\"Tandem Scraper\",EH214,0))),CL214)","v":0},{"$f":"IF(BG214=\"LongHaul\",IF(RIGHT(BI214,5)=\"Truck\",DD214,IF(BI214=\"Scraper Dozer\",DT214,IF(BI214=\"Tandem Scraper\",EI214,0))),CM214)","v":0},{"$f":"IF(BG214=\"LongHaul\",IF(RIGHT(BI214,5)=\"Truck\",DG214,IF(BI214=\"Scraper Dozer\",DV214,IF(BI214=\"Tandem Scraper\",EK214,0))),CO214)","v":0},{"$f":"IF(BG214=\"LongHaul\",IF(RIGHT(BI214,5)=\"Truck\",DF214,IF(BI214=\"Scraper Dozer\",DU214,IF(BI214=\"Tandem Scraper\",EJ214,0))),CN214)","v":0},{"$f":"BH35","v":0},{"$f":"BI35","v":0},{"$f":"BC100","v":0},{"$f":"K100","v":0},{"$f":"IF(RIGHT(BT214,5)=\"Truck\",EY214,IF(BT214=\"Scraper Dozer\",FO214,IF(BT214=\"Tandem Scraper\",GD214,0)))","v":0},{"$f":"IF(RIGHT(BT214,5)=\"Truck\",EX214,IF(BT214=\"Scraper Dozer\",FN214,IF(BT214=\"Tandem Scraper\",GC214,0)))","v":0},{"$f":"IF(RIGHT(BT214,5)=\"Truck\",FA214,IF(BT214=\"Scraper Dozer\",FP214,IF(BT214=\"Tandem Scraper\",GE214,0)))","v":0},{"$f":"IF(RIGHT(BT214,5)=\"Truck\",FB214,IF(BT214=\"Scraper Dozer\",FQ214,IF(BT214=\"Tandem Scraper\",GF214,0)))","v":0},{"$f":"IF(RIGHT(BT214,5)=\"Truck\",FD214,IF(BT214=\"Scraper Dozer\",FS214,IF(BT214=\"Tandem Scraper\",GH214,0)))","v":0},{"$f":"IF(RIGHT(BT214,5)=\"Truck\",FC214,IF(BT214=\"Scraper Dozer\",FR214,IF(BT214=\"Tandem Scraper\",GG214,0)))","v":0},{"$f":"BB214","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L70),L70=\"No\"),OR(ISBLANK(M70),M70=\"No\")),ISBLANK(BC214)),0,ROUND(BC214/IF(ISBLANK(N70),1,(1-N70)),0))","v":0},{"$f":"BC214","v":0},{"$f":"C214*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C214*Screening","v":0},{"$f":"ABS(BF214)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",(ROUND(Ft2M*BE214,0)*INDEX(LoaderTravelEmptyArray,MATCH(E214,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E214,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",(ROUND(Ft2M*BE214,0)*INDEX(LoaderTravelLoadedArray,MATCH(E214,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E214,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E214,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S70),NOT(ISNUMBER(S70)),S70=\"\"),IF(RIGHT(BI214,6)=\"Loader\",ROUND(SUM(CG214:CI214),2),0),S70)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E214,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",ROUND(60/CJ214*CK214,0),0)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",ROUND(CB214/CL214,0),0)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",ROUND(IF(CM214<1,1,(CM214))*INDIRECT(BH214&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",ROUND(IF(CM214<1,1,(CM214))*INDIRECT(BH214&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI214,6)=\"Loader\",CN214+CO214,0)","v":0},{"$f":"IF(BH214=0,0,ROUND(BE214/(INDEX(INDIRECT(BH214&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH214&\"TruckLoadedWeight\"),0),MATCH(IF($CF214-INDIRECT(BH214&\"TruckRollingResistance\")<0,0,$CF214-INDIRECT(BH214&\"TruckRollingResistance\")),INDIRECT(BH214&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH214=0,0,ROUND(BE214/(INDEX(INDIRECT(BH214&\"TruckSpeedTable\"),MATCH(BD214,HaulMaterials,0),MATCH(IF(CF214-INDIRECT(BH214&\"TruckRollingResistance\")<0,0,CF214-INDIRECT(BH214&\"TruckRollingResistance\")),INDIRECT(BH214&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH214=0,0,ROUND(BE214/(INDEX(INDIRECT(BH214&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH214&\"TruckLoadedWeight\"),0),MATCH(IF(CF214-INDIRECT(BH214&\"TruckRollingResistance\")<0,0,CF214+INDIRECT(BH214&\"TruckRollingResistance\")),INDIRECT(BH214&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH214=0,0,ROUND(BE214/(INDEX(INDIRECT(BH214&\"TruckUHSpeedTable\"),MATCH(BD214,HaulMaterials,0),MATCH(IF(CF214-INDIRECT(BH214&\"TruckRollingResistance\")<0,0,CF214+INDIRECT(BH214&\"TruckRollingResistance\")),INDIRECT(BH214&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR214>=0,CS214,CT214)","v":0},{"$f":"IF(BR214>=0,CR214,CQ214)","v":0},{"$f":"CU214+CV214","v":0},{"$f":"IF(BH214=0,0,INDIRECT(BH214&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH214=0,0,INDIRECT(BH214&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH214=0,0,INDIRECT(BH214&IF(INDIRECT(BH214&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S70),NOT(ISNUMBER(S70)),S70=\"\"),SUM(CW214:CZ214),S70)","v":0},{"$f":"IF(CZ214=0,0,IF(OR(ISBLANK(T70),NOT(ISNUMBER(T70)),T70=\"\"),IF((DA214-CZ214)/CZ214<=1,2,ROUNDUP((DA214-CZ214)/CZ214,0)),T70))","v":0},{"$f":"IF(BH214=0,0,ROUND((60/DA214)*INDIRECT(BH214&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH214=0,0,ROUND(DB214*DC214*TruckOperator*INDIRECT(BH214&\"TruckJobEfficiency\")*INDIRECT(BH214&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD214=0,0,IF(ROUND(CB214/DD214,HoursRounding)<1,1,ROUND(CB214/DD214,HoursRounding)))","v":0},{"$f":"IF(BH214=0,0,ROUND(IF(DE214<1,1,(DE214))*((DB214*INDIRECT(BH214&\"TruckEquipRate\"))+INDIRECT(BH214&\"LoaderEquipRate\")+INDIRECT(BH214&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH214=0,0,ROUND(IF(DE214<1,1,(DE214))*((DB214*INDIRECT(BH214&\"TruckLaborRate\"))+INDIRECT(BH214&\"LoaderLaborRate\")+INDIRECT(BH214&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF214+DG214","v":0},{"$f":"ROUND(BE214/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF214-HaulScraperRollingResistance<0,0,CF214-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD214=0,0,ROUND(BE214/(INDEX(HaulScraperSpeedTable,MATCH(BD214,HaulMaterials,0)+1,MATCH(IF(CF214-HaulScraperRollingResistance<0,0,CF214-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE214/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF214-HaulScraperRollingResistance<0,0,CF214+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD214=0,0,ROUND(BE214/(INDEX(HaulScraperUHSpeedTable,MATCH(BD214,HaulMaterials,0),MATCH(IF(CF214-HaulScraperRollingResistance<0,0,CF214+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF214>=0,DK214,DL214)","v":0},{"$f":"IF(BF214>=0,DJ214,DI214)","v":0},{"$f":"DM214+DN214","v":0},{"$f":"IF(D214=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(S70),NOT(ISNUMBER(S70)),S70=\"\"),SUM(DO214:DP214),S70)","v":0},{"$f":"IF(OR(ISBLANK(T70),NOT(ISNUMBER(T70)),T70=\"\"),ROUNDUP(DO214/DP214,0),T70)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO214+DP214)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR214,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS214=0,0,IF(ROUND(CB214/DS214,HoursRounding)<1,1,ROUND(CB214/DS214,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT214<1,1,DT214)*((DR214*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT214<1,1,DT214)*((DR214*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU214+DV214","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE214/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF214-TandemScraperRollingResistance<0,0,CF214-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD214=0,0,ROUND(BE214/(INDEX(TandemScraperSpeedTable,MATCH(BD214,HaulMaterials,0)+1,MATCH(IF(CF214-TandemScraperRollingResistance<0,0,CF214-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE214/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF214-TandemScraperRollingResistance<0,0,CF214+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD214=0,0,ROUND(BE214/(INDEX(TandemScraperUHSpeedTable,MATCH(BD214,HaulMaterials,0),MATCH(IF(CF214-TandemScraperRollingResistance<0,0,CF214+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF214>=0,DZ214,EA214)","v":0},{"$f":"IF(BF214>=0,DY214,DX214)","v":0},{"$f":"EB214+EC214","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(S70),NOT(ISNUMBER(S70)),S70=\"\"),SUM(ED214:EE214),S70)","v":1.1000000000000001},{"$f":"IF(EE214=0,0,IF(OR(ISBLANK(T70),NOT(ISNUMBER(T70)),T70=\"\"),IF(TRUNC(ED214/EE214,0)<2,2,TRUNC(ED214/EE214,0)+IF(MOD(TRUNC(ED214/EE214,0),2),1,0)),T70+IF(MOD(T70,2)>0,1)))","v":2},{"$f":"ROUND((60/(ED214+EE214)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG214,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB214/EH214,HoursRounding)<1,1,ROUND(CB214/EH214,HoursRounding))","v":1},{"$f":"ROUND(IF(EI214<1,1,EI214)*((EG214*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EI214<1,1,EI214)*((EG214*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EJ214+EK214","v":1004},{"$f":"ABS(BR214)","v":0},{"$f":"IF(BS214=0,0,ROUND(BQ214/(INDEX(INDIRECT(BS214&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS214&\"TruckLoadedWeight\"),0),MATCH(IF(EM214-INDIRECT(BS214&\"TruckRollingResistance\")<0,0,EM214-INDIRECT(BS214&\"TruckRollingResistance\")),INDIRECT(BS214&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS214=0,0,ROUND(BQ214/(INDEX(INDIRECT(BS214&\"TruckSpeedTable\"),MATCH(BD214,HaulMaterials,0),MATCH(IF(EM214-INDIRECT(BS214&\"TruckRollingResistance\")<0,0,EM214-INDIRECT(BS214&\"TruckRollingResistance\")),INDIRECT(BS214&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS214=0,0,ROUND(BQ214/(INDEX(INDIRECT(BS214&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS214&\"TruckLoadedWeight\"),0),MATCH(IF(EM214-INDIRECT(BS214&\"TruckRollingResistance\")<0,0,EM214+INDIRECT(BS214&\"TruckRollingResistance\")),INDIRECT(BS214&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS214=0,0,ROUND(BQ214/(INDEX(INDIRECT(BS214&\"TruckUHSpeedTable\"),MATCH(BD214,HaulMaterials,0),MATCH(IF(EM214-INDIRECT(BS214&\"TruckRollingResistance\")<0,0,EM214+INDIRECT(BS214&\"TruckRollingResistance\")),INDIRECT(BS214&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR214>=0,EP214,EQ214)","v":0},{"$f":"IF(BR214>=0,EO214,EN214)","v":0},{"$f":"ER214+ES214","v":0},{"$f":"IF(BS214=0,0,INDIRECT(BS214&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS214=0,0,INDIRECT(BS214&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS214=0,0,INDIRECT(BS214&IF(INDIRECT(BS214&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(L100),NOT(ISNUMBER(L100)),L100=\"\"),SUM(ET214:EW214),L100)","v":0},{"$f":"IF(EW214=0,0,IF(OR(ISBLANK(M100),NOT(ISNUMBER(M100)),M100=\"\"),IF((EX214-EW214)/EW214<=1,2,ROUNDUP((EX214-EW214)/EW214,0)),M100))","v":0},{"$f":"IF(BS214=0,0,ROUND((60/EX214)*INDIRECT(BS214&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS214=0,0,ROUND(EY214*EZ214*TruckOperator*INDIRECT(BS214&\"TruckJobEfficiency\")*INDIRECT(BS214&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS214=0,0,IF(ROUND(CC214/FA214,HoursRounding)<1,1,ROUND(CC214/FA214,HoursRounding)))","v":0},{"$f":"IF(BS214=0,0,ROUND(IF(FB214<1,1,(FB214))*((EY214*INDIRECT(BS214&\"TruckEquipRate\"))+INDIRECT(BS214&\"LoaderEquipRate\")+INDIRECT(BS214&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS214=0,0,ROUND(IF(FB214<1,1,(FB214))*((EY214*INDIRECT(BS214&\"TruckLaborRate\"))+INDIRECT(BS214&\"LoaderLaborRate\")+INDIRECT(BS214&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC214+FD214","v":0},{"$f":"ROUND(BQ214/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM214-HaulScraperRollingResistance<0,0,EM214-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD214=0,0,ROUND(BQ214/(INDEX(HaulScraperSpeedTable,MATCH(BD214,HaulMaterials,0)+1,MATCH(IF(EM214-HaulScraperRollingResistance<0,0,EM214-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ214/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM214-HaulScraperRollingResistance<0,0,EM214+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD214=0,0,ROUND(BQ214/(INDEX(HaulScraperUHSpeedTable,MATCH(BD214,HaulMaterials,0),MATCH(IF(EM214-HaulScraperRollingResistance<0,0,EM214+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR214>=0,FH214,FI214)","v":0},{"$f":"IF(BR214>=0,FG214,FF214)","v":0},{"$f":"FJ214+FK214","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(L100),NOT(ISNUMBER(L100)),L100=\"\"),SUM(FL214:FM214),L100)","v":1.2},{"$f":"IF(OR(ISBLANK(M100),NOT(ISNUMBER(M100)),M100=\"\"),ROUNDUP(FL214/FM214,0),M100)","v":0},{"$f":"ROUND((60/(FL214+FM214)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO214,CubesRounding)","v":0},{"$f":"IF(FP214=0,0,IF(ROUND(CC214/FP214,HoursRounding)<1,1,ROUND($CC214/FP214,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ214<1,1,FQ214)*((FO214*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(FQ214<1,1,FQ214)*((FO214*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"FR214+FS214","v":663},{"$f":"ROUND(BQ214/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM214-TandemScraperRollingResistance<0,0,EM214-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD214=0,0,ROUND(BQ214/(INDEX(TandemScraperSpeedTable,MATCH(BD214,HaulMaterials,0)+1,MATCH(IF(EM214-TandemScraperRollingResistance<0,0,EM214-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ214/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM214-TandemScraperRollingResistance<0,0,EM214+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD214=0,0,ROUND(BQ214/(INDEX(TandemScraperUHSpeedTable,MATCH(BD214,HaulMaterials,0),MATCH(IF(EM214-TandemScraperRollingResistance<0,0,EM214+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR214>=0,FW214,FX214)","v":0},{"$f":"IF(BR214>=0,FV214,FU214)","v":0},{"$f":"FY214+FZ214","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L100),NOT(ISNUMBER(L100)),L100=\"\"),SUM(GA214:GB214),L100)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M100),NOT(ISNUMBER(M100)),M100=\"\"),IF(TRUNC(GA214/GB214,0)<2,2,TRUNC(GA214/GB214,0)+IF(MOD(TRUNC(GA214/GB214,0),2),1,0)),M100+IF(MOD(M100,2)>0,1))","v":2},{"$f":"ROUND((60/(GA214+GB214)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD214,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC214/GE214,HoursRounding)<1,1,ROUND(CC214/GE214,HoursRounding))","v":1},{"$f":"ROUND(IF(GF214<1,1,GF214)*((GD214*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GF214<1,1,GF214)*((GD214*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GG214+GH214","v":1004}]
[1,"Plant area - concentrator area",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.95,{"$f":"ROUND((BB215*43560*(1/12)*BA215)/27,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(RIGHT(BI215,5)=\"Truck\",DB215,IF(BI215=\"Scraper Dozer\",DR215,IF(BI215=\"Tandem Scraper\",EG215,IF(RIGHT(BI215,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG215=\"LongHaul\",IF(RIGHT(BI215,5)=\"Truck\",DA215,IF(BI215=\"Scraper Dozer\",DQ215,IF(BI215=\"Tandem Scraper\",EF215,0))),CJ215)","v":0},{"$f":"IF(BG215=\"LongHaul\",IF(RIGHT(BI215,5)=\"Truck\",DD215,IF(BI215=\"Scraper Dozer\",DS215,IF(BI215=\"Tandem Scraper\",EH215,0))),CL215)","v":0},{"$f":"IF(BG215=\"LongHaul\",IF(RIGHT(BI215,5)=\"Truck\",DD215,IF(BI215=\"Scraper Dozer\",DT215,IF(BI215=\"Tandem Scraper\",EI215,0))),CM215)","v":0},{"$f":"IF(BG215=\"LongHaul\",IF(RIGHT(BI215,5)=\"Truck\",DG215,IF(BI215=\"Scraper Dozer\",DV215,IF(BI215=\"Tandem Scraper\",EK215,0))),CO215)","v":0},{"$f":"IF(BG215=\"LongHaul\",IF(RIGHT(BI215,5)=\"Truck\",DF215,IF(BI215=\"Scraper Dozer\",DU215,IF(BI215=\"Tandem Scraper\",EJ215,0))),CN215)","v":0},0,0,0,0,{"$f":"IF(RIGHT(BT215,5)=\"Truck\",EY215,IF(BT215=\"Scraper Dozer\",FO215,IF(BT215=\"Tandem Scraper\",GD215,0)))","v":0},{"$f":"IF(RIGHT(BT215,5)=\"Truck\",EX215,IF(BT215=\"Scraper Dozer\",FN215,IF(BT215=\"Tandem Scraper\",GC215,0)))","v":0},{"$f":"IF(RIGHT(BT215,5)=\"Truck\",FA215,IF(BT215=\"Scraper Dozer\",FP215,IF(BT215=\"Tandem Scraper\",GE215,0)))","v":0},{"$f":"IF(RIGHT(BT215,5)=\"Truck\",FB215,IF(BT215=\"Scraper Dozer\",FQ215,IF(BT215=\"Tandem Scraper\",GF215,0)))","v":0},{"$f":"IF(RIGHT(BT215,5)=\"Truck\",FD215,IF(BT215=\"Scraper Dozer\",FS215,IF(BT215=\"Tandem Scraper\",GH215,0)))","v":0},{"$f":"IF(RIGHT(BT215,5)=\"Truck\",FC215,IF(BT215=\"Scraper Dozer\",FR215,IF(BT215=\"Tandem Scraper\",GG215,0)))","v":0},{"$f":"BB215","v":6.95},0,{"$f":"BC215","v":0},{"$f":"C215*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C215*Screening","v":0},{"$f":"ABS(BF215)","v":0},{"$f":"IF(RIGHT(BI215,6)=\"Loader\",(ROUND(Ft2M*BE215,0)*INDEX(LoaderTravelEmptyArray,MATCH(E215,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E215,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI215,6)=\"Loader\",(ROUND(Ft2M*BE215,0)*INDEX(LoaderTravelLoadedArray,MATCH(E215,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E215,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI215,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E215,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BI215,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E215,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI215,6)=\"Loader\",ROUND(60/CJ215*CK215,0),0)","v":0},{"$f":"IF(RIGHT(BI215,6)=\"Loader\",ROUND(CB215/CL215,0),0)","v":0},{"$f":"IF(RIGHT(BI215,6)=\"Loader\",ROUND(IF(CM215<1,1,(CM215))*INDIRECT(BH215&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI215,6)=\"Loader\",ROUND(IF(CM215<1,1,(CM215))*INDIRECT(BH215&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI215,6)=\"Loader\",CN215+CO215,0)","v":0},{"$f":"IF(BH215=0,0,ROUND(BE215/(INDEX(INDIRECT(BH215&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH215&\"TruckLoadedWeight\"),0),MATCH(IF($CF215-INDIRECT(BH215&\"TruckRollingResistance\")<0,0,$CF215-INDIRECT(BH215&\"TruckRollingResistance\")),INDIRECT(BH215&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH215=0,0,ROUND(BE215/(INDEX(INDIRECT(BH215&\"TruckSpeedTable\"),MATCH(BD215,HaulMaterials,0),MATCH(IF(CF215-INDIRECT(BH215&\"TruckRollingResistance\")<0,0,CF215-INDIRECT(BH215&\"TruckRollingResistance\")),INDIRECT(BH215&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH215=0,0,ROUND(BE215/(INDEX(INDIRECT(BH215&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH215&\"TruckLoadedWeight\"),0),MATCH(IF(CF215-INDIRECT(BH215&\"TruckRollingResistance\")<0,0,CF215+INDIRECT(BH215&\"TruckRollingResistance\")),INDIRECT(BH215&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH215=0,0,ROUND(BE215/(INDEX(INDIRECT(BH215&\"TruckUHSpeedTable\"),MATCH(BD215,HaulMaterials,0),MATCH(IF(CF215-INDIRECT(BH215&\"TruckRollingResistance\")<0,0,CF215+INDIRECT(BH215&\"TruckRollingResistance\")),INDIRECT(BH215&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR215>=0,CS215,CT215)","v":0},{"$f":"IF(BR215>=0,CR215,CQ215)","v":0},{"$f":"CU215+CV215","v":0},{"$f":"IF(BH215=0,0,INDIRECT(BH215&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH215=0,0,INDIRECT(BH215&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH215=0,0,INDIRECT(BH215&IF(INDIRECT(BH215&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BH215=0,0,ROUND((60/DA215)*INDIRECT(BH215&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH215=0,0,ROUND(DB215*DC215*TruckOperator*INDIRECT(BH215&\"TruckJobEfficiency\")*INDIRECT(BH215&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD215=0,0,IF(ROUND(CB215/DD215,HoursRounding)<1,1,ROUND(CB215/DD215,HoursRounding)))","v":0},{"$f":"IF(BH215=0,0,ROUND(IF(DE215<1,1,(DE215))*((DB215*INDIRECT(BH215&\"TruckEquipRate\"))+INDIRECT(BH215&\"LoaderEquipRate\")+INDIRECT(BH215&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH215=0,0,ROUND(IF(DE215<1,1,(DE215))*((DB215*INDIRECT(BH215&\"TruckLaborRate\"))+INDIRECT(BH215&\"LoaderLaborRate\")+INDIRECT(BH215&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF215+DG215","v":0},{"$f":"ROUND(BE215/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF215-HaulScraperRollingResistance<0,0,CF215-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD215=0,0,ROUND(BE215/(INDEX(HaulScraperSpeedTable,MATCH(BD215,HaulMaterials,0)+1,MATCH(IF(CF215-HaulScraperRollingResistance<0,0,CF215-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE215/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF215-HaulScraperRollingResistance<0,0,CF215+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD215=0,0,ROUND(BE215/(INDEX(HaulScraperUHSpeedTable,MATCH(BD215,HaulMaterials,0),MATCH(IF(CF215-HaulScraperRollingResistance<0,0,CF215+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF215>=0,DK215,DL215)","v":0},{"$f":"IF(BF215>=0,DJ215,DI215)","v":0},{"$f":"DM215+DN215","v":0},{"$f":"IF(D215=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(DO215+DP215)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR215,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS215=0,0,IF(ROUND(CB215/DS215,HoursRounding)<1,1,ROUND(CB215/DS215,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT215<1,1,DT215)*((DR215*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT215<1,1,DT215)*((DR215*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU215+DV215","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE215/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF215-TandemScraperRollingResistance<0,0,CF215-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD215=0,0,ROUND(BE215/(INDEX(TandemScraperSpeedTable,MATCH(BD215,HaulMaterials,0)+1,MATCH(IF(CF215-TandemScraperRollingResistance<0,0,CF215-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE215/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF215-TandemScraperRollingResistance<0,0,CF215+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD215=0,0,ROUND(BE215/(INDEX(TandemScraperUHSpeedTable,MATCH(BD215,HaulMaterials,0),MATCH(IF(CF215-TandemScraperRollingResistance<0,0,CF215+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF215>=0,DZ215,EA215)","v":0},{"$f":"IF(BF215>=0,DY215,DX215)","v":0},{"$f":"EB215+EC215","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(ED215+EE215)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG215,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB215/EH215,HoursRounding)<1,1,ROUND(CB215/EH215,HoursRounding))","v":1},{"$f":"ROUND(IF(EI215<1,1,EI215)*((EG215*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EI215<1,1,EI215)*((EG215*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EJ215+EK215","v":1004},{"$f":"ABS(BR215)","v":0},{"$f":"IF(BS215=0,0,ROUND(BQ215/(INDEX(INDIRECT(BS215&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS215&\"TruckLoadedWeight\"),0),MATCH(IF(EM215-INDIRECT(BS215&\"TruckRollingResistance\")<0,0,EM215-INDIRECT(BS215&\"TruckRollingResistance\")),INDIRECT(BS215&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS215=0,0,ROUND(BQ215/(INDEX(INDIRECT(BS215&\"TruckSpeedTable\"),MATCH(BD215,HaulMaterials,0),MATCH(IF(EM215-INDIRECT(BS215&\"TruckRollingResistance\")<0,0,EM215-INDIRECT(BS215&\"TruckRollingResistance\")),INDIRECT(BS215&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS215=0,0,ROUND(BQ215/(INDEX(INDIRECT(BS215&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS215&\"TruckLoadedWeight\"),0),MATCH(IF(EM215-INDIRECT(BS215&\"TruckRollingResistance\")<0,0,EM215+INDIRECT(BS215&\"TruckRollingResistance\")),INDIRECT(BS215&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS215=0,0,ROUND(BQ215/(INDEX(INDIRECT(BS215&\"TruckUHSpeedTable\"),MATCH(BD215,HaulMaterials,0),MATCH(IF(EM215-INDIRECT(BS215&\"TruckRollingResistance\")<0,0,EM215+INDIRECT(BS215&\"TruckRollingResistance\")),INDIRECT(BS215&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR215>=0,EP215,EQ215)","v":0},{"$f":"IF(BR215>=0,EO215,EN215)","v":0},{"$f":"ER215+ES215","v":0},{"$f":"IF(BS215=0,0,INDIRECT(BS215&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS215=0,0,INDIRECT(BS215&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS215=0,0,INDIRECT(BS215&IF(INDIRECT(BS215&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BS215=0,0,ROUND((60/EX215)*INDIRECT(BS215&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS215=0,0,ROUND(EY215*EZ215*TruckOperator*INDIRECT(BS215&\"TruckJobEfficiency\")*INDIRECT(BS215&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS215=0,0,IF(ROUND(CC215/FA215,HoursRounding)<1,1,ROUND(CC215/FA215,HoursRounding)))","v":0},{"$f":"IF(BS215=0,0,ROUND(IF(FB215<1,1,(FB215))*((EY215*INDIRECT(BS215&\"TruckEquipRate\"))+INDIRECT(BS215&\"LoaderEquipRate\")+INDIRECT(BS215&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS215=0,0,ROUND(IF(FB215<1,1,(FB215))*((EY215*INDIRECT(BS215&\"TruckLaborRate\"))+INDIRECT(BS215&\"LoaderLaborRate\")+INDIRECT(BS215&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC215+FD215","v":0},{"$f":"ROUND(BQ215/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM215-HaulScraperRollingResistance<0,0,EM215-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD215=0,0,ROUND(BQ215/(INDEX(HaulScraperSpeedTable,MATCH(BD215,HaulMaterials,0)+1,MATCH(IF(EM215-HaulScraperRollingResistance<0,0,EM215-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ215/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM215-HaulScraperRollingResistance<0,0,EM215+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD215=0,0,ROUND(BQ215/(INDEX(HaulScraperUHSpeedTable,MATCH(BD215,HaulMaterials,0),MATCH(IF(EM215-HaulScraperRollingResistance<0,0,EM215+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR215>=0,FH215,FI215)","v":0},{"$f":"IF(BR215>=0,FG215,FF215)","v":0},{"$f":"FJ215+FK215","v":0},1.2,1.2,0,{"$f":"ROUND((60/(FL215+FM215)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO215,CubesRounding)","v":0},{"$f":"IF(FP215=0,0,IF(ROUND(CC215/FP215,HoursRounding)<1,1,ROUND($CC215/FP215,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ215<1,1,FQ215)*((FO215*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(FQ215<1,1,FQ215)*((FO215*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"FR215+FS215","v":663},{"$f":"ROUND(BQ215/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM215-TandemScraperRollingResistance<0,0,EM215-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD215=0,0,ROUND(BQ215/(INDEX(TandemScraperSpeedTable,MATCH(BD215,HaulMaterials,0)+1,MATCH(IF(EM215-TandemScraperRollingResistance<0,0,EM215-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ215/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM215-TandemScraperRollingResistance<0,0,EM215+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD215=0,0,ROUND(BQ215/(INDEX(TandemScraperUHSpeedTable,MATCH(BD215,HaulMaterials,0),MATCH(IF(EM215-TandemScraperRollingResistance<0,0,EM215+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR215>=0,FW215,FX215)","v":0},{"$f":"IF(BR215>=0,FV215,FU215)","v":0},{"$f":"FY215+FZ215","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GA215+GB215)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD215,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC215/GE215,HoursRounding)<1,1,ROUND(CC215/GE215,HoursRounding))","v":1},{"$f":"ROUND(IF(GF215<1,1,GF215)*((GD215*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GF215<1,1,GF215)*((GD215*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GG215+GH215","v":1004}]
[2,"Plant area - see \"Waste Rock Dumps\"",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"ROUND((BB216*43560*(1/12)*BA216)/27,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(RIGHT(BI216,5)=\"Truck\",DB216,IF(BI216=\"Scraper Dozer\",DR216,IF(BI216=\"Tandem Scraper\",EG216,IF(RIGHT(BI216,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG216=\"LongHaul\",IF(RIGHT(BI216,5)=\"Truck\",DA216,IF(BI216=\"Scraper Dozer\",DQ216,IF(BI216=\"Tandem Scraper\",EF216,0))),CJ216)","v":0},{"$f":"IF(BG216=\"LongHaul\",IF(RIGHT(BI216,5)=\"Truck\",DD216,IF(BI216=\"Scraper Dozer\",DS216,IF(BI216=\"Tandem Scraper\",EH216,0))),CL216)","v":0},{"$f":"IF(BG216=\"LongHaul\",IF(RIGHT(BI216,5)=\"Truck\",DD216,IF(BI216=\"Scraper Dozer\",DT216,IF(BI216=\"Tandem Scraper\",EI216,0))),CM216)","v":0},{"$f":"IF(BG216=\"LongHaul\",IF(RIGHT(BI216,5)=\"Truck\",DG216,IF(BI216=\"Scraper Dozer\",DV216,IF(BI216=\"Tandem Scraper\",EK216,0))),CO216)","v":0},{"$f":"IF(BG216=\"LongHaul\",IF(RIGHT(BI216,5)=\"Truck\",DF216,IF(BI216=\"Scraper Dozer\",DU216,IF(BI216=\"Tandem Scraper\",EJ216,0))),CN216)","v":0},0,0,0,0,{"$f":"IF(RIGHT(BT216,5)=\"Truck\",EY216,IF(BT216=\"Scraper Dozer\",FO216,IF(BT216=\"Tandem Scraper\",GD216,0)))","v":0},{"$f":"IF(RIGHT(BT216,5)=\"Truck\",EX216,IF(BT216=\"Scraper Dozer\",FN216,IF(BT216=\"Tandem Scraper\",GC216,0)))","v":0},{"$f":"IF(RIGHT(BT216,5)=\"Truck\",FA216,IF(BT216=\"Scraper Dozer\",FP216,IF(BT216=\"Tandem Scraper\",GE216,0)))","v":0},{"$f":"IF(RIGHT(BT216,5)=\"Truck\",FB216,IF(BT216=\"Scraper Dozer\",FQ216,IF(BT216=\"Tandem Scraper\",GF216,0)))","v":0},{"$f":"IF(RIGHT(BT216,5)=\"Truck\",FD216,IF(BT216=\"Scraper Dozer\",FS216,IF(BT216=\"Tandem Scraper\",GH216,0)))","v":0},{"$f":"IF(RIGHT(BT216,5)=\"Truck\",FC216,IF(BT216=\"Scraper Dozer\",FR216,IF(BT216=\"Tandem Scraper\",GG216,0)))","v":0},{"$f":"BB216","v":0},0,{"$f":"BC216","v":0},{"$f":"C216*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C216*Screening","v":0},{"$f":"ABS(BF216)","v":0},{"$f":"IF(RIGHT(BI216,6)=\"Loader\",(ROUND(Ft2M*BE216,0)*INDEX(LoaderTravelEmptyArray,MATCH(E216,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E216,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI216,6)=\"Loader\",(ROUND(Ft2M*BE216,0)*INDEX(LoaderTravelLoadedArray,MATCH(E216,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E216,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI216,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E216,CrusherLoaderNames,0)),0)","v":0},0,{"$f":"IF(RIGHT(BI216,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E216,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI216,6)=\"Loader\",ROUND(60/CJ216*CK216,0),0)","v":0},{"$f":"IF(RIGHT(BI216,6)=\"Loader\",ROUND(CB216/CL216,0),0)","v":0},{"$f":"IF(RIGHT(BI216,6)=\"Loader\",ROUND(IF(CM216<1,1,(CM216))*INDIRECT(BH216&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI216,6)=\"Loader\",ROUND(IF(CM216<1,1,(CM216))*INDIRECT(BH216&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI216,6)=\"Loader\",CN216+CO216,0)","v":0},{"$f":"IF(BH216=0,0,ROUND(BE216/(INDEX(INDIRECT(BH216&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH216&\"TruckLoadedWeight\"),0),MATCH(IF($CF216-INDIRECT(BH216&\"TruckRollingResistance\")<0,0,$CF216-INDIRECT(BH216&\"TruckRollingResistance\")),INDIRECT(BH216&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH216=0,0,ROUND(BE216/(INDEX(INDIRECT(BH216&\"TruckSpeedTable\"),MATCH(BD216,HaulMaterials,0),MATCH(IF(CF216-INDIRECT(BH216&\"TruckRollingResistance\")<0,0,CF216-INDIRECT(BH216&\"TruckRollingResistance\")),INDIRECT(BH216&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH216=0,0,ROUND(BE216/(INDEX(INDIRECT(BH216&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH216&\"TruckLoadedWeight\"),0),MATCH(IF(CF216-INDIRECT(BH216&\"TruckRollingResistance\")<0,0,CF216+INDIRECT(BH216&\"TruckRollingResistance\")),INDIRECT(BH216&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH216=0,0,ROUND(BE216/(INDEX(INDIRECT(BH216&\"TruckUHSpeedTable\"),MATCH(BD216,HaulMaterials,0),MATCH(IF(CF216-INDIRECT(BH216&\"TruckRollingResistance\")<0,0,CF216+INDIRECT(BH216&\"TruckRollingResistance\")),INDIRECT(BH216&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR216>=0,CS216,CT216)","v":0},{"$f":"IF(BR216>=0,CR216,CQ216)","v":0},{"$f":"CU216+CV216","v":0},{"$f":"IF(BH216=0,0,INDIRECT(BH216&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH216=0,0,INDIRECT(BH216&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH216=0,0,INDIRECT(BH216&IF(INDIRECT(BH216&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BH216=0,0,ROUND((60/DA216)*INDIRECT(BH216&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH216=0,0,ROUND(DB216*DC216*TruckOperator*INDIRECT(BH216&\"TruckJobEfficiency\")*INDIRECT(BH216&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD216=0,0,IF(ROUND(CB216/DD216,HoursRounding)<1,1,ROUND(CB216/DD216,HoursRounding)))","v":0},{"$f":"IF(BH216=0,0,ROUND(IF(DE216<1,1,(DE216))*((DB216*INDIRECT(BH216&\"TruckEquipRate\"))+INDIRECT(BH216&\"LoaderEquipRate\")+INDIRECT(BH216&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH216=0,0,ROUND(IF(DE216<1,1,(DE216))*((DB216*INDIRECT(BH216&\"TruckLaborRate\"))+INDIRECT(BH216&\"LoaderLaborRate\")+INDIRECT(BH216&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF216+DG216","v":0},{"$f":"ROUND(BE216/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF216-HaulScraperRollingResistance<0,0,CF216-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD216=0,0,ROUND(BE216/(INDEX(HaulScraperSpeedTable,MATCH(BD216,HaulMaterials,0)+1,MATCH(IF(CF216-HaulScraperRollingResistance<0,0,CF216-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE216/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF216-HaulScraperRollingResistance<0,0,CF216+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD216=0,0,ROUND(BE216/(INDEX(HaulScraperUHSpeedTable,MATCH(BD216,HaulMaterials,0),MATCH(IF(CF216-HaulScraperRollingResistance<0,0,CF216+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF216>=0,DK216,DL216)","v":0},{"$f":"IF(BF216>=0,DJ216,DI216)","v":0},{"$f":"DM216+DN216","v":0},{"$f":"IF(D216=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},0,{"$error":"#VALUE!"},{"$f":"ROUND((60/(DO216+DP216)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR216,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS216=0,0,IF(ROUND(CB216/DS216,HoursRounding)<1,1,ROUND(CB216/DS216,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT216<1,1,DT216)*((DR216*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT216<1,1,DT216)*((DR216*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU216+DV216","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE216/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF216-TandemScraperRollingResistance<0,0,CF216-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD216=0,0,ROUND(BE216/(INDEX(TandemScraperSpeedTable,MATCH(BD216,HaulMaterials,0)+1,MATCH(IF(CF216-TandemScraperRollingResistance<0,0,CF216-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE216/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF216-TandemScraperRollingResistance<0,0,CF216+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD216=0,0,ROUND(BE216/(INDEX(TandemScraperUHSpeedTable,MATCH(BD216,HaulMaterials,0),MATCH(IF(CF216-TandemScraperRollingResistance<0,0,CF216+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF216>=0,DZ216,EA216)","v":0},{"$f":"IF(BF216>=0,DY216,DX216)","v":0},{"$f":"EB216+EC216","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(ED216+EE216)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG216,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB216/EH216,HoursRounding)<1,1,ROUND(CB216/EH216,HoursRounding))","v":1},{"$f":"ROUND(IF(EI216<1,1,EI216)*((EG216*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EI216<1,1,EI216)*((EG216*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EJ216+EK216","v":1004},{"$f":"ABS(BR216)","v":0},{"$f":"IF(BS216=0,0,ROUND(BQ216/(INDEX(INDIRECT(BS216&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS216&\"TruckLoadedWeight\"),0),MATCH(IF(EM216-INDIRECT(BS216&\"TruckRollingResistance\")<0,0,EM216-INDIRECT(BS216&\"TruckRollingResistance\")),INDIRECT(BS216&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS216=0,0,ROUND(BQ216/(INDEX(INDIRECT(BS216&\"TruckSpeedTable\"),MATCH(BD216,HaulMaterials,0),MATCH(IF(EM216-INDIRECT(BS216&\"TruckRollingResistance\")<0,0,EM216-INDIRECT(BS216&\"TruckRollingResistance\")),INDIRECT(BS216&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS216=0,0,ROUND(BQ216/(INDEX(INDIRECT(BS216&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS216&\"TruckLoadedWeight\"),0),MATCH(IF(EM216-INDIRECT(BS216&\"TruckRollingResistance\")<0,0,EM216+INDIRECT(BS216&\"TruckRollingResistance\")),INDIRECT(BS216&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS216=0,0,ROUND(BQ216/(INDEX(INDIRECT(BS216&\"TruckUHSpeedTable\"),MATCH(BD216,HaulMaterials,0),MATCH(IF(EM216-INDIRECT(BS216&\"TruckRollingResistance\")<0,0,EM216+INDIRECT(BS216&\"TruckRollingResistance\")),INDIRECT(BS216&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR216>=0,EP216,EQ216)","v":0},{"$f":"IF(BR216>=0,EO216,EN216)","v":0},{"$f":"ER216+ES216","v":0},{"$f":"IF(BS216=0,0,INDIRECT(BS216&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS216=0,0,INDIRECT(BS216&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS216=0,0,INDIRECT(BS216&IF(INDIRECT(BS216&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BS216=0,0,ROUND((60/EX216)*INDIRECT(BS216&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS216=0,0,ROUND(EY216*EZ216*TruckOperator*INDIRECT(BS216&\"TruckJobEfficiency\")*INDIRECT(BS216&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BS216=0,0,IF(ROUND(CC216/FA216,HoursRounding)<1,1,ROUND(CC216/FA216,HoursRounding)))","v":0},{"$f":"IF(BS216=0,0,ROUND(IF(FB216<1,1,(FB216))*((EY216*INDIRECT(BS216&\"TruckEquipRate\"))+INDIRECT(BS216&\"LoaderEquipRate\")+INDIRECT(BS216&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS216=0,0,ROUND(IF(FB216<1,1,(FB216))*((EY216*INDIRECT(BS216&\"TruckLaborRate\"))+INDIRECT(BS216&\"LoaderLaborRate\")+INDIRECT(BS216&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC216+FD216","v":0},{"$f":"ROUND(BQ216/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM216-HaulScraperRollingResistance<0,0,EM216-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD216=0,0,ROUND(BQ216/(INDEX(HaulScraperSpeedTable,MATCH(BD216,HaulMaterials,0)+1,MATCH(IF(EM216-HaulScraperRollingResistance<0,0,EM216-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ216/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM216-HaulScraperRollingResistance<0,0,EM216+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD216=0,0,ROUND(BQ216/(INDEX(HaulScraperUHSpeedTable,MATCH(BD216,HaulMaterials,0),MATCH(IF(EM216-HaulScraperRollingResistance<0,0,EM216+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR216>=0,FH216,FI216)","v":0},{"$f":"IF(BR216>=0,FG216,FF216)","v":0},{"$f":"FJ216+FK216","v":0},1.2,1.2,0,{"$f":"ROUND((60/(FL216+FM216)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO216,CubesRounding)","v":0},{"$f":"IF(FP216=0,0,IF(ROUND(CC216/FP216,HoursRounding)<1,1,ROUND($CC216/FP216,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ216<1,1,FQ216)*((FO216*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(FQ216<1,1,FQ216)*((FO216*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"FR216+FS216","v":663},{"$f":"ROUND(BQ216/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM216-TandemScraperRollingResistance<0,0,EM216-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD216=0,0,ROUND(BQ216/(INDEX(TandemScraperSpeedTable,MATCH(BD216,HaulMaterials,0)+1,MATCH(IF(EM216-TandemScraperRollingResistance<0,0,EM216-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ216/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM216-TandemScraperRollingResistance<0,0,EM216+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD216=0,0,ROUND(BQ216/(INDEX(TandemScraperUHSpeedTable,MATCH(BD216,HaulMaterials,0),MATCH(IF(EM216-TandemScraperRollingResistance<0,0,EM216+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR216>=0,FW216,FX216)","v":0},{"$f":"IF(BR216>=0,FV216,FU216)","v":0},{"$f":"FY216+FZ216","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(GA216+GB216)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD216,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC216/GE216,HoursRounding)<1,1,ROUND(CC216/GE216,HoursRounding))","v":1},{"$f":"ROUND(IF(GF216<1,1,GF216)*((GD216*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GF216<1,1,GF216)*((GD216*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GG216+GH216","v":1004}]
[3,"Cyclone station pad",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.76,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[4,"Landbridge 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.42,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[5,"Landbridge 2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.31,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[6,"EWRSP-2B-3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.38,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[7,"Disturbance around pit perimeter (approximated based on 100 ft around pit perimeter)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,21.239669421487605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21.239669421487605,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[8,"GM-01 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,29.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.33,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[9,"GM-02 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,31.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.55,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[10,"GM-03 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.1,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[11,"Prepare ground for EWRSP-1 slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.21290174471992654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21290174471992654,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[12,"Prepare ground for EWRSP-2B slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.1129476584022045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1129476584022045E-2,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[13,"Prepare ground for EWRSP-2B slope armor 2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.13930211202938475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13930211202938475,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[14,"Prepare ground for EWRSP-4 slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5730027548209362E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5730027548209362E-2,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[15,"Prepare ground for WRSP-1 slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.28698347107438016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28698347107438016,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[16,"Prepare ground for WRSP-1 slope armor 2",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.28007346189164373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.28007346189164373,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[17,"Prepare ground for WRSP-1 slope armor 3",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.33535353535353535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33535353535353535,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[18,"Prepare ground for TSF slope armor 1",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.0560146923783287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0560146923783287,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[19,"Toe berm area around TSF (see User 22)",0,0,"","","","",0,"","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10.904499540863178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.904499540863178,0,0,{"$error":"#VALUE!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[]
[null,null,{"$f":"IF(SUM(C214:C234)=0,0,SUM(C214:C234))","v":0},{"$f":"IF(SUM(D214:D234)=0,0,SUM(D214:D234))","v":0},null,null,null,null,{"$f":"IF(SUM(I214:I234)=0,0,SUM(I214:I234))","v":0},null,null,null,null,{"$f":"IF(SUM(N214:N234)=0,0,SUM(N214:N234))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A143)&\" - \"&VLOOKUP(A241,TableTitles,2)","v":"Yards, Etc. - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet Cycle Time","Productivity for selected fleet","Final Footprint","Cover \nThickness ","Topsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","acres","in","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(OR(ISBLANK(B35),AND(ISBLANK(S35),ISBLANK(T35)),AND(ISBLANK(U35),ISBLANK(S35),ISBLANK(T35),ISBLANK(U35))),\"\",IF(Metric,ROUND(CY_2_M3*(BE244),0),BE244))","v":""},{"$f":"IF(OR(ISBLANK(B35),C244=\"\",C244=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF244=0,\"Select Material\",IF(BJ244=0,\"Select Fleet\",IF(RIGHT(BJ244,5)=\"Truck\",INDIRECT(BI244&\"Truck\")&\"/\"&INDIRECT(BI244&\"Loader\")&\"/\"&INDIRECT(BI244&\"TruckDozer\"),IF(BI244=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI244=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C244=\"\",C244=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF244=0,\"Select Material\",IF(BJ244=0,\"Select Fleet\",BA244))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C244=\"\"),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF244=0,\"Select Material\",IF(BJ244=0,\"Select Fleet\",IF(RIGHT(BJ244,5)=\"Truck\",BW244,IF(BJ244=\"Scraper Dozer\",CM244,IF(BJ244=\"Tandem Scraper\",DB244,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C244=\"\",C244=0),\"\",IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF244=0,\"Select Material\",IF(BJ244=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB244,0),BB244)))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C244=\"\"),0,IF(OR(ISBLANK(T35),ISBLANK(U35)),\"Haul Info\",IF(BF244=0,\"Select Material\",IF(BJ244=0,\"Select Fleet\",IF(RIGHT(BJ244,5)=\"Truck\",BZ244,IF(BJ244=\"Scraper Dozer\",CO244,IF(BJ244=\"Tandem Scraper\",DD244,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C244=\"\",ISTEXT(H244)),0,IF(RIGHT(BJ244,5)=\"Truck\",CB244,IF(BJ244=\"Scraper Dozer\",CQ244,IF(BJ244=\"Tandem Scraper\",DF244,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C244=\"\",I244=\"\"),0,IF(RIGHT(BJ244,5)=\"Truck\",CA244,IF(BJ244=\"Scraper Dozer\",CP244,IF(BJ244=\"Tandem Scraper\",DE244,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),C244=\"\",C244=0,AND(I244=\"\",J244=\"\")),0,SUM(I244:J244))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ244,5)=\"Truck\",BV244,IF(BJ244=\"Scraper Dozer\",CL244,IF(BJ244=\"Tandem Scraper\",DA244,0)))","v":0},{"$f":"IF(RIGHT(BJ244,5)=\"Truck\",BY244,IF(BJ244=\"Scraper Dozer\",CN244,IF(BJ244=\"Tandem Scraper\",DC244,0)))","v":0},{"$f":"BA35","v":0},{"$f":"BJ35","v":0},{"$f":"ROUND((BD244*43560*(1/12)*BC244)/27,0)","v":0},{"$f":"N100","v":0},{"$f":"BK35","v":0},{"$f":"BL35","v":0},{"$f":"BD100","v":0},{"$f":"O100","v":0},{"$f":"ABS(BH244)","v":0},{"$f":"IF(BI244=0,0,ROUND(BG244/(INDEX(INDIRECT(BI244&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI244&\"TruckLoadedWeight\"),0),MATCH(IF(BK244-INDIRECT(BI244&\"TruckRollingResistance\")<0,0,BK244-INDIRECT(BI244&\"TruckRollingResistance\")),INDIRECT(BI244&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI244=0,0,ROUND(BG244/(INDEX(INDIRECT(BI244&\"TruckSpeedTable\"),MATCH(BF244,HaulMaterials,0),MATCH(IF(BK244-INDIRECT(BI244&\"TruckRollingResistance\")<0,0,BK244-INDIRECT(BI244&\"TruckRollingResistance\")),INDIRECT(BI244&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI244=0,0,ROUND(BG244/(INDEX(INDIRECT(BI244&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI244&\"TruckLoadedWeight\"),0),MATCH(IF(BK244-INDIRECT(BI244&\"TruckRollingResistance\")<0,0,BK244+INDIRECT(BI244&\"TruckRollingResistance\")),INDIRECT(BI244&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI244=0,0,ROUND(BG244/(INDEX(INDIRECT(BI244&\"TruckUHSpeedTable\"),MATCH(BF244,HaulMaterials,0),MATCH(IF(BK244-INDIRECT(BI244&\"TruckRollingResistance\")<0,0,BK244+INDIRECT(BI244&\"TruckRollingResistance\")),INDIRECT(BI244&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI244=0,0,IF(BH244>=0,BN244,BO244))","v":0},{"$f":"IF(BH244>=0,BM244,BL244)","v":0},{"$f":"BP244+BQ244","v":0},{"$f":"IF(BI244=0,0,INDIRECT(BI244&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI244=0,0,INDIRECT(BI244&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI244=0,0,INDIRECT(BI244&IF(INDIRECT(BI244&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(P100),NOT(ISNUMBER(P100)),P100=\"\"),SUM(BR244:BU244),P100)","v":0},{"$f":"IF(BT244=0,0,IF(OR(ISBLANK(Q100),NOT(ISNUMBER(Q100)),Q100=\"\"),IF((BV244-BU244)/BU244<=1,2,ROUNDUP((BV244-BU244)/BU244,0)),Q100))","v":0},{"$f":"IF(BV244=0,0,ROUND((60/BV244)*INDIRECT(BI244&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI244=0,0,ROUND(BW244*BX244*TruckOperator*INDIRECT(BI244&\"TruckJobEfficiency\")*INDIRECT(BI244&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY244=0,0,ROUND(BE244/BY244,HoursRounding))","v":0},{"$f":"IF(BI244=0,0,ROUND(IF(BZ244<1,1,BZ244)*((BW244*INDIRECT(BI244&\"TruckEquipRate\"))+INDIRECT(BI244&\"LoaderEquipRate\")+INDIRECT(BI244&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI244=0,0,ROUND(IF(BZ244<1,1,BZ244)*((BW244*INDIRECT(BI244&\"TruckLaborRate\"))+INDIRECT(BI244&\"LoaderLaborRate\")+INDIRECT(BI244&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA244+CB244","v":0},{"$f":"ROUND(BG244/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK244-HaulScraperRollingResistance<0,0,BK244-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF244=0,0,ROUND(BG244/(INDEX(HaulScraperSpeedTable,MATCH(BF244,HaulMaterials,0)+1,MATCH(IF(BK244-HaulScraperRollingResistance<0,0,BK244-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG244/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK244-HaulScraperRollingResistance<0,0,BK244+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF244=0,0,ROUND(BG244/(INDEX(HaulScraperUHSpeedTable,MATCH(BF244,HaulMaterials,0),MATCH(IF(BK244-HaulScraperRollingResistance<0,0,BK244+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH244>=0,CF244,CG244)","v":0},{"$f":"IF(BH244>=0,CE244,CD244)","v":0},{"$f":"CH244+CI244","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(P100),NOT(ISNUMBER(P100)),P100=\"\"),CJ244+CK244,P100)","v":1.2},{"$f":"IF(OR(ISBLANK(Q100),NOT(ISNUMBER(Q100)),Q100=\"\"),ROUNDUP(CJ244/CK244,0),Q100)","v":0},{"$f":"ROUND((60/(CJ244+CK244)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM244,CubesRounding)","v":0},{"$f":"IF(CN244=0,0,ROUND(BE244/CN244,HoursRounding))","v":0},{"$f":"ROUND(IF(CO244<1,1,CO244)*((CM244*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(CO244<1,1,CO244)*((CM244*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"CP244+CQ244","v":663},{"$f":"ROUND(BG244/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK244-TandemScraperRollingResistance<0,0,BK244-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF244=0,0,ROUND(BG244/(INDEX(TandemScraperSpeedTable,MATCH(BF244,HaulMaterials,0)+1,MATCH(IF(BK244-TandemScraperRollingResistance<0,0,BK244-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG244/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK244-TandemScraperRollingResistance<0,0,BK244+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF244=0,0,ROUND(BG244/(INDEX(TandemScraperUHSpeedTable,MATCH(BF244,HaulMaterials,0),MATCH(IF(BK244-TandemScraperRollingResistance<0,0,BK244+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH244>=0,CU244,CV244)","v":0},{"$f":"IF(BH244>=0,CT244,CS244)","v":0},{"$f":"CW244+CX244","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(P100),NOT(ISNUMBER(P100)),P100=\"\"),CY244+CZ244,P100)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q100),NOT(ISNUMBER(Q100)),Q100=\"\"),IF(TRUNC(CY244/CZ244,0)<2,2,TRUNC(CY244/CZ244,0)+IF(MOD(TRUNC(CY244/CZ244,0),2),1,0)),Q100+IF(MOD(Q100,2)>0,1))","v":2},{"$f":"ROUND((60/(CY244+CZ244)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB244,CubesRounding)","v":2626},{"$f":"ROUND(BE244/DC244,HoursRounding)","v":0},{"$f":"ROUND(IF(DD244<1,1,DD244)*((DB244*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DD244<1,1,DD244)*((DB244*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DE244+DF244","v":1004}]
[1,"Plant area - concentrator area",33638,"777G/992K/D9T",12.71,4,1042,32,4877,90244,95121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ245,5)=\"Truck\",BV245,IF(BJ245=\"Scraper Dozer\",CL245,IF(BJ245=\"Tandem Scraper\",DA245,0)))","v":12.71},{"$f":"IF(RIGHT(BJ245,5)=\"Truck\",BY245,IF(BJ245=\"Scraper Dozer\",CN245,IF(BJ245=\"Tandem Scraper\",DC245,0)))","v":1042},6.95,36,{"$f":"ROUND((BD245*43560*(1/12)*BC245)/27,0)","v":33638},"Alluvium",5000,-5,"Large","Large Truck",{"$f":"ABS(BH245)","v":5},{"$f":"IF(BI245=0,0,ROUND(BG245/(INDEX(INDIRECT(BI245&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI245&\"TruckLoadedWeight\"),0),MATCH(IF(BK245-INDIRECT(BI245&\"TruckRollingResistance\")<0,0,BK245-INDIRECT(BI245&\"TruckRollingResistance\")),INDIRECT(BI245&\"TruckDownhillSlopes\"),-1))*88),2))","v":2.62},{"$f":"IF(BI245=0,0,ROUND(BG245/(INDEX(INDIRECT(BI245&\"TruckSpeedTable\"),MATCH(BF245,HaulMaterials,0),MATCH(IF(BK245-INDIRECT(BI245&\"TruckRollingResistance\")<0,0,BK245-INDIRECT(BI245&\"TruckRollingResistance\")),INDIRECT(BI245&\"TruckDownhillSlopes\"),-1))*88),2))","v":2.62},{"$f":"IF(BI245=0,0,ROUND(BG245/(INDEX(INDIRECT(BI245&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI245&\"TruckLoadedWeight\"),0),MATCH(IF(BK245-INDIRECT(BI245&\"TruckRollingResistance\")<0,0,BK245+INDIRECT(BI245&\"TruckRollingResistance\")),INDIRECT(BI245&\"TruckUHSlopes\"),-1))*88),2))","v":2.62},{"$f":"IF(BI245=0,0,ROUND(BG245/(INDEX(INDIRECT(BI245&\"TruckUHSpeedTable\"),MATCH(BF245,HaulMaterials,0),MATCH(IF(BK245-INDIRECT(BI245&\"TruckRollingResistance\")<0,0,BK245+INDIRECT(BI245&\"TruckRollingResistance\")),INDIRECT(BI245&\"TruckUHSlopes\"),-1))*88),2))","v":5.41},{"$f":"IF(BI245=0,0,IF(BH245>=0,BN245,BO245))","v":5.41},{"$f":"IF(BH245>=0,BM245,BL245)","v":2.62},{"$f":"BP245+BQ245","v":8.0300000000000011},{"$f":"IF(BI245=0,0,INDIRECT(BI245&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BI245=0,0,INDIRECT(BI245&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BI245=0,0,INDIRECT(BI245&IF(INDIRECT(BI245&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},12.71,4,{"$f":"IF(BV245=0,0,ROUND((60/BV245)*INDIRECT(BI245&\"TruckAvgCapacity\"),CubesRounding))","v":314},{"$f":"IF(BI245=0,0,ROUND(BW245*BX245*TruckOperator*INDIRECT(BI245&\"TruckJobEfficiency\")*INDIRECT(BI245&\"TruckAltitudeDeration\"),CubesRounding))","v":1042},{"$f":"IF(BY245=0,0,ROUND(BE245/BY245,HoursRounding))","v":32},{"$f":"IF(BI245=0,0,ROUND(IF(BZ245<1,1,BZ245)*((BW245*INDIRECT(BI245&\"TruckEquipRate\"))+INDIRECT(BI245&\"LoaderEquipRate\")+INDIRECT(BI245&\"TruckDozerEquipRate\")),0))","v":90244},{"$f":"IF(BI245=0,0,ROUND(IF(BZ245<1,1,BZ245)*((BW245*INDIRECT(BI245&\"TruckLaborRate\"))+INDIRECT(BI245&\"LoaderLaborRate\")+INDIRECT(BI245&\"TruckDozerLaborRate\")),0))","v":4877},{"$f":"CA245+CB245","v":95121},{"$f":"ROUND(BG245/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK245-HaulScraperRollingResistance<0,0,BK245-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":1.62},{"$f":"IF(BF245=0,0,ROUND(BG245/(INDEX(HaulScraperSpeedTable,MATCH(BF245,HaulMaterials,0)+1,MATCH(IF(BK245-HaulScraperRollingResistance<0,0,BK245-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":2.19},{"$f":"ROUND(BG245/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK245-HaulScraperRollingResistance<0,0,BK245+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":3.25},{"$f":"IF(BF245=0,0,ROUND(BG245/(INDEX(HaulScraperUHSpeedTable,MATCH(BF245,HaulMaterials,0),MATCH(IF(BK245-HaulScraperRollingResistance<0,0,BK245+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":5.07},{"$f":"IF(BH245>=0,CF245,CG245)","v":5.07},{"$f":"IF(BH245>=0,CE245,CD245)","v":1.62},{"$f":"CH245+CI245","v":6.69},1.2,7.8900000000000006,6,{"$f":"ROUND((60/(CJ245+CK245)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM245,CubesRounding)","v":1098},{"$f":"IF(CN245=0,0,ROUND(BE245/CN245,HoursRounding))","v":31},61337,4814,{"$f":"CP245+CQ245","v":66151},{"$f":"ROUND(BG245/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK245-TandemScraperRollingResistance<0,0,BK245-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":1.62},{"$f":"IF(BF245=0,0,ROUND(BG245/(INDEX(TandemScraperSpeedTable,MATCH(BF245,HaulMaterials,0)+1,MATCH(IF(BK245-TandemScraperRollingResistance<0,0,BK245-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":1.62},{"$f":"ROUND(BG245/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK245-TandemScraperRollingResistance<0,0,BK245+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":1.95},{"$f":"IF(BF245=0,0,ROUND(BG245/(INDEX(TandemScraperUHSpeedTable,MATCH(BF245,HaulMaterials,0),MATCH(IF(BK245-TandemScraperRollingResistance<0,0,BK245+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":3.74},{"$f":"IF(BH245>=0,CU245,CV245)","v":3.74},{"$f":"IF(BH245>=0,CT245,CS245)","v":1.62},{"$f":"CW245+CX245","v":5.36},1.1000000000000001,6.4600000000000009,4,{"$f":"ROUND((60/(CY245+CZ245)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB245,CubesRounding)","v":894},{"$f":"ROUND(BE245/DC245,HoursRounding)","v":38},{"$f":"ROUND(IF(DD245<1,1,DD245)*((DB245*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":67070},{"$f":"ROUND(IF(DD245<1,1,DD245)*((DB245*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":3605},{"$f":"DE245+DF245","v":70675}]
[2,"Plant area - see \"Waste Rock Dumps\"","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ246,5)=\"Truck\",BV246,IF(BJ246=\"Scraper Dozer\",CL246,IF(BJ246=\"Tandem Scraper\",DA246,0)))","v":0},{"$f":"IF(RIGHT(BJ246,5)=\"Truck\",BY246,IF(BJ246=\"Scraper Dozer\",CN246,IF(BJ246=\"Tandem Scraper\",DC246,0)))","v":0},0,0,{"$f":"ROUND((BD246*43560*(1/12)*BC246)/27,0)","v":0},0,0,0,0,0,{"$f":"ABS(BH246)","v":0},{"$f":"IF(BI246=0,0,ROUND(BG246/(INDEX(INDIRECT(BI246&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI246&\"TruckLoadedWeight\"),0),MATCH(IF(BK246-INDIRECT(BI246&\"TruckRollingResistance\")<0,0,BK246-INDIRECT(BI246&\"TruckRollingResistance\")),INDIRECT(BI246&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI246=0,0,ROUND(BG246/(INDEX(INDIRECT(BI246&\"TruckSpeedTable\"),MATCH(BF246,HaulMaterials,0),MATCH(IF(BK246-INDIRECT(BI246&\"TruckRollingResistance\")<0,0,BK246-INDIRECT(BI246&\"TruckRollingResistance\")),INDIRECT(BI246&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI246=0,0,ROUND(BG246/(INDEX(INDIRECT(BI246&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI246&\"TruckLoadedWeight\"),0),MATCH(IF(BK246-INDIRECT(BI246&\"TruckRollingResistance\")<0,0,BK246+INDIRECT(BI246&\"TruckRollingResistance\")),INDIRECT(BI246&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI246=0,0,ROUND(BG246/(INDEX(INDIRECT(BI246&\"TruckUHSpeedTable\"),MATCH(BF246,HaulMaterials,0),MATCH(IF(BK246-INDIRECT(BI246&\"TruckRollingResistance\")<0,0,BK246+INDIRECT(BI246&\"TruckRollingResistance\")),INDIRECT(BI246&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI246=0,0,IF(BH246>=0,BN246,BO246))","v":0},{"$f":"IF(BH246>=0,BM246,BL246)","v":0},{"$f":"BP246+BQ246","v":0},{"$f":"IF(BI246=0,0,INDIRECT(BI246&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI246=0,0,INDIRECT(BI246&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI246=0,0,INDIRECT(BI246&IF(INDIRECT(BI246&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},0,0,{"$f":"IF(BV246=0,0,ROUND((60/BV246)*INDIRECT(BI246&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI246=0,0,ROUND(BW246*BX246*TruckOperator*INDIRECT(BI246&\"TruckJobEfficiency\")*INDIRECT(BI246&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY246=0,0,ROUND(BE246/BY246,HoursRounding))","v":0},{"$f":"IF(BI246=0,0,ROUND(IF(BZ246<1,1,BZ246)*((BW246*INDIRECT(BI246&\"TruckEquipRate\"))+INDIRECT(BI246&\"LoaderEquipRate\")+INDIRECT(BI246&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI246=0,0,ROUND(IF(BZ246<1,1,BZ246)*((BW246*INDIRECT(BI246&\"TruckLaborRate\"))+INDIRECT(BI246&\"LoaderLaborRate\")+INDIRECT(BI246&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA246+CB246","v":0},{"$f":"ROUND(BG246/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK246-HaulScraperRollingResistance<0,0,BK246-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF246=0,0,ROUND(BG246/(INDEX(HaulScraperSpeedTable,MATCH(BF246,HaulMaterials,0)+1,MATCH(IF(BK246-HaulScraperRollingResistance<0,0,BK246-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG246/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK246-HaulScraperRollingResistance<0,0,BK246+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF246=0,0,ROUND(BG246/(INDEX(HaulScraperUHSpeedTable,MATCH(BF246,HaulMaterials,0),MATCH(IF(BK246-HaulScraperRollingResistance<0,0,BK246+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH246>=0,CF246,CG246)","v":0},{"$f":"IF(BH246>=0,CE246,CD246)","v":0},{"$f":"CH246+CI246","v":0},1.2,1.2,0,{"$f":"ROUND((60/(CJ246+CK246)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM246,CubesRounding)","v":0},{"$f":"IF(CN246=0,0,ROUND(BE246/CN246,HoursRounding))","v":0},611,52,{"$f":"CP246+CQ246","v":663},{"$f":"ROUND(BG246/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK246-TandemScraperRollingResistance<0,0,BK246-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF246=0,0,ROUND(BG246/(INDEX(TandemScraperSpeedTable,MATCH(BF246,HaulMaterials,0)+1,MATCH(IF(BK246-TandemScraperRollingResistance<0,0,BK246-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG246/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK246-TandemScraperRollingResistance<0,0,BK246+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF246=0,0,ROUND(BG246/(INDEX(TandemScraperUHSpeedTable,MATCH(BF246,HaulMaterials,0),MATCH(IF(BK246-TandemScraperRollingResistance<0,0,BK246+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH246>=0,CU246,CV246)","v":0},{"$f":"IF(BH246>=0,CT246,CS246)","v":0},{"$f":"CW246+CX246","v":0},1.1000000000000001,1.1000000000000001,2,{"$f":"ROUND((60/(CY246+CZ246)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB246,CubesRounding)","v":2626},{"$f":"ROUND(BE246/DC246,HoursRounding)","v":0},{"$f":"ROUND(IF(DD246<1,1,DD246)*((DB246*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DD246<1,1,DD246)*((DB246*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DE246+DF246","v":1004}]
[3,"Cyclone station pad",27878,"777G/992K/D9T",12.71,4,1042,27,4115,76143,80258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.71,1042,5.76,36,27878,"Alluvium",5000,-5,"Large","Large Truck",5,2.62,2.62,2.62,5.41,5.41,2.62,8.0300000000000011,0.7,1.1000000000000001,2.88,12.71,4,314,1042,27,76143,4115,80258,1.62,2.19,3.25,5.07,5.07,1.62,6.69,1.2,7.8900000000000006,6,1098,25,49466,3883,53349,1.62,1.62,1.95,3.74,3.74,1.62,5.36,1.1000000000000001,6.4600000000000009,4,894,31,54715,2941,57656]
[4,"Landbridge 1","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2.42,0,0,"Alluvium",0,0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[5,"Landbridge 2","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,1.31,0,0,"Alluvium",0,0,"Large","Large Truck",0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,0,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[6,"EWRSP-2B-3",3533,"777G/992K/D9T",22.130000000000003,7,1052,3,667,13218,13885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.130000000000003,1052,4.38,6,3533,"Alluvium",13179,-2.5,"Large","Large Truck",2.5,6.9,6.9,6.9,10.55,10.55,6.9,17.450000000000003,0.7,1.1000000000000001,2.88,22.130000000000003,7,181,1052,3,13218,667,13885,4.28,4.28,8.1,9.98,9.98,4.28,14.260000000000002,1.2,15.46,12,1121,3,10039,776,10815,4.28,4.28,4.58,7.31,7.31,4.28,11.59,1.1000000000000001,12.69,10,1138,3,12683,595,13278]
[7,"Disturbance around pit perimeter (approximated based on 100 ft around pit perimeter)",17133,"777G/992K/D9T",9.9200000000000017,3,1003,17,2195,38956,41151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9200000000000017,1003,21.239669421487605,6,17133,{"$f":"N107","v":"Alluvium"},5000,0,{"$f":"BD107","v":"Large"},{"$f":"O107","v":"Large Truck"},0,2.62,2.62,2.62,2.62,2.62,2.62,5.24,0.7,1.1000000000000001,2.88,9.9200000000000017,3,403,1003,17,38956,2195,41151,1.62,1.62,1.62,1.71,1.62,1.62,3.24,1.2,4.4400000000000004,3,976,18,23305,1865,25170,1.62,1.62,1.62,1.62,1.62,1.62,3.24,1.1000000000000001,4.34,2,666,26,24548,1571,26119]
[8,"GM-01 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",0,"","",4,"",0,152,2820,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.71,1042,29.33,0,0,"Alluvium",5000,-5,"Large","Large Truck",5,2.62,2.62,2.62,5.41,5.41,2.62,8.0300000000000011,0.7,1.1000000000000001,2.88,12.71,4,314,1042,0,2820,152,2972,1.62,2.19,3.25,5.07,5.07,1.62,6.69,1.2,7.8900000000000006,6,1098,0,1979,155,2134,1.62,1.62,1.95,3.74,3.74,1.62,5.36,1.1000000000000001,6.4600000000000009,4,894,0,1765,95,1860]
[9,"GM-02 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",0,"","",4,"",0,152,2820,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.71,1042,31.55,0,0,"Alluvium",5000,-5,"Large","Large Truck",5,2.62,2.62,2.62,5.41,5.41,2.62,8.0300000000000011,0.7,1.1000000000000001,2.88,12.71,4,314,1042,0,2820,152,2972,1.62,2.19,3.25,5.07,5.07,1.62,6.69,1.2,7.8900000000000006,6,1098,0,1979,155,2134,1.62,1.62,1.95,3.74,3.74,1.62,5.36,1.1000000000000001,6.4600000000000009,4,894,0,1765,95,1860]
[10,"GM-03 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",11374,"777G/992K/D9T",12.71,4,1042,11,1677,31021,32698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.71,1042,14.1,6,11374,"Alluvium",5000,-5,"Large","Large Truck",5,2.62,2.62,2.62,5.41,5.41,2.62,8.0300000000000011,0.7,1.1000000000000001,2.88,12.71,4,314,1042,11,31021,1677,32698,1.62,2.19,3.25,5.07,5.07,1.62,6.69,1.2,7.8900000000000006,6,1098,10,19786,1553,21339,1.62,1.62,1.95,3.74,3.74,1.62,5.36,1.1000000000000001,6.4600000000000009,4,894,13,22945,1233,24178]
[11,"Prepare ground for EWRSP-1 slope armor 1","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.21290174471992654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[12,"Prepare ground for EWRSP-2B slope armor 1","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,8.1129476584022045E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[13,"Prepare ground for EWRSP-2B slope armor 2","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.13930211202938475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[14,"Prepare ground for EWRSP-4 slope armor 1","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,9.5730027548209362E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[15,"Prepare ground for WRSP-1 slope armor 1","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.28698347107438016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[16,"Prepare ground for WRSP-1 slope armor 2","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.28007346189164373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[17,"Prepare ground for WRSP-1 slope armor 3","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.33535353535353535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[18,"Prepare ground for TSF slope armor 1","","","","","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0560146923783287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,0,0,0,611,52,663,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,0,944,60,1004]
[19,"Toe berm area around TSF (see User 22)",52778,"777G/992K/D9T",15.16,5,1096,48,8434,160739,169173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.16,1096,10.904499540863178,36,52778,"Alluvium",10000,0,"Large","Large Truck",0,5.24,5.24,5.24,5.24,5.24,5.24,10.48,0.7,1.1000000000000001,2.88,15.16,5,264,1096,48,160739,8434,169173,3.25,3.25,3.25,3.42,3.25,3.25,6.5,1.2,7.7,6,1125,47,92995,7299,100294,3.25,3.25,3.25,3.25,3.25,3.25,6.5,1.1000000000000001,7.6,6,1140,46,118948,5950,124898]
[]
[null,null,{"$f":"IF(SUM(C244:C264)=0,0,SUM(C244:C264))","v":146334},null,null,null,null,{"$f":"IF(SUM(H244:H264)=0,0,SUM(H244:H264))","v":138},{"$f":"IF(SUM(I244:I264)=0,0,SUM(I244:I264))","v":22269},{"$f":"IF(SUM(J244:J264)=0,0,SUM(J244:J264))","v":415961},{"$f":"IF(SUM(K244:K264)=0,0,SUM(K244:K264))","v":432286}]
[]
[]
[{"$f":"ThisSheetName(A154)&\" - \"&VLOOKUP(A269,TableTitles,2)","v":"Yards, Etc. - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters"]
[11,null,null,null,null,null,"Scarifying Costs",null,null,"Regegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Total\nSurface\nArea","Average Long Dimension (ripping distance)","Ripping/Scarifying Fleet","Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Average long distance","Final Footprint","Flat Area Width","Ripping Fleet","Fleet Size","Flat Area No. passes","Total Distance","total hours actual","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","total hours actual","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","total hours actual","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","total Flat hours - for costing","Equipment Cost","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","acres","ft",null,null,null,"ft",null,"hr","$","$","$",null,"ft",null,"hr","$","$","$",null,"ft",null,"hr","$","$","$",null,"ft",null,"hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(BB184=0,\"\",IF(Metric,ROUND(Ac2Ha*BC272,2),BC272)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA272=0,BA272=\"No\"),\"\",IF(BB272=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BB272,0),BB272)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA272=0,BA272=\"No\"),\"\",IF(BE272=0,\"Select Fleet\",IF(RIGHT(BE272,5)=\"Dozer\",INDIRECT(\"Rip\"&BF272&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),BA272=0,BA272=\"No\",ISBLANK(BE272),BB272=0,BE272=0),0,IF(BE272=\"Small Dozer\",BQ272,IF(BE272=\"Med Dozer\",BX272,IF(BE272=\"Large Dozer\",CD272,BJ272))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISTEXT(F272),BA272=\"No\",F272=0),0,IF(BE272=\"Small Dozer\",BS272,IF(BE272=\"Med Dozer\",BZ272,IF(BE272=\"Large Dozer\",CG272,IF(ISBLANK(BE272),0,BL272)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),G272=0,BA272=\"No\"),0,IF(BE272=\"Small Dozer\",BR272,IF(BE272=\"Med Dozer\",BY272,IF(BE272=\"Large Dozer\",CF272,IF(ISBLANK(BE272),\"\",BK272)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),F272=\"\"),0,IF(OR(ISNUMBER(H272),ISNUMBER(G272)),H272+G272,0))","v":0},{"$f":"IF(AND(OR(R100=\"None\",ISBLANK(R100))),0,CK272)","v":0},{"$f":"IF(J272=0,0,CJ272)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(CO272)),0,CO272)","v":0},{"$f":"IF(AND(J272=\"\",K272=\"\",L272=\"\"),0,SUM(J272:L272))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U100),U100=\"No\"),\"No\",U100)","v":"No"},{"$f":"BB35","v":0},{"$f":"BA35","v":0},{"$f":"IF(OR(BA272=\"No\",BB272=0),0,ROUND(BC272*43560/BB272,0))","v":0},{"$f":"V100","v":0},{"$f":"BE100","v":0},{"$f":"ROUND(BD272/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG272*BB272","v":0},{"$f":"ROUND((BH272/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG272*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(AND(BI272<1,BI272>0),1,ROUNDUP(BI272,HoursRounding))","v":0},{"$f":"ROUND(IF((BJ272)<1,1,(BJ272))*GraderRipEquipRate,0)","v":176},{"$f":"ROUND(IF((BJ272)<1,1,(BJ272))*GraderRipLaborRate,0)","v":26},{"$f":"BK272+BL272","v":202},{"$f":"ROUND(BD272/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BN272*BB272","v":0},{"$f":"ROUND((BO272/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN272*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BP272<1,BP272>0),1,ROUNDUP(BP272,HoursRounding))","v":0},{"$f":"ROUND(IF((BQ272)<1,1,(BQ272))*SmallDozerRipEquipRate,0)","v":89},{"$f":"ROUND(IF((BQ272)<1,1,(BQ272))*SmallDozerRipLaborRate,0)","v":26},{"$f":"BR272+BS272","v":115},{"$f":"ROUND(BD272/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU272*BB272","v":0},{"$f":"ROUND((BV272/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU272*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BW272<1,BW272>0),1,ROUNDUP(BW272,HoursRounding))","v":0},{"$f":"ROUND(IF((BX272)<1,1,(BX272))*MedDozerRipEquipRate,0)","v":123},{"$f":"ROUND(IF((BX272)<1,1,(BX272))*MedDozerRipLaborRate,0)","v":26},{"$f":"BY272+BZ272","v":149},{"$f":"ROUND(BD272/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB272*BB272","v":0},{"$f":"ROUND((CC272/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB272*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(CD272<1,CD272>0),1,ROUNDUP(CD272,HoursRounding))","v":0},{"$f":"ROUND(IF((CE272)<1,1,(CE272))*LargeDozerRipEquipRate,0)","v":146},{"$f":"ROUND(IF((CE272)<1,1,(CE272))*LargeDozerRipLaborRate,0)","v":26},{"$f":"CF272+CG272","v":172},null,{"$f":"ROUND(SeedEquipYardsFlat*C272,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(SeedLaborYardsFlat*C272,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(R100=\"None\",ISBLANK(R100)),0,ROUND(INDEX(SeedMixArray,MATCH(R100,SeedMixes,0),4)*C272,0))","v":0},{"$f":"IF(OR(S100=\"None\",ISBLANK(S100)),0,ROUND(INDEX(MulchArray,MATCH(S100,Mulches,0),4)*C272,0))","v":0},{"$f":"IF(OR(T100=\"None\",ISBLANK(T100)),0,ROUND(INDEX(FertilizerArray,MATCH(T100,Fertilizers,0),4)*C272,0))","v":0},{"$f":"IF(SUM(CL272:CN272)=0,0,SUM(CL272:CN272))","v":0},{"$f":"ROUND(CJ272+CK272+CO272,0)","v":{"$error":"#VALUE!"}}]
[1,"Plant area - concentrator area",6.95,600,"14M",6,156,1053,1209,2941,{"$f":"IF(J273=0,0,CJ273)","v":2941},3030,{"$f":"IF(AND(J273=\"\",K273=\"\",L273=\"\"),0,SUM(J273:L273))","v":8912},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",600,6.95,{"$f":"IF(OR(BA273=\"No\",BB273=0),0,ROUND(BC273*43560/BB273,0))","v":505},"Grader",{"$error":"#VALUE!"},{"$f":"ROUND(BD273/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":59},{"$f":"BG273*BB273","v":35400},{"$f":"ROUND((BH273/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG273*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":5.9},{"$f":"IF(AND(BI273<1,BI273>0),1,ROUNDUP(BI273,HoursRounding))","v":6},{"$f":"ROUND(IF((BJ273)<1,1,(BJ273))*GraderRipEquipRate,0)","v":1053},{"$f":"ROUND(IF((BJ273)<1,1,(BJ273))*GraderRipLaborRate,0)","v":156},{"$f":"BK273+BL273","v":1209},{"$f":"ROUND(BD273/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":51},{"$f":"BN273*BB273","v":30600},{"$f":"ROUND((BO273/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN273*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":6.01},{"$f":"IF(AND(BP273<1,BP273>0),1,ROUNDUP(BP273,HoursRounding))","v":7},{"$f":"ROUND(IF((BQ273)<1,1,(BQ273))*SmallDozerRipEquipRate,0)","v":620},{"$f":"ROUND(IF((BQ273)<1,1,(BQ273))*SmallDozerRipLaborRate,0)","v":182},{"$f":"BR273+BS273","v":802},{"$f":"ROUND(BD273/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":57},{"$f":"BU273*BB273","v":34200},{"$f":"ROUND((BV273/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU273*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":7.06},{"$f":"IF(AND(BW273<1,BW273>0),1,ROUNDUP(BW273,HoursRounding))","v":8},{"$f":"ROUND(IF((BX273)<1,1,(BX273))*MedDozerRipEquipRate,0)","v":986},{"$f":"ROUND(IF((BX273)<1,1,(BX273))*MedDozerRipLaborRate,0)","v":208},{"$f":"BY273+BZ273","v":1194},{"$f":"ROUND(BD273/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":47},{"$f":"CB273*BB273","v":28200},{"$f":"ROUND((CC273/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB273*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":5.54},{"$f":"IF(AND(CD273<1,CD273>0),1,ROUNDUP(CD273,HoursRounding))","v":6},{"$f":"ROUND(IF((CE273)<1,1,(CE273))*LargeDozerRipEquipRate,0)","v":873},{"$f":"ROUND(IF((CE273)<1,1,(CE273))*LargeDozerRipLaborRate,0)","v":156},{"$f":"CF273+CG273","v":1029},null,2941,2941,3030,0,0,{"$f":"IF(SUM(CL273:CN273)=0,0,SUM(CL273:CN273))","v":3030},{"$f":"ROUND(CJ273+CK273+CO273,0)","v":8912}]
[2,"Plant area - see \"Waste Rock Dumps\"","","","",0,0,0,0,0,{"$f":"IF(J274=0,0,CJ274)","v":0},0,{"$f":"IF(AND(J274=\"\",K274=\"\",L274=\"\"),0,SUM(J274:L274))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",0,0,{"$f":"IF(OR(BA274=\"No\",BB274=0),0,ROUND(BC274*43560/BB274,0))","v":0},0,0,{"$f":"ROUND(BD274/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG274*BB274","v":0},{"$f":"ROUND((BH274/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG274*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(AND(BI274<1,BI274>0),1,ROUNDUP(BI274,HoursRounding))","v":0},{"$f":"ROUND(IF((BJ274)<1,1,(BJ274))*GraderRipEquipRate,0)","v":176},{"$f":"ROUND(IF((BJ274)<1,1,(BJ274))*GraderRipLaborRate,0)","v":26},{"$f":"BK274+BL274","v":202},{"$f":"ROUND(BD274/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BN274*BB274","v":0},{"$f":"ROUND((BO274/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN274*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BP274<1,BP274>0),1,ROUNDUP(BP274,HoursRounding))","v":0},{"$f":"ROUND(IF((BQ274)<1,1,(BQ274))*SmallDozerRipEquipRate,0)","v":89},{"$f":"ROUND(IF((BQ274)<1,1,(BQ274))*SmallDozerRipLaborRate,0)","v":26},{"$f":"BR274+BS274","v":115},{"$f":"ROUND(BD274/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU274*BB274","v":0},{"$f":"ROUND((BV274/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU274*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(BW274<1,BW274>0),1,ROUNDUP(BW274,HoursRounding))","v":0},{"$f":"ROUND(IF((BX274)<1,1,(BX274))*MedDozerRipEquipRate,0)","v":123},{"$f":"ROUND(IF((BX274)<1,1,(BX274))*MedDozerRipLaborRate,0)","v":26},{"$f":"BY274+BZ274","v":149},{"$f":"ROUND(BD274/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB274*BB274","v":0},{"$f":"ROUND((CC274/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB274*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(AND(CD274<1,CD274>0),1,ROUNDUP(CD274,HoursRounding))","v":0},{"$f":"ROUND(IF((CE274)<1,1,(CE274))*LargeDozerRipEquipRate,0)","v":146},{"$f":"ROUND(IF((CE274)<1,1,(CE274))*LargeDozerRipLaborRate,0)","v":26},{"$f":"CF274+CG274","v":172},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,{"$f":"IF(SUM(CL274:CN274)=0,0,SUM(CL274:CN274))","v":0},{"$f":"ROUND(CJ274+CK274+CO274,0)","v":{"$error":"#VALUE!"}}]
[3,"Cyclone station pad",5.76,"","",0,0,0,0,2437,2437,2511,7385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",500,5.76,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,2437,2437,2511,0,0,2511,7385]
[4,"Landbridge 1",2.42,300,"14M",3,78,527,605,1024,1024,1055,3103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",300,2.42,351,"Grader",{"$error":"#VALUE!"},41,12300,2.2000000000000002,3,527,78,605,36,10800,2.2000000000000002,3,266,78,344,40,12000,2.56,3,370,78,448,33,9900,2.0099999999999998,3,437,78,515,null,1024,1024,1055,0,0,1055,3103]
[5,"Landbridge 2",1.31,200,"14M",2,52,351,403,554,554,571,1679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",200,1.31,285,"Grader",{"$error":"#VALUE!"},34,6800,1.3,2,351,52,403,29,5800,1.22,2,177,52,229,32,6400,1.41,2,247,52,299,27,5400,1.1399999999999999,2,291,52,343,null,554,554,571,0,0,571,1679]
[6,"EWRSP-2B-3",4.38,"","",0,0,0,0,1853,1853,1910,5616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",400,4.38,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,1853,1853,1910,0,0,1910,5616]
[7,"Disturbance around pit perimeter (approximated based on 100 ft around pit perimeter)",21.239669421487605,1000,"14M",18,467,3160,3627,8987,8987,9260,27234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",1000,21.239669421487605,925,{"$f":"V107","v":"Grader"},{"$f":"BE107","v":{"$error":"#VALUE!"}},109,109000,17.5,18,3160,467,3627,94,94000,18.190000000000001,19,1682,493,2175,105,105000,21.37,22,2713,571,3284,87,87000,16.84,17,2475,441,2916,null,8987,8987,9260,0,0,9260,27234]
[8,"GM-01 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",29.33,1100,"14M",25,649,4390,5039,12411,12411,12787,37609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",1100,29.33,1161,"Grader",{"$error":"#VALUE!"},137,150700,24.1,25,4390,649,5039,118,129800,25.08,26,2302,675,2977,131,144100,29.27,30,3699,779,4478,109,119900,23.16,24,3494,623,4117,null,12411,12411,12787,0,0,12787,37609]
[9,"GM-02 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",31.55,1200,"14M",26,675,4565,5240,13350,13350,13755,40455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",1200,31.55,1145,"Grader",{"$error":"#VALUE!"},135,162000,25.8,26,4565,675,5240,116,139200,26.85,27,2391,701,3092,130,156000,31.64,32,3946,831,4777,107,128400,24.76,25,3640,649,4289,null,13350,13350,13755,0,0,13755,40455]
[10,"GM-03 ftprnt & assoc. disturb. (stockpile expended) (GM per Rec Plan Table E-1)",14.1,800,"14M",12,312,2107,2419,5966,5966,6147,18079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",800,14.1,768,"Grader",{"$error":"#VALUE!"},90,72000,11.7,12,2107,312,2419,78,62400,12.14,13,1151,337,1488,87,69600,14.24,15,1850,389,2239,72,57600,11.21,12,1747,312,2059,null,5966,5966,6147,0,0,6147,18079]
[11,"Prepare ground for EWRSP-1 slope armor 1",0.21290174471992654,"","",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",100,0.21290174471992654,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,90,90,0,0,0,0,180]
[12,"Prepare ground for EWRSP-2B slope armor 1",8.1129476584022045E-2,"","",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",100,8.1129476584022045E-2,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,34,34,0,0,0,0,68]
[13,"Prepare ground for EWRSP-2B slope armor 2",0.13930211202938475,"","",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",100,0.13930211202938475,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,59,59,0,0,0,0,118]
[14,"Prepare ground for EWRSP-4 slope armor 1",9.5730027548209362E-2,"","",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",100,9.5730027548209362E-2,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,41,41,0,0,0,0,82]
[15,"Prepare ground for WRSP-1 slope armor 1",0.28698347107438016,"","",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",100,0.28698347107438016,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,121,121,0,0,0,0,242]
[16,"Prepare ground for WRSP-1 slope armor 2",0.28007346189164373,"","",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",100,0.28007346189164373,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,119,119,0,0,0,0,238]
[17,"Prepare ground for WRSP-1 slope armor 3",0.33535353535353535,"","",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",100,0.33535353535353535,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,142,142,0,0,0,0,284]
[18,"Prepare ground for TSF slope armor 1",2.0560146923783287,"","",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",300,2.0560146923783287,0,0,0,0,0,0,0,176,26,202,0,0,0,0,89,26,115,0,0,0,0,123,26,149,0,0,0,0,146,26,172,null,870,870,0,0,0,0,1740]
[19,"Toe berm area around TSF (see User 22)",10.904499540863178,700,"14M",10,260,1756,2016,4614,4614,4754,13982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes",700,10.904499540863178,679,"Grader",{"$error":"#VALUE!"},80,56000,9.1999999999999993,10,1756,260,2016,69,48300,9.44,10,885,260,1145,77,53900,11.07,12,1480,312,1792,64,44800,8.75,9,1310,234,1544,null,4614,4614,4754,0,0,4754,13982]
[]
[null,null,{"$f":"IF(SUM(C272:C292)=0,0,SUM(C272:C292))","v":131.43165748393022},null,null,{"$f":"IF(SUM(F272:F292)=0,0,SUM(F272:F292))","v":102},2649,17909,20558,54137,54137,55780,164054]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50 min/hr equipment availability"]

{"sheet":"Landfills","index":18,"n_rows":135,"n_cols":191,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Landfills - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Grading Costs",{"$f":"K92","v":0},{"$f":"L92","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover 1 Placement Cost",{"$f":"O101+S101+V101","v":0},{"$f":"P101+R101+T101+W101","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Cover 2 Placement Cost",{"$f":"O112+S112+V112","v":0},{"$f":"P112+R112+T112+W112","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"I123","v":0},{"$f":"J123","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"G132","v":0},{"$f":"H132","v":0},"N/A",{"$f":"SUM(C16:E16)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C16)","v":0},{"$f":"SUM(D12:D16)","v":0},null,{"$f":"SUM(F12:F16)","v":0}]
[null,"Revegetation Cost",{"$f":"J132","v":0},{"$f":"K132","v":0},{"$f":"L132","v":0},{"$f":"SUM(C18:E18)","v":0}]
[null,"TOTALS",{"$f":"SUM(C17:C18)","v":0},{"$f":"SUM(D17:D18)","v":0},{"$f":"SUM(E17:E18)","v":0},{"$f":"F17+F18","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
[{"$f":"ThisSheetName(A1)&\" - \"&VLOOKUP(A30,TableTitles,2)","v":"Landfills - User Input"},null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[3,"Facility Description",null,null,null,null,null,null,null,"Physical",null,null,"Cover 1",null,null,"Cover 2",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical",null,null,"Cover 1",null,null,"Cover 2",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Haul Distance to Placement Location (2)","Slope to Placement Location","Cover Thickness","Haul Distance to Placement Location (2)","Slope to Placement Location","Growth \nMedia \nThickness","Haul Distance to Placement","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area","Average Flat Area Long Dimension (ripping distance)","Regrade Volume\n(calculated elsewhere)","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Cover Thickness","Distance \nfrom\nCover\nBorrow Area","Slope from \nFacility to \nBorrow Area","Growth \nMedia \nThickness","Distance \nfrom \nGrowth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cy","in","ft","% grade","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A33) - ROW($A$32)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(O33)>20,ABS(U33)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(Ha2Ac*J33,3),J33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K33,0),K33)","v":0},{"$f":"IF(ISBLANK(L33),0,IF(Metric,ROUND(M3_2_CY*L33,0),L33))","v":0},{"$f":"IF(Metric,ROUND(mm2in*M33,0),M33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N33,0),N33)","v":0},{"$f":"O33","v":0},{"$f":"IF(Metric,ROUND(mm2in*P33,0),P33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q33,0),Q33)","v":0},{"$f":"R33","v":0},{"$f":"IF(Metric,ROUND(mm2in*S33,0),S33)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*T33,0),T33)","v":0},{"$f":"U33","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Input distance from crusher to placement location if material to be crushed, screened or compacted"]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[]
[]
[]
[]
[]
[{"$f":"ThisSheetName(A17)&\" - \"&VLOOKUP(A46,TableTitles,2)","v":"Landfills - User Input (Cont.)"}]
[4,"Facility Description","Cover 1 - Crushing & Screening",null,null,null,null,null,null,null,null,"Cover 2 - Crushing & Screening",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover 1",null,null,null,null,"Cover 2"]
[null,"Description\n(required)","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size","Crush\nMaterial","\nScreen\nMaterial","Loss to Crushing/\nScreening","Haul Distance to Crusher (1)","Slope \nfrom \nCover Borrow","Haul to Crusher Fleet (2)","Compact\nAfter \nPlacement?","Cycle Time Override","Maximum\nFleet Size",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher","Haul (long or short)","Fleet error","Crusher Haul Fleet","Distance to Crusher","Slope to Crusher"]
[-1,null,"(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)","(select)","(select)","%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(select)","(select)","(user override)","(user override)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","% grade",null,null,null,"ft","% grade"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(P49)>20,ABS(P49)>20,ABS(P49)>20,ABS(P49)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(F49),0,IF(F49<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA49=\"ShortHaul\",RIGHT(H49,6)<>\"Loader\"),AND(BA49=\"LongHaul\",RIGHT(H49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(H49),0,LEFT(H49,SEARCH(\" \",H49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*F49,0),F49)","v":0},{"$f":"G49","v":0},{"$f":"IF(ISBLANK(O49),0,IF(O49<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BF49=\"ShortHaul\",RIGHT(Q49,6)<>\"Loader\"),AND(BF49=\"LongHaul\",RIGHT(Q49,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(Q49),0,LEFT(Q49,SEARCH(\" \",Q49)-1))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*O49,0),O49)","v":0},{"$f":"P49","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Input distance to crusher if material to be crushed"]
[null,"  2. if distance from borrow <820 ft (250 m) must select loader fleet"]
[]
[{"$f":"ThisSheetName(A30)&\" - \"&VLOOKUP(A57,TableTitles,2)","v":"Landfills - User Input (Cont.)"},null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[4,null,"Grading",null,null,"Cover 1",null,null,null,"Cover 2",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Dozing Material Condition","Dozing\nMaterial\nType","Grading Equipment Fleet","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Material Type","Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grading Fleet","Cover 1 Truck Fleet","Cover 2 Truck Fleet","GrowthMed truck fleet","Grading"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E60=\"Medium\",\"Med\",E60)","v":0},{"$f":"IF(ISBLANK(G60),0,LEFT(G60,SEARCH(\" \",G60)-1))","v":0},{"$f":"IF(ISBLANK(K60),0,LEFT(K60,SEARCH(\" \",K60)-1))","v":0},{"$f":"IF(ISBLANK(O60),0,LEFT(O60,SEARCH(\" \",O60)-1))","v":0},{"$f":"IF(ISBLANK(V60),0,LEFT(V60,SEARCH(\" \",V60)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Landfills - Assumptions & Calculations"}]
[]
[null,"Dozing, Ripping/Scarifying & Revegetation Calculations",null,null,null,null,null,null,null," "]
[]
[null,"Dozing:"]
[null,{"$f":"IF(Metric, \"Dozing distance =  2/3 of the 180 m maximum from Catepillar Handbook or 120 m\",\"Dozing distance =  2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet\")","v":"Dozing distance =  2/3 of the 600 feet maximum from Catepillar Handbook or 400 feet"}]
[null,"Assumes flat push (grade correction factor = 1)"]
[null,"Minimum 1 hr per area"]
[]
[null,"Ripping:"]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"Minimum 1 hr per area"]
[]
[null,"Revegetation:"]
[null,{"$f":"IF(Metric,\"Minimum 0.4 ha revegetation crew time per area\",\"Minimum 1 acre revegetation crew time per area\")","v":"Minimum 1 acre revegetation crew time per area"}]
[]
[]
["Landfills - Regrading Costs"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\") x (Slot/Side-by-Side)\"))","v":"Productivity = Dozer Productivity x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83) x (Slot/Side-by-Side)"}]
[null,"Description\n(required)","Regrading Volume","Dozing Distance (see above)","Regrading Fleet","Uncorrected Dozer Productivity","Dozing Material","Density Correction","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description\n(required)","Dozing Distance \n(see above)","Regrading Volume","Uncorrected Dozer Productivity","Dozing \nMaterial","Density Correction","Side-by-Side or Slot Dozing","Altitude deration","Total Hourly Productivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Regrading Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","cy","cy/hr",null,null,null,null,"cy/hr","hr","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(BC33),BC90=0),\"\",IF(Metric,ROUND(CY_2_M3*BC90,0),BC90))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),\"\",IF(AND(ISBLANK(BA33),ISBLANK(BB33),ISBLANK(BC33)),\"Landfill Info!\",IF(Metric,ROUND(Ft2M*BB90,0),BB90)))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\",C90=0),\"\",IF(ISBLANK(E60),\"Select Fleet\",INDIRECT(BA60&\"Dozer\")))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),\"\",IF(ISBLANK(E60),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BD90,0),BD90)))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),\"\",IF(ISBLANK(C60),\"Dozing Material!\",BE90))","v":""},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),\"\",IF(ISBLANK(D60),\"Material Type!\",BF90))","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(ISBLANK(E60),\"Select Fleet\",IF(ISERR(BI90),\"\",IF(Metric,ROUND(CY_2_M3*BI90,0),BI90))))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISERR(BJ90)),0,IF(ISBLANK(E60),\"Select Fleet\",BJ90))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(E60),ISERR(BK90)),0,BK90)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(E60),ISERR(BL90)),0,BL90)","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=\"\"),0,IF(ISBLANK(E60),\"Select Fleet\",IF(ISERR(BD90),0,BM90)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ISBLANK(B33),0,IF(ROUND(BA33*43560/BB33,0)>TailingsMaxDozingDist,TailingsMaxDozingDist,ROUND(BA33*43560/BB33,0)))","v":0},{"$f":"IF(ISBLANK(B33),0,IF(ISBLANK(BC33),0,BC33))","v":0},{"$f":"IF(OR(ISBLANK(B33),BC90=0),0,ROUND(HLOOKUP(INDIRECT(E60&\"Dozer\"),DozerProductionArray,13,FALSE)*BB90^HLOOKUP(INDIRECT(E60&\"Dozer\"),DozerProductionArray,14,FALSE),CubesRounding))","v":0},{"$f":"IF(ISBLANK(B33),0,C60)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(D60)),0,VLOOKUP(D60,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B33),0,IF(F60=\"Yes\",Slot_Dozing,1))","v":0},{"$f":"IF(OR(ISBLANK(B33),BC90=0),0,HLOOKUP(INDIRECT(E60&\"Dozer\"),DozerSpecifications,8,FALSE))","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=0,ISBLANK(C90)),0,ROUND(F90*H90*G90*Dozer_Job_Efficiency*Dozer_Operator*BH90,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=0,ISBLANK(C90)),0,IF(C90/I90<1,1,ROUND(C90/I90,HoursRounding)))","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=0,ISBLANK(C90)),0,ROUND(J90*INDIRECT(BA60&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(OR(ISBLANK(B33),C90=0,ISBLANK(C90)),0,ROUND(J90*INDIRECT(BA60&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(ISBLANK(B33),0,SUM(K90:L90))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C90:C91)=0,0,SUM(C90:C91))","v":0},null,null,null,null,null,null,{"$f":"IF(SUM(J90:J91)=0,0,SUM(J90:J91))","v":0},{"$f":"IF(SUM(K90:K91)=0,0,SUM(K90:K91))","v":0},{"$f":"IF(SUM(L90:L91)=0,0,SUM(L90:L91))","v":0},{"$f":"IF(SUM(M90:M91)=0,0,SUM(M90:M91))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A67)&\" - \"&VLOOKUP(A96,TableTitles,2)","v":"Landfills - Cover 1 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[8,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"From Crusher",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Thickness ","Final  Area","Cover Volume","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","acres",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),CB99=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB99),0),CB99))","v":0},{"$f":"IF(OR(ISBLANK(B33)),0,IF(Metric,ROUND(CY_2_M3*(CC99),0),CC99))","v":0},{"$f":"IF(OR(ISBLANK(B33),C99=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",IF(RIGHT(BI99,6)=\"Loader\",INDIRECT(BH99&\"CrusherLoader\"),IF(RIGHT(BI99,5)=\"Truck\",INDIRECT(BH99&\"Truck\")&\"/\"&INDIRECT(BH99&\"Loader\")&\"/\"&INDIRECT(BH99&\"CrusherLoader\"),IF(BH99=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH99=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C99=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",BL99))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C99=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",BK99))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C99=0),\"\",IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM99,0),BM99)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C99=0),0,IF(OR(ISBLANK(F49),ISBLANK(G49)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(OR(BJ99<>0,BI99=0),\"Select Fleet\",BN99))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0),\"\",IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",IF(RIGHT(BT99,5)=\"Truck\",INDIRECT(BS99&\"Truck\")&\"/\"&INDIRECT(BS99&\"Loader\")&\"/\"&INDIRECT(BS99&\"TruckDozer\"),IF(BS99=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS99=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D99=0),\"\",IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",BV99))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D99=0),\"\",IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",BU99))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D99=0),\"\",IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW99,0),BW99)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D99=0),0,IF(OR(ISBLANK(N33),ISBLANK(O33)),\"Haul Info\",IF(BD99=0,\"Select Material\",IF(BT99=0,\"Select Fleet\",BX99))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(F49),ISBLANK(G49),I99=0),0,BO99)","v":0},{"$f":"IF(OR(ISBLANK(B33),O99=0),0,BP99)","v":0},{"$f":"IF(OR(ISBLANK(B33),C99=0,O99=0),0,SUM(O99:P99))","v":0},{"$f":"IF(OR(ISBLANK(B33),C99=0,O99=\"\",),0,IF(C49=\"Yes\",CD99,0)+IF(D49=\"Yes\",CE99,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,ISBLANK(F60),ISBLANK(G60),OR(ISBLANK(I49),I49=\"No\")),0,D99*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,S99=0),0,D99*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B33),S99=\"\",D99=0),0,SUM(S99:T99))","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,ISBLANK(F60),ISBLANK(G60)),0,BY99)","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,V99=0),0,BZ99)","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,V99=\"\"),0,SUM(V99:W99))","v":0},{"$f":"IF(OR(ISBLANK(B33),D99=0,V99=\"\"),0,Q99+R99+U99+X99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD33","v":0},{"$f":"BA33","v":0},{"$f":"ROUND((BB99*43620*(1/12)*BA99)/27,0)","v":0},{"$f":"F60","v":0},{"$f":"BD49","v":0},{"$f":"BE49","v":0},{"$f":"BA49","v":0},{"$f":"BC49","v":0},{"$f":"IF(OR(D99=0,D99=\"\"),0,H49)","v":0},{"$f":"BB49","v":0},{"$f":"IF(RIGHT(BI99,5)=\"Truck\",DB99,IF(BI99=\"Scraper Dozer\",DR99,IF(BI99=\"Tandem Scraper\",EG99,IF(RIGHT(BI99,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DA99,IF(BI99=\"Scraper Dozer\",DQ99,IF(BI99=\"Tandem Scraper\",EF99,0))),CJ99)","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DD99,IF(BI99=\"Scraper Dozer\",DS99,IF(BI99=\"Tandem Scraper\",EH99,0))),CL99)","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DD99,IF(BI99=\"Scraper Dozer\",DT99,IF(BI99=\"Tandem Scraper\",EI99,0))),CM99)","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DG99,IF(BI99=\"Scraper Dozer\",DV99,IF(BI99=\"Tandem Scraper\",EK99,0))),CO99)","v":0},{"$f":"IF(BG99=\"LongHaul\",IF(RIGHT(BI99,5)=\"Truck\",DF99,IF(BI99=\"Scraper Dozer\",DU99,IF(BI99=\"Tandem Scraper\",EJ99,0))),CN99)","v":0},{"$f":"BE33","v":0},{"$f":"BF33","v":0},{"$f":"BB60","v":0},{"$f":"IF(OR(D99=0,D99=\"\",),0,G60)","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",EY99,IF(BT99=\"Scraper Dozer\",FO99,IF(BT99=\"Tandem Scraper\",GD99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",EX99,IF(BT99=\"Scraper Dozer\",FN99,IF(BT99=\"Tandem Scraper\",GC99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",FA99,IF(BT99=\"Scraper Dozer\",FP99,IF(BT99=\"Tandem Scraper\",GE99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",FB99,IF(BT99=\"Scraper Dozer\",FQ99,IF(BT99=\"Tandem Scraper\",GF99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",FD99,IF(BT99=\"Scraper Dozer\",FS99,IF(BT99=\"Tandem Scraper\",GH99,0)))","v":0},{"$f":"IF(RIGHT(BT99,5)=\"Truck\",FC99,IF(BT99=\"Scraper Dozer\",FR99,IF(BT99=\"Tandem Scraper\",GG99,0)))","v":0},{"$f":"BB99","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(C49),C49=\"No\"),OR(ISBLANK(D49),D49=\"No\")),ISBLANK(BC99)),0,ROUND(BC99/IF(ISBLANK(E49),1,(1-E49)),0))","v":0},{"$f":"BC99","v":0},{"$f":"C99*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C99*Screening","v":0},{"$f":"ABS(BF99)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",(ROUND(Ft2M*BE99,0)*INDEX(LoaderTravelEmptyArray,MATCH(E99,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E99,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",(ROUND(Ft2M*BE99,0)*INDEX(LoaderTravelLoadedArray,MATCH(E99,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E99,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E99,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(J49),NOT(ISNUMBER(J49)),J49=\"\"),IF(RIGHT(BI99,6)=\"Loader\",ROUND(SUM(CG99:CI99),2),0),J49)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E99,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",ROUND(60/CJ99*CK99,0),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",ROUND(CB99/CL99,0),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",ROUND(IF(CM99<1,1,(CM99))*INDIRECT(BH99&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",ROUND(IF(CM99<1,1,(CM99))*INDIRECT(BH99&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI99,6)=\"Loader\",CN99+CO99,0)","v":0},{"$f":"IF(BH99=0,0,ROUND(BE99/(INDEX(INDIRECT(BH99&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH99&\"TruckLoadedWeight\"),0),MATCH(IF($CF99-INDIRECT(BH99&\"TruckRollingResistance\")<0,0,$CF99-INDIRECT(BH99&\"TruckRollingResistance\")),INDIRECT(BH99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH99=0,0,ROUND(BE99/(INDEX(INDIRECT(BH99&\"TruckSpeedTable\"),MATCH(BD99,HaulMaterials,0),MATCH(IF(CF99-INDIRECT(BH99&\"TruckRollingResistance\")<0,0,CF99-INDIRECT(BH99&\"TruckRollingResistance\")),INDIRECT(BH99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH99=0,0,ROUND(BE99/(INDEX(INDIRECT(BH99&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH99&\"TruckLoadedWeight\"),0),MATCH(IF(CF99-INDIRECT(BH99&\"TruckRollingResistance\")<0,0,CF99+INDIRECT(BH99&\"TruckRollingResistance\")),INDIRECT(BH99&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH99=0,0,ROUND(BE99/(INDEX(INDIRECT(BH99&\"TruckSpeedTable\"),MATCH(BD99,HaulMaterials,0),MATCH(IF(CF99-INDIRECT(BH99&\"TruckRollingResistance\")<0,0,CF99-INDIRECT(BH99&\"TruckRollingResistance\")),INDIRECT(BH99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR99>=0,CS99,CT99)","v":0},{"$f":"IF(BR99>=0,CR99,CQ99)","v":0},{"$f":"CU99+CV99","v":0},{"$f":"IF(BH99=0,0,INDIRECT(BH99&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH99=0,0,INDIRECT(BH99&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH99=0,0,INDIRECT(BH99&IF(INDIRECT(BH99&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(J49),NOT(ISNUMBER(J49)),J49=\"\"),SUM(CW99:CZ99),J49)","v":0},{"$f":"IF(CZ99=0,0,IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),IF((DA99-CZ99)/CZ99<=1,2,ROUNDUP((DA99-CZ99)/CZ99,0)),K49))","v":0},{"$f":"IF(BH99=0,0,ROUND((60/DA99)*INDIRECT(BH99&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH99=0,0,ROUND(DB99*DC99*TruckOperator*INDIRECT(BH99&\"TruckJobEfficiency\")*INDIRECT(BH99&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD99=0,0,IF(ROUND(CB99/DD99,HoursRounding)<1,1,ROUND(CB99/DD99,HoursRounding)))","v":0},{"$f":"IF(BH99=0,0,ROUND(IF(DE99<1,1,(DE99))*((DB99*INDIRECT(BH99&\"TruckEquipRate\"))+INDIRECT(BH99&\"LoaderEquipRate\")+INDIRECT(BH99&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH99=0,0,ROUND(IF(DE99<1,1,(DE99))*((DB99*INDIRECT(BH99&\"TruckLaborRate\"))+INDIRECT(BH99&\"LoaderLaborRate\")+INDIRECT(BH99&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF99+DG99","v":0},{"$f":"ROUND(BE99/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF99-HaulScraperRollingResistance<0,0,CF99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BE99/(INDEX(HaulScraperSpeedTable,MATCH(BD99,HaulMaterials,0)+1,MATCH(IF(CF99-HaulScraperRollingResistance<0,0,CF99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE99/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF99-HaulScraperRollingResistance<0,0,CF99+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BE99/(INDEX(HaulScraperUHSpeedTable,MATCH(BD99,HaulMaterials,0),MATCH(IF(CF99-HaulScraperRollingResistance<0,0,CF99+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF99>=0,DK99,DL99)","v":0},{"$f":"IF(BF99>=0,DJ99,DI99)","v":0},{"$f":"DM99+DN99","v":0},{"$f":"IF(D99=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(J49),NOT(ISNUMBER(J49)),J49=\"\"),SUM(DO99:DP99),J49)","v":0},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),ROUNDUP(DO99/DP99,0),K49)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO99+DP99)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR99,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS99=0,0,IF(ROUND(CB99/DS99,HoursRounding)<1,1,ROUND(CB99/DS99,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT99<1,1,DT99)*((DR99*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT99<1,1,DT99)*((DR99*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU99+DV99","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE99/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF99-TandemScraperRollingResistance<0,0,CF99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BE99/(INDEX(TandemScraperSpeedTable,MATCH(BD99,HaulMaterials,0)+1,MATCH(IF(CF99-TandemScraperRollingResistance<0,0,CF99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE99/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF99-TandemScraperRollingResistance<0,0,CF99+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BE99/(INDEX(TandemScraperUHSpeedTable,MATCH(BD99,HaulMaterials,0),MATCH(IF(CF99-TandemScraperRollingResistance<0,0,CF99+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF99>=0,DZ99,EA99)","v":0},{"$f":"IF(BF99>=0,DY99,DX99)","v":0},{"$f":"EB99+EC99","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(J49),NOT(ISNUMBER(J49)),J49=\"\"),SUM(ED99:EE99),J49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(K49),NOT(ISNUMBER(K49)),K49=\"\"),IF(TRUNC(ED99/EE99,0)<2,2,TRUNC(ED99/EE99,0)+IF(MOD(TRUNC(ED99/EE99,0),2),1,0)),K49+IF(MOD(K49,2)>0,1))","v":2},{"$f":"ROUND((60/(ED99+EE99)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG99,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB99/EH99,HoursRounding)<1,1,ROUND(CB99/EH99,HoursRounding))","v":1},{"$f":"ROUND(IF(EI99<1,1,EI99)*((EG99*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EI99<1,1,EI99)*((EG99*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EJ99+EK99","v":1004},{"$f":"ABS(BR99)","v":0},{"$f":"IF(BS99=0,0,ROUND(BQ99/(INDEX(INDIRECT(BS99&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS99&\"TruckLoadedWeight\"),0),MATCH(IF(EM99-INDIRECT(BS99&\"TruckRollingResistance\")<0,0,EM99-INDIRECT(BS99&\"TruckRollingResistance\")),INDIRECT(BS99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS99=0,0,ROUND(BQ99/(INDEX(INDIRECT(BS99&\"TruckSpeedTable\"),MATCH(BD99,HaulMaterials,0),MATCH(IF(EM99-INDIRECT(BS99&\"TruckRollingResistance\")<0,0,EM99-INDIRECT(BS99&\"TruckRollingResistance\")),INDIRECT(BS99&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS99=0,0,ROUND(BQ99/(INDEX(INDIRECT(BS99&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS99&\"TruckLoadedWeight\"),0),MATCH(IF(EM99-INDIRECT(BS99&\"TruckRollingResistance\")<0,0,EM99+INDIRECT(BS99&\"TruckRollingResistance\")),INDIRECT(BS99&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS99=0,0,ROUND(BQ99/(INDEX(INDIRECT(BS99&\"TruckUHSpeedTable\"),MATCH(BD99,HaulMaterials,0),MATCH(IF(EM99-INDIRECT(BS99&\"TruckRollingResistance\")<0,0,EM99+INDIRECT(BS99&\"TruckRollingResistance\")),INDIRECT(BS99&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR99>=0,EP99,EQ99)","v":0},{"$f":"IF(BR99>=0,EO99,EN99)","v":0},{"$f":"ER99+ES99","v":0},{"$f":"IF(BS99=0,0,INDIRECT(BS99&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS99=0,0,INDIRECT(BS99&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS99=0,0,INDIRECT(BS99&IF(INDIRECT(BS99&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H60),NOT(ISNUMBER(H60)),H60=\"\"),SUM(ET99:EW99),H60)","v":0},{"$f":"IF(EW99=0,0,IF(OR(ISBLANK(I60),NOT(ISNUMBER(I60)),I60=\"\"),IF((EX99-EW99)/EW99<=1,2,ROUNDUP((EX99-EW99)/EW99,0)),I60))","v":0},{"$f":"IF(BS99=0,0,ROUND((60/EX99)*INDIRECT(BS99&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS99=0,0,ROUND(EY99*EZ99*TruckOperator*INDIRECT(BS99&\"TruckJobEfficiency\")*INDIRECT(BS99&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FA99=0,0,IF(ROUND(CC99/FA99,HoursRounding)<1,1,ROUND(CC99/FA99,HoursRounding)))","v":0},{"$f":"IF(BS99=0,0,ROUND(IF(FB99<1,1,(FB99))*((EY99*INDIRECT(BS99&\"TruckEquipRate\"))+INDIRECT(BS99&\"LoaderEquipRate\")+INDIRECT(BS99&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS99=0,0,ROUND(IF(FB99<1,1,(FB99))*((EY99*INDIRECT(BS99&\"TruckLaborRate\"))+INDIRECT(BS99&\"LoaderLaborRate\")+INDIRECT(BS99&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC99+FD99","v":0},{"$f":"ROUND(BQ99/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM99-HaulScraperRollingResistance<0,0,EM99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BQ99/(INDEX(HaulScraperSpeedTable,MATCH(BD99,HaulMaterials,0)+1,MATCH(IF(EM99-HaulScraperRollingResistance<0,0,EM99-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ99/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM99-HaulScraperRollingResistance<0,0,EM99+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BQ99/(INDEX(HaulScraperUHSpeedTable,MATCH(BD99,HaulMaterials,0),MATCH(IF(EM99-HaulScraperRollingResistance<0,0,EM99+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR99>=0,FH99,FI99)","v":0},{"$f":"IF(BR99>=0,FG99,FF99)","v":0},{"$f":"FJ99+FK99","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(H60),NOT(ISNUMBER(H60)),H60=\"\"),SUM(FL99:FM99),H60)","v":1.2},{"$f":"IF(OR(ISBLANK(I60),NOT(ISNUMBER(I60)),I60=\"\"),ROUNDUP(FL99/FM99,0),I60)","v":0},{"$f":"ROUND((60/(FL99+FM99)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO99,CubesRounding)","v":0},{"$f":"IF(FP99=0,0,IF(ROUND(CC99/FP99,HoursRounding)<1,1,ROUND($CC99/FP99,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ99<1,1,FQ99)*((FO99*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(FQ99<1,1,FQ99)*((FO99*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"FR99+FS99","v":663},{"$f":"ROUND(BQ99/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM99-TandemScraperRollingResistance<0,0,EM99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BQ99/(INDEX(TandemScraperSpeedTable,MATCH(BD99,HaulMaterials,0)+1,MATCH(IF(EM99-TandemScraperRollingResistance<0,0,EM99-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ99/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM99-TandemScraperRollingResistance<0,0,EM99+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD99=0,0,ROUND(BQ99/(INDEX(TandemScraperUHSpeedTable,MATCH(BD99,HaulMaterials,0),MATCH(IF(EM99-TandemScraperRollingResistance<0,0,EM99+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR99>=0,FW99,FX99)","v":0},{"$f":"IF(BR99>=0,FV99,FU99)","v":0},{"$f":"FY99+FZ99","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(H60),NOT(ISNUMBER(H60)),H60=\"\"),SUM(GA99:GB99),H60)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I60),NOT(ISNUMBER(I60)),I60=\"\"),IF(TRUNC(GA99/GB99,0)<2,2,TRUNC(GA99/GB99,0)+IF(MOD(TRUNC(GA99/GB99,0),2),1,0)),I60+IF(MOD(I60,2)>0,1))","v":2},{"$f":"ROUND((60/(GA99+GB99)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD99,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC99/GE99,HoursRounding)<1,1,ROUND(CC99/GE99,HoursRounding))","v":1},{"$f":"ROUND(IF(GF99<1,1,GF99)*((GD99*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GF99<1,1,GF99)*((GD99*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GG99+GH99","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C99:C100)=0,0,SUM(C99:C100))","v":0},{"$f":"IF(SUM(D99:D100)=0,0,SUM(D99:D100))","v":0},null,null,null,null,{"$f":"IF(SUM(I99:I100)=0,0,SUM(I99:I100))","v":0},null,null,null,null,{"$f":"IF(SUM(N99:N100)=0,0,SUM(N99:N100))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A80)&\" - \"&VLOOKUP(A107,TableTitles,2)","v":"Landfills - Cover 2 Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrow to Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[9,null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Placement Parameters",null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,"From Crusher",null,null,null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,null,null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","No. of Trucks/ Scrapers","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Thickness ","Final Area","Total Cover Volume","Material Type","Distance to Crusher","Slope to Crusher","Haul (long or short)","Crusher Haul Fleet Size","Haul Fleet","Fleet Error","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Distance to Placement","Slope to Placement","Placement Haul Fleet","Haul Fleet","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,"LCM/hr","hrs",null,"min",null,"LCM/hr","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","acres",null,null,"ft","% grade",null,null,null,null,null,"min","LCY/hr",null,"$","$","ft","% grade",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),CB110=\"\"),0,IF(Metric,ROUND(CY_2_M3*(CB110),0),CB110))","v":0},{"$f":"IF(OR(ISBLANK(B33)),0,IF(Metric,ROUND(CY_2_M3*(CC110),0),CC110))","v":0},{"$f":"IF(OR(ISBLANK(B33),C110=0),\"\",IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",IF(RIGHT(BI110,6)=\"Loader\",INDIRECT(BH110&\"CrusherLoader\"),IF(RIGHT(BI110,5)=\"Truck\",INDIRECT(BH110&\"Truck\")&\"/\"&INDIRECT(BH110&\"Loader\")&\"/\"&INDIRECT(BH110&\"CrusherLoader\"),IF(BH110=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BH110=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C110=0),\"\",IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",BL110))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C110=0),\"\",IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",BK110))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C110=0),\"\",IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM110,0),BM110)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C110=0),0,IF(OR(ISBLANK(O49),ISBLANK(P49)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(OR(BJ110<>0,BI110=0),\"Select Fleet\",BN110))))","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0),\"\",IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",IF(RIGHT(BT110,5)=\"Truck\",INDIRECT(BS110&\"Truck\")&\"/\"&INDIRECT(BS110&\"Loader\")&\"/\"&INDIRECT(BS110&\"TruckDozer\"),IF(BS110=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BS110=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D110=0),\"\",IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",BV110))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D110=0),\"\",IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",BU110))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D110=0),\"\",IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BW110,0),BW110)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),D110=0),0,IF(OR(ISBLANK(Q33),ISBLANK(R33)),\"Haul Info\",IF(BD110=0,\"Select Material\",IF(BT110=0,\"Select Fleet\",BX110))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(O49),ISBLANK(P49),I110=0),0,BO110)","v":0},{"$f":"IF(OR(ISBLANK(B33),O110=0),0,BP110)","v":0},{"$f":"IF(OR(ISBLANK(B33),C110=0,O110=\"\"),0,SUM(O110:P110))","v":0},{"$f":"IF(OR(ISBLANK(B33),C110=0,O110=\"\",),0,IF(L49=\"Yes\",CD110,0)+IF(M49=\"Yes\",CE110,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,ISBLANK(J60),ISBLANK(K60),OR(ISBLANK(R49),R49=\"No\")),0,D110*CompactionLabor)","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,S110=0),0,D110*CompactionEquip)","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,S110=\"\"),0,IF(D110=0,0,SUM(S110:T110)))","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,ISBLANK(J60),ISBLANK(K60)),0,BY110)","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,V110=0),0,BZ110)","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,V110=\"\"),0,SUM(V110:W110))","v":0},{"$f":"IF(OR(ISBLANK(B33),D110=0,V110=\"\"),0,Q110+R110+U110+X110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG33","v":0},{"$f":"BA33","v":0},{"$f":"ROUND((BB110*43620*(1/12)*BA110)/27,0)","v":0},{"$f":"J60","v":0},{"$f":"BI49","v":0},{"$f":"P49","v":0},{"$f":"BF49","v":0},{"$f":"BH49","v":0},{"$f":"Q49","v":0},{"$f":"BG49","v":0},{"$f":"IF(RIGHT(BI110,5)=\"Truck\",DB110,IF(BI110=\"Scraper Dozer\",DR110,IF(BI110=\"Tandem Scraper\",EG110,IF(RIGHT(BI110,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DA110,IF(BI110=\"Scraper Dozer\",DQ110,IF(BI110=\"Tandem Scraper\",EF110,0))),CJ110)","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DD110,IF(BI110=\"Scraper Dozer\",DS110,IF(BI110=\"Tandem Scraper\",EH110,0))),CL110)","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DD110,IF(BI110=\"Scraper Dozer\",DT110,IF(BI110=\"Tandem Scraper\",EI110,0))),CM110)","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DG110,IF(BI110=\"Scraper Dozer\",DV110,IF(BI110=\"Tandem Scraper\",EK110,0))),CO110)","v":0},{"$f":"IF(BG110=\"LongHaul\",IF(RIGHT(BI110,5)=\"Truck\",DF110,IF(BI110=\"Scraper Dozer\",DU110,IF(BI110=\"Tandem Scraper\",EJ110,0))),CN110)","v":0},{"$f":"BH33","v":0},{"$f":"BI33","v":0},{"$f":"BC60","v":0},{"$f":"K60","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",EY110,IF(BT110=\"Scraper Dozer\",FO110,IF(BT110=\"Tandem Scraper\",GD110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",EX110,IF(BT110=\"Scraper Dozer\",FN110,IF(BT110=\"Tandem Scraper\",GC110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",FA110,IF(BT110=\"Scraper Dozer\",FP110,IF(BT110=\"Tandem Scraper\",GE110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",FB110,IF(BT110=\"Scraper Dozer\",FQ110,IF(BT110=\"Tandem Scraper\",GF110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",FD110,IF(BT110=\"Scraper Dozer\",FS110,IF(BT110=\"Tandem Scraper\",GH110,0)))","v":0},{"$f":"IF(RIGHT(BT110,5)=\"Truck\",FC110,IF(BT110=\"Scraper Dozer\",FR110,IF(BT110=\"Tandem Scraper\",GG110,0)))","v":0},{"$f":"BB110","v":0},{"$f":"IF(OR(AND(OR(ISBLANK(L49),L49=\"No\"),OR(ISBLANK(M49),M49=\"No\")),ISBLANK(BC110)),0,ROUND(BC110/IF(ISBLANK(N49),1,(1-N49)),0))","v":0},{"$f":"BC110","v":0},{"$f":"C110*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C110*Screening","v":0},{"$f":"ABS(BF110)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",(ROUND(Ft2M*BE110,0)*INDEX(LoaderTravelEmptyArray,MATCH(E110,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E110,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",(ROUND(Ft2M*BE110,0)*INDEX(LoaderTravelLoadedArray,MATCH(E110,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E110,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E110,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),IF(RIGHT(BI110,6)=\"Loader\",ROUND(SUM(CG110:CI110),2),0),S49)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E110,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",ROUND(60/CJ110*CK110,0),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",ROUND(CB110/CL110,0),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",ROUND(IF(CM110<1,1,(CM110))*INDIRECT(BH110&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",ROUND(IF(CM110<1,1,(CM110))*INDIRECT(BH110&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI110,6)=\"Loader\",CN110+CO110,0)","v":0},{"$f":"IF(BH110=0,0,ROUND(BE110/(INDEX(INDIRECT(BH110&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH110&\"TruckLoadedWeight\"),0),MATCH(IF($CF110-INDIRECT(BH110&\"TruckRollingResistance\")<0,0,$CF110-INDIRECT(BH110&\"TruckRollingResistance\")),INDIRECT(BH110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH110=0,0,ROUND(BE110/(INDEX(INDIRECT(BH110&\"TruckSpeedTable\"),MATCH(BD110,HaulMaterials,0),MATCH(IF(CF110-INDIRECT(BH110&\"TruckRollingResistance\")<0,0,CF110-INDIRECT(BH110&\"TruckRollingResistance\")),INDIRECT(BH110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH110=0,0,ROUND(BE110/(INDEX(INDIRECT(BH110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BH110&\"TruckLoadedWeight\"),0),MATCH(IF(CF110-INDIRECT(BH110&\"TruckRollingResistance\")<0,0,CF110+INDIRECT(BH110&\"TruckRollingResistance\")),INDIRECT(BH110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH110=0,0,ROUND(BE110/(INDEX(INDIRECT(BH110&\"TruckSpeedTable\"),MATCH(BD110,HaulMaterials,0),MATCH(IF(CF110-INDIRECT(BH110&\"TruckRollingResistance\")<0,0,CF110-INDIRECT(BH110&\"TruckRollingResistance\")),INDIRECT(BH110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR110>=0,CS110,CT110)","v":0},{"$f":"IF(BR110>=0,CR110,CQ110)","v":0},{"$f":"CU110+CV110","v":0},{"$f":"IF(BH110=0,0,INDIRECT(BH110&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BH110=0,0,INDIRECT(BH110&\"TruckManuverDump\"))","v":0},{"$f":"IF(BH110=0,0,INDIRECT(BH110&IF(INDIRECT(BH110&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),SUM(CW110:CZ110),S49)","v":0},{"$f":"IF(CZ110=0,0,IF(OR(ISBLANK(T49),NOT(ISNUMBER(T49)),T49=\"\"),IF((DA110-CZ110)/CZ110<=1,2,ROUNDUP((DA110-CZ110)/CZ110,0)),T49))","v":0},{"$f":"IF(BH110=0,0,ROUND((60/DA110)*INDIRECT(BH110&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BH110=0,0,ROUND(DB110*DC110*TruckOperator*INDIRECT(BH110&\"TruckJobEfficiency\")*INDIRECT(BH110&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DD110=0,0,IF(ROUND(CB110/DD110,HoursRounding)<1,1,ROUND(CB110/DD110,HoursRounding)))","v":0},{"$f":"IF(BH110=0,0,ROUND(IF(DE110<1,1,(DE110))*((DB110*INDIRECT(BH110&\"TruckEquipRate\"))+INDIRECT(BH110&\"LoaderEquipRate\")+INDIRECT(BH110&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BH110=0,0,ROUND(IF(DE110<1,1,(DE110))*((DB110*INDIRECT(BH110&\"TruckLaborRate\"))+INDIRECT(BH110&\"LoaderLaborRate\")+INDIRECT(BH110&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DF110+DG110","v":0},{"$f":"ROUND(BE110/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF110-HaulScraperRollingResistance<0,0,CF110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BE110/(INDEX(HaulScraperSpeedTable,MATCH(BD110,HaulMaterials,0)+1,MATCH(IF(CF110-HaulScraperRollingResistance<0,0,CF110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CF110-HaulScraperRollingResistance<0,0,CF110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BE110/(INDEX(HaulScraperUHSpeedTable,MATCH(BD110,HaulMaterials,0),MATCH(IF(CF110-HaulScraperRollingResistance<0,0,CF110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF110>=0,DK110,DL110)","v":0},{"$f":"IF(BF110>=0,DJ110,DI110)","v":0},{"$f":"DM110+DN110","v":0},{"$f":"IF(D110=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread)","v":""},{"$f":"IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),SUM(DO110:DP110),S49)","v":0},{"$f":"IF(OR(ISBLANK(T49),NOT(ISNUMBER(T49)),T49=\"\"),ROUNDUP(DO110/DP110,0),T49)","v":{"$error":"#VALUE!"}},{"$f":"ROUND((60/(DO110+DP110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DR110,CubesRounding)","v":{"$error":"#VALUE!"}},{"$f":"IF(DS110=0,0,IF(ROUND(CB110/DS110,HoursRounding)<1,1,ROUND(CB110/DS110,HoursRounding)))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT110<1,1,DT110)*((DR110*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DT110<1,1,DT110)*((DR110*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DU110+DV110","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BE110/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF110-TandemScraperRollingResistance<0,0,CF110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BE110/(INDEX(TandemScraperSpeedTable,MATCH(BD110,HaulMaterials,0)+1,MATCH(IF(CF110-TandemScraperRollingResistance<0,0,CF110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CF110-TandemScraperRollingResistance<0,0,CF110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BE110/(INDEX(TandemScraperUHSpeedTable,MATCH(BD110,HaulMaterials,0),MATCH(IF(CF110-TandemScraperRollingResistance<0,0,CF110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF110>=0,DZ110,EA110)","v":0},{"$f":"IF(BF110>=0,DY110,DX110)","v":0},{"$f":"EB110+EC110","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(S49),NOT(ISNUMBER(S49)),S49=\"\"),SUM(ED110:EE110),S49)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(T49),NOT(ISNUMBER(T49)),T49=\"\"),IF(TRUNC(ED110/EE110,0)<2,2,TRUNC(ED110/EE110,0)+IF(MOD(TRUNC(ED110/EE110,0),2),1,0)),T49+IF(MOD(T49,2)>0,1))","v":2},{"$f":"ROUND((60/(ED110+EE110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EG110,CubesRounding)","v":2626},{"$f":"IF(ROUND(CB110/EH110,HoursRounding)<1,1,ROUND(CB110/EH110,HoursRounding))","v":1},{"$f":"ROUND(IF(EI110<1,1,EI110)*((EG110*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EI110<1,1,EI110)*((EG110*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EJ110+EK110","v":1004},{"$f":"ABS(BR110)","v":0},{"$f":"IF(BS110=0,0,ROUND(BQ110/(INDEX(INDIRECT(BS110&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS110&\"TruckLoadedWeight\"),0),MATCH(IF(EM110-INDIRECT(BS110&\"TruckRollingResistance\")<0,0,EM110-INDIRECT(BS110&\"TruckRollingResistance\")),INDIRECT(BS110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS110=0,0,ROUND(BQ110/(INDEX(INDIRECT(BS110&\"TruckSpeedTable\"),MATCH(BD110,HaulMaterials,0),MATCH(IF(EM110-INDIRECT(BS110&\"TruckRollingResistance\")<0,0,EM110-INDIRECT(BS110&\"TruckRollingResistance\")),INDIRECT(BS110&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS110=0,0,ROUND(BQ110/(INDEX(INDIRECT(BS110&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BS110&\"TruckLoadedWeight\"),0),MATCH(IF(EM110-INDIRECT(BS110&\"TruckRollingResistance\")<0,0,EM110+INDIRECT(BS110&\"TruckRollingResistance\")),INDIRECT(BS110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BS110=0,0,ROUND(BQ110/(INDEX(INDIRECT(BS110&\"TruckUHSpeedTable\"),MATCH(BD110,HaulMaterials,0),MATCH(IF(EM110-INDIRECT(BS110&\"TruckRollingResistance\")<0,0,EM110+INDIRECT(BS110&\"TruckRollingResistance\")),INDIRECT(BS110&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR110>=0,EP110,EQ110)","v":0},{"$f":"IF(BR110>=0,EO110,EN110)","v":0},{"$f":"ER110+ES110","v":0},{"$f":"IF(BS110=0,0,INDIRECT(BS110&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BS110=0,0,INDIRECT(BS110&\"TruckManuverDump\"))","v":0},{"$f":"IF(BS110=0,0,INDIRECT(BS110&IF(INDIRECT(BS110&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(L60),NOT(ISNUMBER(L60)),L60=\"\"),SUM(ET110:EW110),L60)","v":0},{"$f":"IF(EW110=0,0,IF(OR(ISBLANK(M60),NOT(ISNUMBER(M60)),M60=\"\"),IF((EX110-EW110)/EW110<=1,2,ROUNDUP((EX110-EW110)/EW110,0)),M60))","v":0},{"$f":"IF(BS110=0,0,ROUND((60/EX110)*INDIRECT(BS110&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BS110=0,0,ROUND(EY110*EZ110*TruckOperator*INDIRECT(BS110&\"TruckJobEfficiency\")*INDIRECT(BS110&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(FA110=0,0,IF(ROUND(CC110/FA110,HoursRounding)<1,1,ROUND(CC110/FA110,HoursRounding)))","v":0},{"$f":"IF(BS110=0,0,ROUND(IF(FB110<1,1,(FB110))*((EY110*INDIRECT(BS110&\"TruckEquipRate\"))+INDIRECT(BS110&\"LoaderEquipRate\")+INDIRECT(BS110&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BS110=0,0,ROUND(IF(FB110<1,1,(FB110))*((EY110*INDIRECT(BS110&\"TruckLaborRate\"))+INDIRECT(BS110&\"LoaderLaborRate\")+INDIRECT(BS110&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FC110+FD110","v":0},{"$f":"ROUND(BQ110/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM110-HaulScraperRollingResistance<0,0,EM110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BQ110/(INDEX(HaulScraperSpeedTable,MATCH(BD110,HaulMaterials,0)+1,MATCH(IF(EM110-HaulScraperRollingResistance<0,0,EM110-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ110/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EM110-HaulScraperRollingResistance<0,0,EM110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BQ110/(INDEX(HaulScraperUHSpeedTable,MATCH(BD110,HaulMaterials,0),MATCH(IF(EM110-HaulScraperRollingResistance<0,0,EM110+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR110>=0,FH110,FI110)","v":0},{"$f":"IF(BR110>=0,FG110,FF110)","v":0},{"$f":"FJ110+FK110","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(L60),NOT(ISNUMBER(L60)),L60=\"\"),SUM(FL110:FM110),L60)","v":1.2},{"$f":"IF(OR(ISBLANK(M60),NOT(ISNUMBER(M60)),M60=\"\"),ROUNDUP(FL110/FM110,0),M60)","v":0},{"$f":"ROUND((60/(FL110+FM110)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FO110,CubesRounding)","v":0},{"$f":"IF(FP110=0,0,IF(ROUND(CC110/FP110,HoursRounding)<1,1,ROUND($CC110/FP110,HoursRounding)))","v":0},{"$f":"ROUND(IF(FQ110<1,1,FQ110)*((FO110*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(FQ110<1,1,FQ110)*((FO110*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"FR110+FS110","v":663},{"$f":"ROUND(BQ110/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BQ110/(INDEX(TandemScraperSpeedTable,MATCH(BD110,HaulMaterials,0)+1,MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BQ110/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BD110=0,0,ROUND(BQ110/(INDEX(TandemScraperUHSpeedTable,MATCH(BD110,HaulMaterials,0),MATCH(IF(EM110-TandemScraperRollingResistance<0,0,EM110+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BR110>=0,FW110,FX110)","v":0},{"$f":"IF(BR110>=0,FV110,FU110)","v":0},{"$f":"FY110+FZ110","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(L60),NOT(ISNUMBER(L60)),L60=\"\"),SUM(GA110:GB110),L60)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M60),NOT(ISNUMBER(M60)),M60=\"\"),IF(TRUNC(GA110/GB110,0)<2,2,TRUNC(GA110/GB110,0)+IF(MOD(TRUNC(GA110/GB110,0),2),1,0)),M60+IF(MOD(M60,2)>0,1))","v":2},{"$f":"ROUND((60/(GA110+GB110)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GD110,CubesRounding)","v":2626},{"$f":"IF(ROUND(CC110/GE110,HoursRounding)<1,1,ROUND(CC110/GE110,HoursRounding))","v":1},{"$f":"ROUND(IF(GF110<1,1,GF110)*((GD110*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(GF110<1,1,GF110)*((GD110*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GG110+GH110","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C110:C111)=0,0,SUM(C110:C111))","v":0},{"$f":"IF(SUM(D110:D111)=0,0,SUM(D110:D111))","v":0},null,null,null,null,{"$f":"IF(SUM(I110:I111)=0,0,SUM(I110:I111))","v":0},null,null,null,null,{"$f":"IF(SUM(N110:N111)=0,0,SUM(N110:N111))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Notes:"]
[null,"1. If crushed or screened, Cover Volume = volume delivered to crusher - amount loss to crushing/screening)"]
[]
[{"$f":"ThisSheetName(A78)&\" - \"&VLOOKUP(A118,TableTitles,2)","v":"Landfills - Growth Media Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[10,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Placement Parameters",null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GM Fleet Cycle Time","Productivity for selected fleet","Final Footprint","Cover \nThickness ","Topsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Total Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"BCM/hr\",\"BCY/hr\")","v":"BCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr","acres","in","cu yd",null,"ft","% grade",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(OR(ISBLANK(B33),AND(ISBLANK(S33),ISBLANK(U33)),AND(ISBLANK(U33),ISBLANK(T33),ISBLANK(U33),ISBLANK(U33))),\"\",IF(Metric,ROUND(CY_2_M3*(BE121),0),BE121))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",C121=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",IF(RIGHT(BJ121,5)=\"Truck\",INDIRECT(BI121&\"Truck\")&\"/\"&INDIRECT(BI121&\"Loader\")&\"/\"&INDIRECT(BI121&\"TruckDozer\"),IF(BI121=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BI121=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",C121=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",BA121))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\"),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",IF(RIGHT(BJ121,5)=\"Truck\",BW121,IF(BJ121=\"Scraper Dozer\",CM121,IF(BJ121=\"Tandem Scraper\",DB121,\"\")))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",C121=0),\"\",IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB121,0),BB121)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C121=\"\"),0,IF(OR(ISBLANK(T33),ISBLANK(U33)),\"Haul Info\",IF(BF121=0,\"Select Material\",IF(BJ121=0,\"Select Fleet\",IF(RIGHT(BJ121,5)=\"Truck\",BZ121,IF(BJ121=\"Scraper Dozer\",CO121,IF(BJ121=\"Tandem Scraper\",DD121,\"\")))))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",ISTEXT(H121)),0,IF(RIGHT(BJ121,5)=\"Truck\",CB121,IF(BJ121=\"Scraper Dozer\",CQ121,IF(BJ121=\"Tandem Scraper\",DF121,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",I121=0),0,IF(RIGHT(BJ121,5)=\"Truck\",CA121,IF(BJ121=\"Scraper Dozer\",CP121,IF(BJ121=\"Tandem Scraper\",DE121,0))))","v":0},{"$f":"IF(OR(ISBLANK(B33),C121=\"\",C121=0,AND(I121=\"\",J121=\"\")),0,SUM(I121:J121))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BJ121,5)=\"Truck\",BV121,IF(BJ121=\"Scraper Dozer\",CL121,IF(BJ121=\"Tandem Scraper\",DA121,0)))","v":0},{"$f":"IF(RIGHT(BJ121,5)=\"Truck\",BY121,IF(BJ121=\"Scraper Dozer\",CN121,IF(BJ121=\"Tandem Scraper\",DC121,0)))","v":0},{"$f":"BA33","v":0},{"$f":"BJ33","v":0},{"$f":"ROUND((BD121*43620*(1/12)*BC121)/27,0)","v":0},{"$f":"N60","v":0},{"$f":"BK33","v":0},{"$f":"BL33","v":0},{"$f":"BD60","v":0},{"$f":"O60","v":0},{"$f":"ABS(BH121)","v":0},{"$f":"IF(BI121=0,0,ROUND(BG121/(INDEX(INDIRECT(BI121&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI121&\"TruckLoadedWeight\"),0),MATCH(IF(BK121-INDIRECT(BI121&\"TruckRollingResistance\")<0,0,BK121-INDIRECT(BI121&\"TruckRollingResistance\")),INDIRECT(BI121&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI121=0,0,ROUND(BG121/(INDEX(INDIRECT(BI121&\"TruckSpeedTable\"),MATCH(BF121,HaulMaterials,0),MATCH(IF(BK121-INDIRECT(BI121&\"TruckRollingResistance\")<0,0,BK121-INDIRECT(BI121&\"TruckRollingResistance\")),INDIRECT(BI121&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI121=0,0,ROUND(BG121/(INDEX(INDIRECT(BI121&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BI121&\"TruckLoadedWeight\"),0),MATCH(IF(BK121-INDIRECT(BI121&\"TruckRollingResistance\")<0,0,BK121+INDIRECT(BI121&\"TruckRollingResistance\")),INDIRECT(BI121&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BI121=0,0,ROUND(BG121/(INDEX(INDIRECT(BI121&\"TruckUHSpeedTable\"),MATCH(BF121,HaulMaterials,0),MATCH(IF(BK121-INDIRECT(BI121&\"TruckRollingResistance\")<0,0,BK121+INDIRECT(BI121&\"TruckRollingResistance\")),INDIRECT(BI121&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BH121>=0,BN121,BO121)","v":0},{"$f":"IF(BH121>=0,BM121,BL121)","v":0},{"$f":"BP121+BQ121","v":0},{"$f":"IF(BI121=0,0,INDIRECT(BI121&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BI121=0,0,INDIRECT(BI121&\"TruckManuverDump\"))","v":0},{"$f":"IF(BI121=0,0,INDIRECT(BI121&IF(INDIRECT(BI121&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(P60),NOT(ISNUMBER(P60)),P60=\"\"),SUM(BR121:BU121),P60)","v":0},{"$f":"IF(BU121=0,0,IF(OR(ISBLANK(Q60),NOT(ISNUMBER(Q60)),Q60=\"\"),IF((BV121-BU121)/BU121<=1,2,ROUNDUP((BV121-BU121)/BU121,0)),Q60))","v":0},{"$f":"IF(BI121=0,0,ROUND((60/BV121)*INDIRECT(BI121&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BI121=0,0,ROUND(BW121*BX121*TruckOperator*INDIRECT(BI121&\"TruckJobEfficiency\")*INDIRECT(BI121&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BY121=0,0,ROUND(BE121/BY121,HoursRounding))","v":0},{"$f":"IF(BI121=0,0,ROUND(IF(BZ121<1,1,BZ121)*((BW121*INDIRECT(BI121&\"TruckEquipRate\"))+INDIRECT(BI121&\"LoaderEquipRate\")+INDIRECT(BI121&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BI121=0,0,ROUND(IF(BZ121<1,1,BZ121)*((BW121*INDIRECT(BI121&\"TruckLaborRate\"))+INDIRECT(BI121&\"LoaderLaborRate\")+INDIRECT(BI121&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CA121+CB121","v":0},{"$f":"ROUND(BG121/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK121-HaulScraperRollingResistance<0,0,BK121-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF121=0,0,ROUND(BG121/(INDEX(HaulScraperSpeedTable,MATCH(BF121,HaulMaterials,0)+1,MATCH(IF(BK121-HaulScraperRollingResistance<0,0,BK121-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG121/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BK121-HaulScraperRollingResistance<0,0,BK121+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF121=0,0,ROUND(BG121/(INDEX(HaulScraperUHSpeedTable,MATCH(BF121,HaulMaterials,0),MATCH(IF(BK121-HaulScraperRollingResistance<0,0,BK121+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH121>=0,CF121,CG121)","v":0},{"$f":"IF(BH121>=0,CE121,CD121)","v":0},{"$f":"CH121+CI121","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(P60),NOT(ISNUMBER(P60)),P60=\"\"),CJ121+CK121,P60)","v":1.2},{"$f":"IF(OR(ISBLANK(Q60),NOT(ISNUMBER(Q60)),Q60=\"\"),ROUNDUP(CJ121/CK121,0),Q60)","v":0},{"$f":"ROUND((60/(CJ121+CK121)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulScraperAltitudeDeration*ScraperOperator)*CM121,CubesRounding)","v":0},{"$f":"IF(CN121=0,0,ROUND(BE121/CN121,HoursRounding))","v":0},{"$f":"ROUND(IF(CO121<1,1,CO121)*((CM121*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":611},{"$f":"ROUND(IF(CO121<1,1,CO121)*((CM121*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":52},{"$f":"CP121+CQ121","v":663},{"$f":"ROUND(BG121/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF121=0,0,ROUND(BG121/(INDEX(TandemScraperSpeedTable,MATCH(BF121,HaulMaterials,0)+1,MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BG121/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BF121=0,0,ROUND(BG121/(INDEX(TandemScraperUHSpeedTable,MATCH(BF121,HaulMaterials,0),MATCH(IF(BK121-TandemScraperRollingResistance<0,0,BK121+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BH121>=0,CU121,CV121)","v":0},{"$f":"IF(BH121>=0,CT121,CS121)","v":0},{"$f":"CW121+CX121","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(P60),NOT(ISNUMBER(P60)),P60=\"\"),CY121+CZ121,P60)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q60),NOT(ISNUMBER(Q60)),Q60=\"\"),IF(TRUNC(CY121/CZ121,0)<2,2,TRUNC(CY121/CZ121,0)+IF(MOD(TRUNC(CY121/CZ121,0),2),1,0)),Q60+IF(MOD(Q60,2)>0,1))","v":2},{"$f":"ROUND((60/(CY121+CZ121)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*ScraperOperator)*DB121,CubesRounding)","v":2626},{"$f":"ROUND(BE121/DC121,HoursRounding)","v":0},{"$f":"ROUND(IF(DD121<1,1,DD121)*((DB121*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DD121<1,1,DD121)*((DB121*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DE121+DF121","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C121:C122)=0,0,SUM(C121:C122))","v":0},null,null,null,null,{"$f":"IF(SUM(H121:H122)=0,0,SUM(H121:H122))","v":0},{"$f":"IF(SUM(I121:I122)=0,0,SUM(I121:I122))","v":0},{"$f":"IF(SUM(J121:J122)=0,0,SUM(J121:J122))","v":0},{"$f":"IF(SUM(K121:K122)=0,0,SUM(K121:K122))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A86)&\" - \"&VLOOKUP(A127,TableTitles,2)","v":"Landfills - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters"]
[11,null,null,null,null,null,"Scarifying Costs",null,null,"Regegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Total\nSurface\nArea","Average Long Dimension (ripping distance)","Ripping/Scarifying Fleet","Scarifying/\nRipping Hours","Scarifying/\nRipping Labor Costs","Scarifying/\nRipping \nEquipment \nCost","Total Scarifying/\nRipping Costs","Revegetation Labor Cost","Revegetation Equipment Cost","Revegetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Average long distance","Final Footprint","Flat Area Width","Ripping Fleet","Fleet Size","Flat Area No. passes","Total Distance","total Flat hours","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","total Flat hours","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","Flat Ripping","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost","Flat Area No. passes","Total Distance","Flat Ripping","total Flat hours - for costing","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","acres","ft",null,null,null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(ISBLANK(B33),\"\",IF(BB99=0,\"\",IF(Metric,ROUND(Ac2Ha*BC130,2),BC130)))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA130=0,BA130=\"No\"),\"\",IF(BB130=0,\"Rip Dist\",IF(Metric,ROUND(Ft2M*BB130,0),BB130)))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA130=0,BA130=\"No\",D130=\"\"),\"\",IF(BE130=0,\"Select Fleet\",IF(RIGHT(BE130,5)=\"Dozer\",INDIRECT(\"Rip\"&BF130&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B33),BA130=0,BA130=\"No\",BB130=0,BE130=0),0,IF(BE130=\"Small Dozer\",BQ130,IF(BE130=\"Med Dozer\",BX130,IF(BE130=\"Large Dozer\",CE130,BJ130))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISTEXT(F130),BA130=\"No\",F130=0),0,IF(BE130=\"Small Dozer\",BS130,IF(BE130=\"Med Dozer\",BZ130,IF(BE130=\"Large Dozer\",CG130,IF(ISBLANK(BE130),0,BL130)))))","v":0},{"$f":"IF(OR(ISBLANK(B33),G130=\"\",BA130=\"No\"),0,IF(BE130=\"Small Dozer\",BR130,IF(BE130=\"Med Dozer\",BY130,IF(BE130=\"Large Dozer\",CF130,IF(ISBLANK(BE130),\"\",BK130)))))","v":0},{"$f":"IF(OR(ISBLANK(B33),F130=\"\"),\"\",IF(OR(ISNUMBER(H130),ISNUMBER(G130)),H130+G130,0))","v":""},{"$f":"IF(AND(OR(R60=\"None\",ISBLANK(R60))),0,CK130)","v":0},{"$f":"IF(J130=0,0,CJ130)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISERROR(CO130)),0,CO130)","v":0},{"$f":"IF(AND(J130=\"\",K130=\"\",L130=\"\"),\"\",SUM(J130:L130))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U60),U60=\"No\"),\"No\",U60)","v":"No"},{"$f":"BB33","v":0},{"$f":"BA33","v":0},{"$f":"IF(OR(BA130=\"No\",BB130=0),0,ROUND(BC130*43620/BB130,0))","v":0},{"$f":"V60","v":0},{"$f":"BE60","v":0},{"$f":"ROUND(BD130/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG130*BB130","v":0},{"$f":"ROUND((BH130/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG130*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(AND(BI130<1,BI130>0),1,ROUNDUP(BI130,HoursRounding))","v":0},{"$f":"ROUND(IF((BJ130)<1,1,(BJ130))*GraderRipEquipRate,0)","v":176},{"$f":"ROUND(IF((BJ130)<1,1,(BJ130))*GraderRipLaborRate,0)","v":26},{"$f":"BK130+BL130","v":202},{"$f":"ROUND(BD130/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BN130*BB130","v":0},{"$f":"ROUND((BO130/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN130*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(AND(BP130<1,BP130>0),1,ROUNDUP(BP130,HoursRounding))","v":0},{"$f":"ROUND(IF((BQ130)<1,1,(BQ130))*SmallDozerRipEquipRate,0)","v":89},{"$f":"ROUND(IF((BP130)<1,1,(BP130))*SmallDozerRipLaborRate,0)","v":26},{"$f":"BR130+BS130","v":115},{"$f":"ROUND(BD130/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU130*BB130","v":0},{"$f":"ROUND((BV130/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU130*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(AND(BW130<1,BW130>0),1,ROUNDUP(BW130,HoursRounding))","v":0},{"$f":"ROUND(IF((BX130)<1,1,(BX130))*MedDozerRipEquipRate,0)","v":123},{"$f":"ROUND(IF((BX130)<1,1,(BX130))*MedDozerRipLaborRate,0)","v":26},{"$f":"BY130+BZ130","v":149},{"$f":"ROUND(BD130/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CB130*BB130","v":0},{"$f":"ROUND((CC130/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB130*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(AND(CD130<1,CD130>0),1,ROUNDUP(CD130,HoursRounding))","v":0},{"$f":"ROUND(IF((CE130)<1,1,(CE130))*LargeDozerRipEquipRate,0)","v":146},{"$f":"ROUND(IF((CE130)<1,1,(CE130))*LargeDozerRipLaborRate,0)","v":26},{"$f":"CF130+CG130","v":172},null,{"$f":"ROUND(SeedEquipLandfillFlat*C130,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(SeedLaborLandfillFlat*C130,0)","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(R60=\"None\",ISBLANK(R60)),0,ROUND(INDEX(SeedMixArray,MATCH(R60,SeedMixes,0),4)*C130,0))","v":0},{"$f":"IF(OR(S60=\"None\",ISBLANK(S60)),0,ROUND(INDEX(MulchArray,MATCH(S60,Mulches,0),4)*C130,0))","v":0},{"$f":"IF(OR(T60=\"None\",ISBLANK(T60)),0,ROUND(INDEX(FertilizerArray,MATCH(T60,Fertilizers,0),4)*C130,0))","v":0},{"$f":"SUM(CL130:CN130)","v":0},{"$f":"ROUND(CJ130+CK130+CO130,0)","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"IF(SUM(C130:C131)=0,0,SUM(C130:C131))","v":0},null,null,{"$f":"IF(SUM(F130:F131)=0,0,SUM(F130:F131))","v":0},0,0,0,0,0,0,0]
[]
[null,"Notes:","1) Minimum total ripping hours = 1 (i.e. If total ripping hrs (slope + flat) < 1, then one hour of fleet time is assumed, regardless of acres shown in in scarifying table.)"]
[null,null,"2) Assumes 50 min/hr equipment availability"]

{"sheet":"Haul Material","index":19,"n_rows":169,"n_cols":189,"rows_kept":169,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Generic Material Hauling - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Hauling/Crush/Screen/Compact",{"$f":"IF(O69=\"\",0,O69)+IF(S69=\"\",0,S69)","v":0},{"$f":"IF(P69=\"\",0,P69)+IF(R69=\"\",0,R69)+IF(T69=\"\",0,T69)","v":0},"N/A",{"$f":"SUM(C12:E12)","v":0}]
[null,"Cover Placement Cost",{"$f":"I82","v":0},{"$f":"J82","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Topsoil Placement Cost",{"$f":"R82","v":0},{"$f":"S82","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"F94","v":0},{"$f":"G94","v":0},"N/A",{"$f":"SUM(C15:E15)","v":0}]
[null,"Subtotal Earthworks",{"$f":"SUM(C12:C15)","v":0},{"$f":"SUM(D12:D15)","v":0},null,{"$f":"SUM(F12:F15)","v":0}]
[null,"Revegetation Cost",{"$f":"I94","v":0},{"$f":"J94","v":0},{"$f":"K94","v":0},{"$f":"SUM(C17:E17)","v":0}]
[null,"TOTALS",{"$f":"SUM(C16:C17)","v":0},{"$f":"SUM(D16:D17)","v":0},{"$f":"SUM(E16:E17)","v":0},{"$f":"SUM(F16:F17)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Generic Material Hauling - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical",null,null,"Haul to Crusher",null,"Crushing & Screening",null,null,"Haul to Placement",null,"Cover Thickness",null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,"From Crusher",null,"Cover (lower layer)",null,null,"Growth Media (upper layer)"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Final Surface Area","Average Ripping Distance","Material Volume Required","Haul Distance to Crusher (1)","Slope to Crusher","Crush Material","Screen Material","Loss to Crushing/ Screening","Haul Distance to Placement Location (2)","Slope to Placement Area","Cover Thickness","Haul Distance to Placement Location","Slope to Placement Location","Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final\nArea","Average\nRipping\nDistance","Material Vol","Distance","Slope","Distance","Slope","Thickness","Distance","Slope","Thickness","Distance","Slope"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,"%",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","cu yd","ft","% grade","ft","% grade","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A31) - ROW($A$30)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(N31)>20,ABS(S31)>20,ABS(V31)>20,ABS(Y31)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,Ha2Ac*J31,J31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K31,0),K31)","v":0},{"$f":"IF(ISBLANK(L31),0,IF(Metric,ROUND(M3_2_CY*L31,0),L31))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*M31,0),M31)","v":0},{"$f":"N31","v":0},{"$f":"IF(Metric,ROUND(M2Ft*R31,0),R31)","v":0},{"$f":"S31","v":0},{"$f":"IF(Metric,mm2in*T31,T31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U31,0),U31)","v":0},{"$f":"V31","v":0},{"$f":"IF(Metric,mm2in*W31,W31)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*X31,0),X31)","v":0},{"$f":"Y31","v":0}]
[{"$f":"ROW(A32) - ROW($A$30)-1","v":1},"Removal of EWRSP-2A to EWRSP-2B",null,null,"WRD","Active Closure",null,null,"FA",null,null,50000,null,null,null,null,null,700,0,null,null,null,null,null,null,{"$f":"IF(OR(ABS(N32)>20,ABS(S32)>20,ABS(V32)>20,ABS(Y32)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,Ha2Ac*J32,J32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*K32,0),K32)","v":0},{"$f":"IF(ISBLANK(L32),0,IF(Metric,ROUND(M3_2_CY*L32,0),L32))","v":50000},{"$f":"IF(Metric,ROUND(M2Ft*M32,0),M32)","v":0},{"$f":"N32","v":0},{"$f":"IF(Metric,ROUND(M2Ft*R32,0),R32)","v":700},{"$f":"S32","v":0},{"$f":"IF(Metric,mm2in*T32,T32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*U32,0),U32)","v":0},{"$f":"V32","v":0},{"$f":"IF(Metric,mm2in*W32,W32)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*X32,0),X32)","v":0},{"$f":"Y32","v":0}]
[2,"Hauling material suitable for riprap from pit to cyclone plant area (see User 21 for supply)",null,null,"Riprap Supply","Active Closure",null,null,"FA",null,null,{"$f":"'User 10 Diversion channels'!P114","v":65557},null,null,null,null,0.2,10000,0,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,65557,0,0,10000,0,0,0,0,0,0,0]
[{"$f":"ROW(A34) - ROW($A$30)-1","v":3},"Haul trench backfill material",null,null,"Yards","Active Closure",null,null,"FA",null,null,{"$f":"'User 19 Trench Backfill'!C12","v":25040},null,null,null,null,null,{"$f":"'User 09 Haul Distances'!D18","v":10536},{"$f":"'User 09 Haul Distances'!G18","v":-1.7},null,null,null,null,null,null,{"$f":"IF(OR(ABS(N34)>20,ABS(S34)>20,ABS(V34)>20,ABS(Y34)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,25040,0,{"$f":"N34","v":0},10536,{"$f":"S34","v":-1.7},0,0,{"$f":"V34","v":0},0,0,{"$f":"Y34","v":0}]
[]
[]
[null,"Notes: "]
[null,"  1. Input distance to crusher if material to be crushed"]
[null,"  2. Assumed to be 0% if material will be crushed and source is within 250 m of crusher"]
[null,"  3. If Slope is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"General plant area disturbance reclamation included under \"Yards.\""]
[null,"Volume of material suitable for riprap hauled from pit is estimated by multiplication of surface area of channel with thickness of riprap which is 2*D50 provided in channel schedule in User 10 (per Note 1 of Drawing C-021)."]
[]
[]
[]
["Generic Material Hauling - User Input (cont.)"]
[" ",null,"Hauling Material",null,null,null,null,null,null,null,"Cover",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Haul Material Type","Crusher Fleet","Cycle Time Override","Maximum Fleet Size","Placement Fleet","Cycle Time Override","Maximum Fleet Size","Compact After Placement?","Material Type","Placement Fleet","Cycle Time Override","Maximum Fleet Size","Material Type","Placement Fleet","Cycle Time Override","Maximum Fleet Size","Seed Mix","Mulch Type","Fertilizer Type","Scarify/ Rip?","Scarifying/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul (long or short)","Fleet error","Crusher Haul Fleet","Material Placement Fleet","Cover Truck Fleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(user override)","(user override)","(select)","(user override)","(user override)",null,"(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(M31),0,IF(M31<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA50=\"ShortHaul\",RIGHT(D50,6)<>\"Loader\"),AND(BA50=\"LongHaul\",RIGHT(D50,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(D50),0,LEFT(D50,SEARCH(\" \",D50)-1))","v":0},{"$f":"IF(ISBLANK(G50),0,LEFT(G50,SEARCH(\" \",G50)-1))","v":0},{"$f":"IF(ISBLANK(L50),0,LEFT(L50,SEARCH(\" \",L50)-1))","v":0},{"$f":"IF(ISBLANK(P50),0,LEFT(P50,SEARCH(\" \",P50)-1))","v":0},{"$f":"IF(ISBLANK(W50),0,LEFT(W50,SEARCH(\" \",W50)-1))","v":0}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Removal of EWRSP-2A to EWRSP-2B"},"Limestone - broken",null,null,null,"Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(M32),0,IF(M32<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA51=\"ShortHaul\",RIGHT(D51,6)<>\"Loader\"),AND(BA51=\"LongHaul\",RIGHT(D51,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(D51),0,LEFT(D51,SEARCH(\" \",D51)-1))","v":0},{"$f":"IF(ISBLANK(G51),0,LEFT(G51,SEARCH(\" \",G51)-1))","v":"Large"},{"$f":"IF(ISBLANK(L51),0,LEFT(L51,SEARCH(\" \",L51)-1))","v":0},{"$f":"IF(ISBLANK(P51),0,LEFT(P51,SEARCH(\" \",P51)-1))","v":0},{"$f":"IF(ISBLANK(W51),0,LEFT(W51,SEARCH(\" \",W51)-1))","v":0}]
[{"$f":"A33","v":2},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Hauling material suitable for riprap from pit to cyclone plant area (see User 21 for supply)"},"Granite - broken",null,null,null,"Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(M33),0,IF(M33<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},0,0,"Large",0,0,0]
[{"$f":"A34","v":3},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"Haul trench backfill material"},"Granite - broken",null,null,null,"Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(M34),0,IF(M34<=IF(Metric,ShortHaulDist,ShortHaulDist*M2Ft),\"ShortHaul\",\"LongHaul\"))","v":0},{"$f":"IF(OR(AND(BA53=\"ShortHaul\",RIGHT(D53,6)<>\"Loader\"),AND(BA53=\"LongHaul\",RIGHT(D53,6)=\"Loader\")),\"Fleet\",0)","v":0},{"$f":"IF(ISBLANK(D53),0,LEFT(D53,SEARCH(\" \",D53)-1))","v":0},{"$f":"IF(ISBLANK(G53),0,LEFT(G53,SEARCH(\" \",G53)-1))","v":"Large"},{"$f":"IF(ISBLANK(L53),0,LEFT(L53,SEARCH(\" \",L53)-1))","v":0},{"$f":"IF(ISBLANK(P53),0,LEFT(P53,SEARCH(\" \",P53)-1))","v":0},{"$f":"IF(ISBLANK(W53),0,LEFT(W53,SEARCH(\" \",W53)-1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(BA54=\"ShortHaul\",RIGHT(I54,6)<>\"Loader\"),AND(BA54=\"LongHaul\",RIGHT(I54,6)=\"Loader\")),\"Fleet\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(BA55=\"ShortHaul\",RIGHT(H55,6)<>\"Loader\"),AND(BA55=\"LongHaul\",RIGHT(H55,6)=\"Loader\")),\"Fleet\",\"\")","v":""}]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[null,"2. If distance betweem borrow source is <250 m, haul fleet assumed be wheeled loaders"]
[]
["Generic Material Hauling - Load, Haul, Place and Grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Placement"]
[" ",null,"Material Volumes",null,"Haul to Crusher",null,null,null,null,"Haul to Placement",null,null,null,null,"Haul to Crusher",null,null,"Crush","Compact",null,null,"Haul to Placement",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To Crusher",null,"From Crusher",null,"To Crusher",null,null,null,null,null,null,null,null,null,"From Crusher",null,null,null,null,null,null,null,"Load, Haul, Place Spread Cost Parameters",null,null,"Crushing",null,null,"Loader Fleet",null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Material Volume to Crusher","Final Material Volume","Crusher Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost","Total Crush/ Screen Cost","Labor \nCost","Equipment \nCost","Total Cost","Labor \nCost","Equipment \nCost","Total Cost","Total Cover Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area","Material","Distance","Slope","Distance","Slope","Haul (long or short)","Fleet error","Haul Fleet","Fleet Size","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Haul Fleet","Fleet Size","# truck/ scraper","Cycle Time","Fleet Productivity","Fleet hours","Labor Cost","Equip Cost","Final Area","Material Volume to Crusher","Final Material VolRequired","Crushing Cost","Screening Cost","Absolute grade","empty travel time (assumes 0 grade)","loaded travel time (assumes 0 grade)","manuver/ load/ manuever/ dump","total cycle time","bucket capacity","hourly production","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill  Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","LCY/hr",null,"$","$",null,null,null,"min","LCY/hr",null,"$","$","acres","cu yd","cu yd",null,null,"%","min","min","min","min","cy","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(A31),L31=0),0,IF(AND(ISBLANK(O31),ISBLANK(P31)),\"\",IF(Metric,ROUND(CY_2_M3*(BZ64),0),BZ64)))","v":0},{"$f":"IF(OR(ISBLANK(B31),L31=0),0,IF(AND(ISBLANK(BD31),ISBLANK(BC31)),\"\",IF(Metric,ROUND(CY_2_M3*(CA64),0),CA64)))","v":0},{"$f":"IF(OR(ISBLANK(B31),B64=\"\",B64=0,C64=0, C64=\"\"),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(OR(BH64<>0,BI64=0),\"Select Fleet\",IF(RIGHT(BI64,6)=\"Loader\",INDIRECT(BJ64&\"CrusherLoader\"),IF(RIGHT(BI64,5)=\"Truck\",INDIRECT(BJ64&\"Truck\")&\"/\"&INDIRECT(BJ64&\"Loader\")&\"/\"&INDIRECT(BJ64&\"CrusherLoader\"),IF(BJ64=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BJ64=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C64=0, C64=\"\"),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(OR(BH64<>0,BI64=0),\"Select Fleet\",BL64))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C64=0,AND(ISBLANK(O31),ISBLANK(P31))),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(OR(BH64<>0,BI64=0),\"Select Fleet\",BK64))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C64=0,AND(ISBLANK(O31),ISBLANK(P31))),\"\",IF(OR(ISBLANK(M31),ISBLANK(N31)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(OR(BH64<>0,BI64=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM64,0),BM64)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C64=0,AND(ISBLANK(O31),ISBLANK(P31))),0,IF(ISBLANK(C50),\"Select Material\",IF(OR(BH64<>0,BI64=0),\"Select Fleet\",BN64)))","v":0},{"$f":"IF(OR(ISBLANK(B31),D64=0),\"\",IF(ISBLANK(C50),\"Select Material\",IF(BQ64=0,\"Select Fleet\",IF(RIGHT(BQ64,5)=\"Truck\",INDIRECT(BD50&\"Truck\")&\"/\"&INDIRECT(BD50&\"Loader\")&\"/\"&INDIRECT(BD50&\"TruckDozer\"),IF(BQ64=\"Scraper Dozer\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BQ64=\"Tandem Scraper\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),D64=0),\"\",IF(ISBLANK(C50),\"Select Material\",IF(ISBLANK(G50),\"Select Fleet\",BT64)))","v":""},{"$f":"IF(OR(ISBLANK(B31),D64=0),\"\",IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(ISBLANK(G50),\"Select Fleet\",BS64))))","v":""},{"$f":"IF(OR(ISBLANK(B31),BQ64=0,BQ64=\"\"),\"\",IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(ISBLANK(G50),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU64,0),BU64)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),D64=0),0,IF(OR(ISBLANK(R31),ISBLANK(S31)),\"Haul Info\",IF(ISBLANK(C50),\"Select Material\",IF(ISBLANK(G50),\"Select Fleet\",BV64))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C50),ISBLANK(D50),N64=0),0,IF(BA50=\"LongHaul\",IF(RIGHT(D50,5)=\"Truck\",DE64,IF(D50=\"Scraper Dozer\",DT64,IF(D50=\"Tandem Scraper\",EI64,\"\"))),CM64))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C50),ISBLANK(D50),N64=0),0,IF(BA50=\"LongHaul\",IF(RIGHT(D50,5)=\"Truck\",DD64,IF(D50=\"Scraper Dozer\",DS64,IF(D50=\"Tandem Scraper\",EH64,\"\"))),CL64))","v":0},{"$f":"IF(OR(ISBLANK(B31),C64=0,ISBLANK(C50),ISBLANK(D50),D64=0),0,SUM(O64:P64))","v":0},{"$f":"IF(OR(ISBLANK(B31),C64=0,O64=\"\",),0,IF(O31=\"Yes\",CB64,0)+IF(P31=\"Yes\",CC64,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C50),ISBLANK(D50)),0,IF(J50=\"Yes\",D64*CompactionLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C50),ISBLANK(D50)),0,IF(J50=\"Yes\",D64*CompactionEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),D64=\"\",J50=\"No\",ISBLANK(J50)),0,IF(D64=0,\"\",SUM(S64:T64)))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(G50),ISBLANK(G50),N64=0),0,BW64)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(C50),ISBLANK(G50),N64=0),0,BX64)","v":0},{"$f":"IF(OR(ISBLANK(B31),D64=0,ISBLANK(C50),ISBLANK(G50)),0,SUM(V64:W64))","v":0},{"$f":"IF(OR(ISBLANK(B31),D64=0,ISBLANK(C50),ISBLANK(G50)),0,Q64+R64+U64+X64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BA31,2)","v":0},{"$f":"C50","v":0},{"$f":"BD31","v":0},{"$f":"BE31","v":0},{"$f":"BF31","v":0},{"$f":"BG31","v":0},{"$f":"BA50","v":0},{"$f":"BB50","v":0},{"$f":"IF(OR(ISBLANK(B31),D64=0,D64=\"\",OR(ISBLANK(M31),ISBLANK(N31))),0,IF(ISBLANK(C50),\"Haul Material!\",IF(ISBLANK(D50),\"Select Fleet\",IF(D50=\"optimize\",\"Select Fleet\",D50))))","v":0},{"$f":"BC50","v":0},{"$f":"IF(RIGHT(BI64,5)=\"Truck\",CZ64,IF(BI64=\"Scraper Dozer\",DP64,IF(BI64=\"Tandem Scraper\",EE64,\"1\")))","v":"1"},{"$f":"IF(BG64=\"LongHaul\",IF(RIGHT(BI64,5)=\"Truck\",CY64,IF(BI64=\"Scraper Dozer\",DO64,IF(BI64=\"Tandem Scraper\",ED64,0))),CH64)","v":0},{"$f":"IF(BG64=\"LongHaul\",IF(RIGHT(BI64,5)=\"Truck\",DB64,IF(BI64=\"Scraper Dozer\",DQ64,IF(BI64=\"Tandem Scraper\",EF64,0))),CJ64)","v":0},{"$f":"IF(BG64=\"LongHaul\",IF(RIGHT(BI64,5)=\"Truck\",DC64,IF(BI64=\"Scraper Dozer\",DR64,IF(BI64=\"Tandem Scraper\",EG64,0))),CK64)","v":0},{"$f":"IF(BG64=\"LongHaul\",IF(RIGHT(BI64,5)=\"Truck\",DE64,IF(BI64=\"Scraper Dozer\",DT64,IF(BI64=\"Tandem Scraper\",EI64,0))),CM64)","v":0},{"$f":"IF(BG64=\"LongHaul\",IF(RIGHT(BI64,5)=\"Truck\",DD64,IF(BI64=\"Scraper Dozer\",DS64,IF(BI64=\"Tandem Scraper\",EH64,0))),CL64)","v":0},{"$f":"G50","v":0},{"$f":"BD50","v":0},{"$f":"IF(RIGHT(BQ64,5)=\"Truck\",EW64,IF(BQ64=\"Scraper Dozer\",FM64,IF(BQ64=\"Tandem Scraper\",GB64,IF(RIGHT(BQ64,6)=\"Loader\",1,0))))","v":0},{"$f":"IF(RIGHT(BQ64,5)=\"Truck\",EV64,IF(BQ64=\"Scraper Dozer\",FL64,IF(BQ64=\"Tandem Scraper\",GA64,0)))","v":0},{"$f":"IF(RIGHT(BQ64,5)=\"Truck\",EY64,IF(BQ64=\"Scraper Dozer\",FN64,IF(BQ64=\"Tandem Scraper\",GC64,0)))","v":0},{"$f":"IF(RIGHT(BQ64,5)=\"Truck\",EZ64,IF(BQ64=\"Scraper Dozer\",FO64,IF(BQ64=\"Tandem Scraper\",GD64,0)))","v":0},{"$f":"IF(RIGHT(BQ64,5)=\"Truck\",FB64,IF(BQ64=\"Scraper Dozer\",FQ64,IF(BQ64=\"Tandem Scraper\",GF64,0)))","v":0},{"$f":"IF(RIGHT(BQ64,5)=\"Truck\",FA64,IF(BQ64=\"Scraper Dozer\",FP64,IF(BQ64=\"Tandem Scraper\",GE64,0)))","v":0},{"$f":"BA64","v":0},{"$f":"IF(OR(O31=\"Yes\",P31=\"Yes\"),ROUND(BC31/(1-Q31),0),0)","v":0},{"$f":"BC31","v":0},{"$f":"C64*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C64*Screening","v":0},{"$f":"ABS(BD64)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",(IF(Metric,M31,M2Ft*M31)*INDEX(LoaderTravelEmptyArray,MATCH(E64,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E64,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",(IF(Metric,M31,M2Ft*M31)*INDEX(LoaderTravelLoadedArray,MATCH(E64,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E64,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E64,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(E50),E50=\"\"),IF(RIGHT(BI64,6)=\"Loader\",ROUND(SUM(CE64:CG64),2),0),E50)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E64,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",ROUND(60/CH64*CI64,0),0)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",ROUND(BZ64/CJ64,0),0)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",ROUND(IF(CK64<1,1,(CK64))*INDIRECT(BJ64&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",ROUND(IF(CK64<1,1,(CK64))*INDIRECT(BJ64&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI64,6)=\"Loader\",CL64+CM64,0)","v":0},{"$f":"IF(BJ64=0,0,ROUND(BC64/(INDEX(INDIRECT(BJ64&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ64&\"TruckLoadedWeight\"),0),MATCH(IF($CD64-INDIRECT(BJ64&\"TruckRollingResistance\")<0,0,$CD64-INDIRECT(BJ64&\"TruckRollingResistance\")),INDIRECT(BJ64&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ64=0,0,ROUND(BC64/(INDEX(INDIRECT(BJ64&\"TruckSpeedTable\"),MATCH(BB64,HaulMaterials,0),MATCH(IF($CD64-INDIRECT(BJ64&\"TruckRollingResistance\")<0,0,$CD64-INDIRECT(BJ64&\"TruckRollingResistance\")),INDIRECT(BJ64&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ64=0,0,ROUND(BC64/(INDEX(INDIRECT(BJ64&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ64&\"TruckLoadedWeight\"),0),MATCH(IF(CD64-INDIRECT(BJ64&\"TruckRollingResistance\")<0,0,CD64+INDIRECT(BJ64&\"TruckRollingResistance\")),INDIRECT(BJ64&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ64=0,0,ROUND(BC64/(INDEX(INDIRECT(BJ64&\"TruckSpeedTable\"),MATCH(BB64,HaulMaterials,0),MATCH(IF(CD64-INDIRECT(BJ64&\"TruckRollingResistance\")<0,0,CD64-INDIRECT(BJ64&\"TruckRollingResistance\")),INDIRECT(BJ64&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC64>=0,CQ64,CR64)","v":0},{"$f":"IF(BC64>=0,CP64,CO64)","v":0},{"$f":"CS64+CT64","v":0},{"$f":"IF(BJ64=0,0,INDIRECT(BJ64&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ64=0,0,INDIRECT(BJ64&\"TruckManuverDump\"))","v":0},{"$f":"IF(BJ64=0,0,INDIRECT(BJ64&IF(INDIRECT(BJ64&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(E50),E50=\"\"),SUM(CU64:CX64),E50)","v":0},{"$f":"IF(CX64=0,0,IF(OR(ISBLANK(F50),NOT(ISNUMBER(F50)),F50=\"\"),IF((CY64-CX64)/CX64<=1,2,ROUNDUP((CY64-CX64)/CX64,0)),F50))","v":0},{"$f":"IF(BJ64=0,0,ROUND((60/CY64)*INDIRECT(BJ64&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BJ64=0,0,ROUND(CZ64*DA64*TruckOperator*INDIRECT(BJ64&\"TruckJobEfficiency\")*INDIRECT(BJ64&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DB64=0,0,IF(ROUND(BZ64/DB64,HoursRounding)<1,1,ROUND(BZ64/DB64,HoursRounding)))","v":0},{"$f":"IF(BJ64=0,0,ROUND(IF(DC64<1,1,(DC64))*((CZ64*INDIRECT(BJ64&\"TruckEquipRate\"))+INDIRECT(BJ64&\"LoaderEquipRate\")+INDIRECT(BJ64&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BJ64=0,0,ROUND(IF(DC64<1,1,(DC64))*((CZ64*INDIRECT(BJ64&\"TruckLaborRate\"))+INDIRECT(BJ64&\"LoaderLaborRate\")+INDIRECT(BJ64&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DD64+DE64","v":0},{"$f":"ROUND(BC64/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CD64-HaulScraperRollingResistance<0,0,$CD64-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB64=0,0,ROUND(BC64/(INDEX(HaulScraperSpeedTable,MATCH(BB64,HaulMaterials,0)+1,MATCH(IF($CD64-HaulScraperRollingResistance<0,0,$CD64-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC64/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CD64-HaulScraperRollingResistance<0,0,CD64+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB64=0,0,ROUND(BC64/(INDEX(HaulScraperUHSpeedTable,MATCH(BB64,HaulMaterials,0),MATCH(IF(CD64-HaulScraperRollingResistance<0,0,CD64+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD64>=0,DI64,DJ64)","v":0},{"$f":"IF(BD64>=0,DH64,DG64)","v":0},{"$f":"DK64+DL64","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(E50),NOT(ISNUMBER(E50)),E50=\"\"),SUM(DM64:DN64),E50)","v":1.2},{"$f":"IF(OR(ISBLANK(F50),NOT(ISNUMBER(F50)),F50=\"\"),IF(TRUNC(DM64/DN64,0)<1,1,ROUND(DM64/DN64,0)+1),F50)","v":1},{"$f":"IF($D64=0,\"\",ROUND((60/(DM64+DN64)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*DP64,CubesRounding))","v":""},{"$f":"IF(ROUND(BZ64/DQ64,HoursRounding)<1,1,ROUND(BZ64/DQ64,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR64<1,1,DR64)*((DP64*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(DR64<1,1,DR64)*((DP64*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"DS64+DT64","v":{"$error":"#VALUE!"}},{"$f":"ROUND(BC64/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CD64-TandemScraperRollingResistance<0,0,$CD64-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB64=0,0,ROUND(BC64/(INDEX(TandemScraperSpeedTable,MATCH(BB64,HaulMaterials,0)+1,MATCH(IF($CD64-TandemScraperRollingResistance<0,0,$CD64-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC64/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CD64-TandemScraperRollingResistance<0,0,CD64+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB64=0,0,ROUND(BC64/(INDEX(TandemScraperUHSpeedTable,MATCH(BB64,HaulMaterials,0),MATCH(IF(CD64-TandemScraperRollingResistance<0,0,CD64+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD64>=0,DX64,DY64)","v":0},{"$f":"IF(BD64>=0,DW64,DV64)","v":0},{"$f":"DZ64+EA64","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(E50),NOT(ISNUMBER(E50)),E50=\"\"),SUM(EB64:EC64),E50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F50),NOT(ISNUMBER(F50)),F50=\"\"),IF(TRUNC(EB64/EC64,0)<2,2,TRUNC(EB64/EC64,0)+IF(MOD(TRUNC(EB64/EC64,0),2),1,0)),F50+IF(MOD(F50,2)>0,1))","v":2},{"$f":"IF($D64=0,\"\",ROUND((60/(EB64+EC64)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EE64,CubesRounding))","v":""},{"$f":"IF(ROUND(BZ64/EF64,HoursRounding)<1,1,ROUND(BZ64/EF64,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EG64<1,1,EG64)*((EE64*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(EG64<1,1,EG64)*((EE64*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"EH64+EI64","v":{"$error":"#VALUE!"}},{"$f":"ABS(BF64)","v":0},{"$f":"IF(BR64=0,0,ROUND(BE64/(INDEX(INDIRECT(BR64&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR64&\"TruckLoadedWeight\"),0),MATCH(IF(EK64-INDIRECT(BR64&\"TruckRollingResistance\")<0,0,EK64-INDIRECT(BR64&\"TruckRollingResistance\")),INDIRECT(BR64&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR64=0,0,ROUND(BE64/(INDEX(INDIRECT(BR64&\"TruckSpeedTable\"),MATCH(BB64,HaulMaterials,0),MATCH(IF(EK64-INDIRECT(BR64&\"TruckRollingResistance\")<0,0,EK64-INDIRECT(BR64&\"TruckRollingResistance\")),INDIRECT(BR64&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR64=0,0,ROUND(BE64/(INDEX(INDIRECT(BR64&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR64&\"TruckLoadedWeight\"),0),MATCH(IF(EK64-INDIRECT(BR64&\"TruckRollingResistance\")<0,0,EK64+INDIRECT(BR64&\"TruckRollingResistance\")),INDIRECT(BR64&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR64=0,0,ROUND(BE64/(INDEX(INDIRECT(BR64&\"TruckUHSpeedTable\"),MATCH(BB64,HaulMaterials,0),MATCH(IF(EK64-INDIRECT(BR64&\"TruckRollingResistance\")<0,0,EK64+INDIRECT(BR64&\"TruckRollingResistance\")),INDIRECT(BR64&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF64>=0,EN64,EO64)","v":0},{"$f":"IF(BF64>=0,EM64,EL64)","v":0},{"$f":"EP64+EQ64","v":0},{"$f":"IF(BR64=0,0,INDIRECT(BR64&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR64=0,0,INDIRECT(BR64&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR64=0,0,INDIRECT(BR64&IF(INDIRECT(BR64&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(H50),NOT(ISNUMBER(H50)),H50=\"\"),SUM(ER64:EU64),H50)","v":0},{"$f":"IF(EU64=0,0,IF(OR(ISBLANK(I50),NOT(ISNUMBER(I50)),I50=\"\"),IF((EV64-EU64)/EU64<=1,2,ROUNDUP((EV64-EU64)/EU64,0)),I50))","v":0},{"$f":"IF(BR64=0,0,ROUND((60/EV64)*INDIRECT(BR64&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR64=0,0,ROUND(EW64*EX64*TruckOperator*INDIRECT(BR64&\"TruckJobEfficiency\")*INDIRECT(BR64&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EY64=0,0,IF(ROUND($CA64/EY64,HoursRounding)<1,1,ROUND($CA64/EY64,HoursRounding)))","v":0},{"$f":"IF(BR64=0,0,ROUND(IF(EZ64<1,1,(EZ64))*((EW64*INDIRECT(BR64&\"TruckEquipRate\"))+INDIRECT(BR64&\"LoaderEquipRate\")+INDIRECT(BR64&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR64=0,0,ROUND(IF(EZ64<1,1,(EZ64))*((EW64*INDIRECT(BR64&\"TruckLaborRate\"))+INDIRECT(BR64&\"LoaderLaborRate\")+INDIRECT(BR64&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"FA64+FB64","v":0},{"$f":"ROUND(BE64/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK64-HaulScraperRollingResistance<0,0,EK64-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB64=0,0,ROUND(BE64/(INDEX(HaulScraperSpeedTable,MATCH(BB64,HaulMaterials,0)+1,MATCH(IF(EK64-HaulScraperRollingResistance<0,0,EK64-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE64/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK64-HaulScraperRollingResistance<0,0,EK64+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB64=0,0,ROUND(BE64/(INDEX(HaulScraperUHSpeedTable,MATCH(BB64,HaulMaterials,0),MATCH(IF(EK64-HaulScraperRollingResistance<0,0,EK64+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF64>=0,FF64,FG64)","v":0},{"$f":"IF(BF64>=0,FE64,FD64)","v":0},{"$f":"FH64+FI64","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(H50),NOT(ISNUMBER(H50)),H50=\"\"),SUM(FJ64:FK64),H50)","v":1.2},{"$f":"IF(OR(ISBLANK(I50),NOT(ISNUMBER(I50)),I50=\"\"),IF(TRUNC(FJ64/FK64,0)<1,1,ROUND(FJ64/FK64,0)+1),I50)","v":1},{"$f":"ROUND((60/(FJ64+FK64)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FM64,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA64/FN64,HoursRounding)<1,1,ROUND($CA64/FN64,HoursRounding))","v":1},{"$f":"ROUND(IF(FO64<1,1,FO64)*((FM64*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(FO64<1,1,FO64)*((FM64*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"FP64+FQ64","v":908},{"$f":"ROUND(BE64/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK64-TandemScraperRollingResistance<0,0,EK64-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB64=0,0,ROUND(BE64/(INDEX(TandemScraperSpeedTable,MATCH(BB64,HaulMaterials,0)+1,MATCH(IF(EK64-TandemScraperRollingResistance<0,0,EK64-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BE64/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK64-TandemScraperRollingResistance<0,0,EK64+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB64=0,0,ROUND(BE64/(INDEX(TandemScraperUHSpeedTable,MATCH(BB64,HaulMaterials,0),MATCH(IF(EK64-TandemScraperRollingResistance<0,0,EK64+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BF64>=0,FU64,FV64)","v":0},{"$f":"IF(BF64>=0,FT64,FS64)","v":0},{"$f":"FW64+FX64","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(H50),NOT(ISNUMBER(H50)),H50=\"\"),SUM(FY64:FZ64),H50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I50),NOT(ISNUMBER(I50)),I50=\"\"),IF(TRUNC(FY64/FZ64,0)<2,2,TRUNC(FY64/FZ64,0)+IF(MOD(TRUNC(FY64/FZ64,0),2),1,0)),I50+IF(MOD(I50,2)>0,1))","v":2},{"$f":"IF($D64=0,\"\",ROUND((60/(FY64+FZ64)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GB64,CubesRounding))","v":""},{"$f":"IF(ROUND($CA64/GC64,HoursRounding)<1,1,ROUND($CA64/GC64,HoursRounding))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(GD64<1,1,GD64)*((GB64*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(IF(GD64<1,1,GD64)*((GB64*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":{"$error":"#VALUE!"}},{"$f":"GE64+GF64","v":{"$error":"#VALUE!"}}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Removal of EWRSP-2A to EWRSP-2B"},{"$f":"IF(OR(ISBLANK(A32),L32=0),0,IF(AND(ISBLANK(O32),ISBLANK(P32)),\"\",IF(Metric,ROUND(CY_2_M3*(BZ65),0),BZ65)))","v":""},{"$f":"IF(OR(ISBLANK(B32),L32=0),0,IF(AND(ISBLANK(BD32),ISBLANK(BC32)),\"\",IF(Metric,ROUND(CY_2_M3*(CA65),0),CA65)))","v":50000},{"$f":"IF(OR(ISBLANK(B32),B65=\"\",B65=0,C65=0, C65=\"\"),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(OR(BH65<>0,BI65=0),\"Select Fleet\",IF(RIGHT(BI65,6)=\"Loader\",INDIRECT(BJ65&\"CrusherLoader\"),IF(RIGHT(BI65,5)=\"Truck\",INDIRECT(BJ65&\"Truck\")&\"/\"&INDIRECT(BJ65&\"Loader\")&\"/\"&INDIRECT(BJ65&\"CrusherLoader\"),IF(BJ65=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BJ65=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C65=0, C65=\"\"),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(OR(BH65<>0,BI65=0),\"Select Fleet\",BL65))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C65=0,AND(ISBLANK(O32),ISBLANK(P32))),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(OR(BH65<>0,BI65=0),\"Select Fleet\",BK65))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C65=0,AND(ISBLANK(O32),ISBLANK(P32))),\"\",IF(OR(ISBLANK(M32),ISBLANK(N32)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(OR(BH65<>0,BI65=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM65,0),BM65)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C65=0,AND(ISBLANK(O32),ISBLANK(P32))),0,IF(ISBLANK(C51),\"Select Material\",IF(OR(BH65<>0,BI65=0),\"Select Fleet\",BN65)))","v":0},{"$f":"IF(OR(ISBLANK(B32),D65=0),\"\",IF(ISBLANK(C51),\"Select Material\",IF(BQ65=0,\"Select Fleet\",IF(RIGHT(BQ65,5)=\"Truck\",INDIRECT(BD51&\"Truck\")&\"/\"&INDIRECT(BD51&\"Loader\")&\"/\"&INDIRECT(BD51&\"TruckDozer\"),IF(BQ65=\"Scraper Dozer\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BQ65=\"Tandem Scraper\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":"777G/992K/D9T"},{"$f":"IF(OR(ISBLANK(B32),D65=0),\"\",IF(ISBLANK(C51),\"Select Material\",IF(ISBLANK(G51),\"Select Fleet\",BT65)))","v":5.42},{"$f":"IF(OR(ISBLANK(B32),D65=0),\"\",IF(OR(ISBLANK(R32),ISBLANK(S32)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(ISBLANK(G51),\"Select Fleet\",BS65))))","v":2},{"$f":"IF(OR(ISBLANK(B32),BQ65=0,BQ65=\"\"),\"\",IF(OR(ISBLANK(R32),ISBLANK(S32)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(ISBLANK(G51),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU65,0),BU65)))))","v":1223},{"$f":"IF(OR(ISBLANK(B32),D65=0),0,IF(OR(ISBLANK(R32),ISBLANK(S32)),\"Haul Info\",IF(ISBLANK(C51),\"Select Material\",IF(ISBLANK(G51),\"Select Fleet\",BV65))))","v":41},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C51),ISBLANK(D51),N65=0),0,IF(BA51=\"LongHaul\",IF(RIGHT(D51,5)=\"Truck\",DE65,IF(D51=\"Scraper Dozer\",DT65,IF(D51=\"Tandem Scraper\",EI65,\"\"))),CM65))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C51),ISBLANK(D51),N65=0),0,IF(BA51=\"LongHaul\",IF(RIGHT(D51,5)=\"Truck\",DD65,IF(D51=\"Scraper Dozer\",DS65,IF(D51=\"Tandem Scraper\",EH65,\"\"))),CL65))","v":0},{"$f":"IF(OR(ISBLANK(B32),C65=0,ISBLANK(C51),ISBLANK(D51),D65=0),0,SUM(O65:P65))","v":0},{"$f":"IF(OR(ISBLANK(B32),C65=0,O65=\"\",),0,IF(O32=\"Yes\",CB65,0)+IF(P32=\"Yes\",CC65,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C51),ISBLANK(D51)),0,IF(J51=\"Yes\",D65*CompactionLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C51),ISBLANK(D51)),0,IF(J51=\"Yes\",D65*CompactionEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B32),D65=\"\",J51=\"No\",ISBLANK(J51)),0,IF(D65=0,\"\",SUM(S65:T65)))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(G51),ISBLANK(G51),N65=0),0,BW65)","v":4339},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(C51),ISBLANK(G51),N65=0),0,BX65)","v":72279},{"$f":"IF(OR(ISBLANK(B32),D65=0,ISBLANK(C51),ISBLANK(G51)),0,SUM(V65:W65))","v":76618},{"$f":"IF(OR(ISBLANK(B32),D65=0,ISBLANK(C51),ISBLANK(G51)),0,Q65+R65+U65+X65)","v":76618},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BA32,2)","v":0},{"$f":"C51","v":"Limestone - broken"},{"$f":"BD32","v":0},0,700,0,{"$f":"BA51","v":0},0,{"$f":"IF(OR(ISBLANK(B32),D65=0,D65=\"\",OR(ISBLANK(M32),ISBLANK(N32))),0,IF(ISBLANK(C51),\"Haul Material!\",IF(ISBLANK(D51),\"Select Fleet\",IF(D51=\"optimize\",\"Select Fleet\",D51))))","v":0},{"$f":"BC51","v":0},{"$f":"IF(RIGHT(BI65,5)=\"Truck\",CZ65,IF(BI65=\"Scraper Dozer\",DP65,IF(BI65=\"Tandem Scraper\",EE65,\"1\")))","v":"1"},{"$f":"IF(BG65=\"LongHaul\",IF(RIGHT(BI65,5)=\"Truck\",CY65,IF(BI65=\"Scraper Dozer\",DO65,IF(BI65=\"Tandem Scraper\",ED65,0))),CH65)","v":0},{"$f":"IF(BG65=\"LongHaul\",IF(RIGHT(BI65,5)=\"Truck\",DB65,IF(BI65=\"Scraper Dozer\",DQ65,IF(BI65=\"Tandem Scraper\",EF65,0))),CJ65)","v":0},{"$f":"IF(BG65=\"LongHaul\",IF(RIGHT(BI65,5)=\"Truck\",DC65,IF(BI65=\"Scraper Dozer\",DR65,IF(BI65=\"Tandem Scraper\",EG65,0))),CK65)","v":0},{"$f":"IF(BG65=\"LongHaul\",IF(RIGHT(BI65,5)=\"Truck\",DE65,IF(BI65=\"Scraper Dozer\",DT65,IF(BI65=\"Tandem Scraper\",EI65,0))),CM65)","v":0},{"$f":"IF(BG65=\"LongHaul\",IF(RIGHT(BI65,5)=\"Truck\",DD65,IF(BI65=\"Scraper Dozer\",DS65,IF(BI65=\"Tandem Scraper\",EH65,0))),CL65)","v":0},{"$f":"G51","v":"Large Truck"},{"$f":"BD51","v":"Large"},{"$f":"IF(RIGHT(BQ65,5)=\"Truck\",EW65,IF(BQ65=\"Scraper Dozer\",FM65,IF(BQ65=\"Tandem Scraper\",GB65,IF(RIGHT(BQ65,6)=\"Loader\",1,0))))","v":2},{"$f":"IF(RIGHT(BQ65,5)=\"Truck\",EV65,IF(BQ65=\"Scraper Dozer\",FL65,IF(BQ65=\"Tandem Scraper\",GA65,0)))","v":5.42},{"$f":"IF(RIGHT(BQ65,5)=\"Truck\",EY65,IF(BQ65=\"Scraper Dozer\",FN65,IF(BQ65=\"Tandem Scraper\",GC65,0)))","v":1223},{"$f":"IF(RIGHT(BQ65,5)=\"Truck\",EZ65,IF(BQ65=\"Scraper Dozer\",FO65,IF(BQ65=\"Tandem Scraper\",GD65,0)))","v":41},{"$f":"IF(RIGHT(BQ65,5)=\"Truck\",FB65,IF(BQ65=\"Scraper Dozer\",FQ65,IF(BQ65=\"Tandem Scraper\",GF65,0)))","v":4339},{"$f":"IF(RIGHT(BQ65,5)=\"Truck\",FA65,IF(BQ65=\"Scraper Dozer\",FP65,IF(BQ65=\"Tandem Scraper\",GE65,0)))","v":72279},{"$f":"BA65","v":0},{"$f":"IF(OR(O32=\"Yes\",P32=\"Yes\"),ROUND(BC32/(1-Q32),0),0)","v":0},{"$f":"BC32","v":50000},{"$f":"C65*Crushing","v":{"$error":"#VALUE!"}},{"$f":"C65*Screening","v":{"$error":"#VALUE!"}},{"$f":"ABS(BD65)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",(IF(Metric,M32,M2Ft*M32)*INDEX(LoaderTravelEmptyArray,MATCH(E65,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E65,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",(IF(Metric,M32,M2Ft*M32)*INDEX(LoaderTravelLoadedArray,MATCH(E65,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E65,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",INDEX(CrusherLoaderDataTable,6,MATCH(E65,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(OR(ISBLANK(E51),E51=\"\"),IF(RIGHT(BI65,6)=\"Loader\",ROUND(SUM(CE65:CG65),2),0),E51)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",INDEX(CrusherLoaderDataTable,5,MATCH(E65,CrusherLoaderNames,0)),0)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",ROUND(60/CH65*CI65,0),0)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",ROUND(BZ65/CJ65,0),0)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",ROUND(IF(CK65<1,1,(CK65))*INDIRECT(BJ65&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",ROUND(IF(CK65<1,1,(CK65))*INDIRECT(BJ65&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI65,6)=\"Loader\",CL65+CM65,0)","v":0},{"$f":"IF(BJ65=0,0,ROUND(BC65/(INDEX(INDIRECT(BJ65&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ65&\"TruckLoadedWeight\"),0),MATCH(IF($CD65-INDIRECT(BJ65&\"TruckRollingResistance\")<0,0,$CD65-INDIRECT(BJ65&\"TruckRollingResistance\")),INDIRECT(BJ65&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ65=0,0,ROUND(BC65/(INDEX(INDIRECT(BJ65&\"TruckSpeedTable\"),MATCH(BB65,HaulMaterials,0),MATCH(IF($CD65-INDIRECT(BJ65&\"TruckRollingResistance\")<0,0,$CD65-INDIRECT(BJ65&\"TruckRollingResistance\")),INDIRECT(BJ65&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ65=0,0,ROUND(BC65/(INDEX(INDIRECT(BJ65&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ65&\"TruckLoadedWeight\"),0),MATCH(IF(CD65-INDIRECT(BJ65&\"TruckRollingResistance\")<0,0,CD65+INDIRECT(BJ65&\"TruckRollingResistance\")),INDIRECT(BJ65&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BJ65=0,0,ROUND(BC65/(INDEX(INDIRECT(BJ65&\"TruckSpeedTable\"),MATCH(BB65,HaulMaterials,0),MATCH(IF(CD65-INDIRECT(BJ65&\"TruckRollingResistance\")<0,0,CD65-INDIRECT(BJ65&\"TruckRollingResistance\")),INDIRECT(BJ65&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC65>=0,CQ65,CR65)","v":0},{"$f":"IF(BC65>=0,CP65,CO65)","v":0},{"$f":"CS65+CT65","v":0},{"$f":"IF(BJ65=0,0,INDIRECT(BJ65&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ65=0,0,INDIRECT(BJ65&\"TruckManuverDump\"))","v":0},{"$f":"IF(BJ65=0,0,INDIRECT(BJ65&IF(INDIRECT(BJ65&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(E51),E51=\"\"),SUM(CU65:CX65),E51)","v":0},{"$f":"IF(CX65=0,0,IF(OR(ISBLANK(F51),NOT(ISNUMBER(F51)),F51=\"\"),IF((CY65-CX65)/CX65<=1,2,ROUNDUP((CY65-CX65)/CX65,0)),F51))","v":0},{"$f":"IF(BJ65=0,0,ROUND((60/CY65)*INDIRECT(BJ65&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BJ65=0,0,ROUND(CZ65*DA65*TruckOperator*INDIRECT(BJ65&\"TruckJobEfficiency\")*INDIRECT(BJ65&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(DB65=0,0,IF(ROUND(BZ65/DB65,HoursRounding)<1,1,ROUND(BZ65/DB65,HoursRounding)))","v":0},{"$f":"IF(BJ65=0,0,ROUND(IF(DC65<1,1,(DC65))*((CZ65*INDIRECT(BJ65&\"TruckEquipRate\"))+INDIRECT(BJ65&\"LoaderEquipRate\")+INDIRECT(BJ65&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BJ65=0,0,ROUND(IF(DC65<1,1,(DC65))*((CZ65*INDIRECT(BJ65&\"TruckLaborRate\"))+INDIRECT(BJ65&\"LoaderLaborRate\")+INDIRECT(BJ65&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DD65+DE65","v":0},{"$f":"ROUND(BC65/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CD65-HaulScraperRollingResistance<0,0,$CD65-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB65=0,0,ROUND(BC65/(INDEX(HaulScraperSpeedTable,MATCH(BB65,HaulMaterials,0)+1,MATCH(IF($CD65-HaulScraperRollingResistance<0,0,$CD65-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC65/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(CD65-HaulScraperRollingResistance<0,0,CD65+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB65=0,0,ROUND(BC65/(INDEX(HaulScraperUHSpeedTable,MATCH(BB65,HaulMaterials,0),MATCH(IF(CD65-HaulScraperRollingResistance<0,0,CD65+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD65>=0,DI65,DJ65)","v":0},{"$f":"IF(BD65>=0,DH65,DG65)","v":0},{"$f":"DK65+DL65","v":0},1.2,{"$f":"IF(OR(ISBLANK(E51),NOT(ISNUMBER(E51)),E51=\"\"),SUM(DM65:DN65),E51)","v":1.2},{"$f":"IF(OR(ISBLANK(F51),NOT(ISNUMBER(F51)),F51=\"\"),IF(TRUNC(DM65/DN65,0)<1,1,ROUND(DM65/DN65,0)+1),F51)","v":1},{"$f":"IF($D65=0,\"\",ROUND((60/(DM65+DN65)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*HaulOperator*HaulScraperAltitudeDeration)*DP65,CubesRounding))","v":1204},{"$f":"IF(ROUND(BZ65/DQ65,HoursRounding)<1,1,ROUND(BZ65/DQ65,HoursRounding))","v":1},{"$f":"ROUND(IF(DR65<1,1,DR65)*((DP65*ScraperEquipRate)+ScraperLoadDozerEquipRate+LargeCrusherLoaderEquipRate),0)","v":649},{"$f":"ROUND(IF(DR65<1,1,DR65)*((DP65*ScraperLaborRate)+ScraperLoadDozerLaborRate+LargeCrusherLoaderLaborRate),0)","v":76},{"$f":"DS65+DT65","v":725},{"$f":"ROUND(BC65/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CD65-TandemScraperRollingResistance<0,0,$CD65-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB65=0,0,ROUND(BC65/(INDEX(TandemScraperSpeedTable,MATCH(BB65,HaulMaterials,0)+1,MATCH(IF($CD65-TandemScraperRollingResistance<0,0,$CD65-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BC65/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(CD65-TandemScraperRollingResistance<0,0,CD65+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BB65=0,0,ROUND(BC65/(INDEX(TandemScraperUHSpeedTable,MATCH(BB65,HaulMaterials,0),MATCH(IF(CD65-TandemScraperRollingResistance<0,0,CD65+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BD65>=0,DX65,DY65)","v":0},{"$f":"IF(BD65>=0,DW65,DV65)","v":0},{"$f":"DZ65+EA65","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(E51),NOT(ISNUMBER(E51)),E51=\"\"),SUM(EB65:EC65),E51)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F51),NOT(ISNUMBER(F51)),F51=\"\"),IF(TRUNC(EB65/EC65,0)<2,2,TRUNC(EB65/EC65,0)+IF(MOD(TRUNC(EB65/EC65,0),2),1,0)),F51+IF(MOD(F51,2)>0,1))","v":2},{"$f":"IF($D65=0,\"\",ROUND((60/(EB65+EC65)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EE65,CubesRounding))","v":2626},{"$f":"IF(ROUND(BZ65/EF65,HoursRounding)<1,1,ROUND(BZ65/EF65,HoursRounding))","v":1},{"$f":"ROUND(IF(EG65<1,1,EG65)*((EE65*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(EG65<1,1,EG65)*((EE65*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EH65+EI65","v":1004},{"$f":"ABS(BF65)","v":0},{"$f":"IF(BR65=0,0,ROUND(BE65/(INDEX(INDIRECT(BR65&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR65&\"TruckLoadedWeight\"),0),MATCH(IF(EK65-INDIRECT(BR65&\"TruckRollingResistance\")<0,0,EK65-INDIRECT(BR65&\"TruckRollingResistance\")),INDIRECT(BR65&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.37},{"$f":"IF(BR65=0,0,ROUND(BE65/(INDEX(INDIRECT(BR65&\"TruckSpeedTable\"),MATCH(BB65,HaulMaterials,0),MATCH(IF(EK65-INDIRECT(BR65&\"TruckRollingResistance\")<0,0,EK65-INDIRECT(BR65&\"TruckRollingResistance\")),INDIRECT(BR65&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.37},{"$f":"IF(BR65=0,0,ROUND(BE65/(INDEX(INDIRECT(BR65&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR65&\"TruckLoadedWeight\"),0),MATCH(IF(EK65-INDIRECT(BR65&\"TruckRollingResistance\")<0,0,EK65+INDIRECT(BR65&\"TruckRollingResistance\")),INDIRECT(BR65&\"TruckUHSlopes\"),-1))*88),2))","v":0.37},{"$f":"IF(BR65=0,0,ROUND(BE65/(INDEX(INDIRECT(BR65&\"TruckUHSpeedTable\"),MATCH(BB65,HaulMaterials,0),MATCH(IF(EK65-INDIRECT(BR65&\"TruckRollingResistance\")<0,0,EK65+INDIRECT(BR65&\"TruckRollingResistance\")),INDIRECT(BR65&\"TruckUHSlopes\"),-1))*88),2))","v":0.37},{"$f":"IF(BF65>=0,EN65,EO65)","v":0.37},{"$f":"IF(BF65>=0,EM65,EL65)","v":0.37},{"$f":"EP65+EQ65","v":0.74},{"$f":"IF(BR65=0,0,INDIRECT(BR65&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BR65=0,0,INDIRECT(BR65&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BR65=0,0,INDIRECT(BR65&IF(INDIRECT(BR65&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(OR(ISBLANK(H51),NOT(ISNUMBER(H51)),H51=\"\"),SUM(ER65:EU65),H51)","v":5.42},{"$f":"IF(EU65=0,0,IF(OR(ISBLANK(I51),NOT(ISNUMBER(I51)),I51=\"\"),IF((EV65-EU65)/EU65<=1,2,ROUNDUP((EV65-EU65)/EU65,0)),I51))","v":2},{"$f":"IF(BR65=0,0,ROUND((60/EV65)*INDIRECT(BR65&\"TruckAvgCapacity\"),CubesRounding))","v":737},{"$f":"IF(BR65=0,0,ROUND(EW65*EX65*TruckOperator*INDIRECT(BR65&\"TruckJobEfficiency\")*INDIRECT(BR65&\"TruckAltitudeDeration\"),CubesRounding))","v":1223},{"$f":"IF(EY65=0,0,IF(ROUND($CA65/EY65,HoursRounding)<1,1,ROUND($CA65/EY65,HoursRounding)))","v":41},{"$f":"IF(BR65=0,0,ROUND(IF(EZ65<1,1,(EZ65))*((EW65*INDIRECT(BR65&\"TruckEquipRate\"))+INDIRECT(BR65&\"LoaderEquipRate\")+INDIRECT(BR65&\"TruckDozerEquipRate\")),0))","v":72279},{"$f":"IF(BR65=0,0,ROUND(IF(EZ65<1,1,(EZ65))*((EW65*INDIRECT(BR65&\"TruckLaborRate\"))+INDIRECT(BR65&\"LoaderLaborRate\")+INDIRECT(BR65&\"TruckDozerLaborRate\")),0))","v":4339},{"$f":"FA65+FB65","v":76618},{"$f":"ROUND(BE65/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK65-HaulScraperRollingResistance<0,0,EK65-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0.23},{"$f":"IF(BB65=0,0,ROUND(BE65/(INDEX(HaulScraperSpeedTable,MATCH(BB65,HaulMaterials,0)+1,MATCH(IF(EK65-HaulScraperRollingResistance<0,0,EK65-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0.23},{"$f":"ROUND(BE65/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EK65-HaulScraperRollingResistance<0,0,EK65+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0.23},{"$f":"IF(BB65=0,0,ROUND(BE65/(INDEX(HaulScraperUHSpeedTable,MATCH(BB65,HaulMaterials,0),MATCH(IF(EK65-HaulScraperRollingResistance<0,0,EK65+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0.25},{"$f":"IF(BF65>=0,FF65,FG65)","v":0.23},{"$f":"IF(BF65>=0,FE65,FD65)","v":0.23},{"$f":"FH65+FI65","v":0.46},1.2,{"$f":"IF(OR(ISBLANK(H51),NOT(ISNUMBER(H51)),H51=\"\"),SUM(FJ65:FK65),H51)","v":1.66},{"$f":"IF(OR(ISBLANK(I51),NOT(ISNUMBER(I51)),I51=\"\"),IF(TRUNC(FJ65/FK65,0)<1,1,ROUND(FJ65/FK65,0)+1),I51)","v":1},{"$f":"ROUND((60/(FJ65+FK65)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FM65,CubesRounding)","v":870},{"$f":"IF(ROUND($CA65/FN65,HoursRounding)<1,1,ROUND($CA65/FN65,HoursRounding))","v":57},{"$f":"ROUND(IF(FO65<1,1,FO65)*((FM65*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":47813},{"$f":"ROUND(IF(FO65<1,1,FO65)*((FM65*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":3942},{"$f":"FP65+FQ65","v":51755},{"$f":"ROUND(BE65/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK65-TandemScraperRollingResistance<0,0,EK65-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0.23},{"$f":"IF(BB65=0,0,ROUND(BE65/(INDEX(TandemScraperSpeedTable,MATCH(BB65,HaulMaterials,0)+1,MATCH(IF(EK65-TandemScraperRollingResistance<0,0,EK65-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0.23},{"$f":"ROUND(BE65/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EK65-TandemScraperRollingResistance<0,0,EK65+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0.23},{"$f":"IF(BB65=0,0,ROUND(BE65/(INDEX(TandemScraperUHSpeedTable,MATCH(BB65,HaulMaterials,0),MATCH(IF(EK65-TandemScraperRollingResistance<0,0,EK65+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0.23},{"$f":"IF(BF65>=0,FU65,FV65)","v":0.23},{"$f":"IF(BF65>=0,FT65,FS65)","v":0.23},{"$f":"FW65+FX65","v":0.46},1.1000000000000001,{"$f":"IF(OR(ISBLANK(H51),NOT(ISNUMBER(H51)),H51=\"\"),SUM(FY65:FZ65),H51)","v":1.56},{"$f":"IF(OR(ISBLANK(I51),NOT(ISNUMBER(I51)),I51=\"\"),IF(TRUNC(FY65/FZ65,0)<2,2,TRUNC(FY65/FZ65,0)+IF(MOD(TRUNC(FY65/FZ65,0),2),1,0)),I51+IF(MOD(I51,2)>0,1))","v":2},{"$f":"IF($D65=0,\"\",ROUND((60/(FY65+FZ65)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*GB65,CubesRounding))","v":1852},{"$f":"IF(ROUND($CA65/GC65,HoursRounding)<1,1,ROUND($CA65/GC65,HoursRounding))","v":27},{"$f":"ROUND(IF(GD65<1,1,GD65)*((GB65*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":25492},{"$f":"ROUND(IF(GD65<1,1,GD65)*((GB65*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":1631},{"$f":"GE65+GF65","v":27123}]
[{"$f":"A33","v":2},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Hauling material suitable for riprap from pit to cyclone plant area (see User 21 for supply)"},{"$f":"IF(OR(ISBLANK(A33),L33=0),0,IF(AND(ISBLANK(O33),ISBLANK(P33)),\"\",IF(Metric,ROUND(CY_2_M3*(BZ66),0),BZ66)))","v":""},{"$f":"IF(OR(ISBLANK(B33),L33=0),0,IF(AND(ISBLANK(BD33),ISBLANK(BC33)),\"\",IF(Metric,ROUND(CY_2_M3*(CA66),0),CA66)))","v":65557},{"$f":"IF(OR(ISBLANK(B33),B66=\"\",B66=0,C66=0, C66=\"\"),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Haul Info\",IF(ISBLANK(C52),\"Select Material\",IF(OR(BH66<>0,BI66=0),\"Select Fleet\",IF(RIGHT(BI66,6)=\"Loader\",INDIRECT(BJ66&\"CrusherLoader\"),IF(RIGHT(BI66,5)=\"Truck\",INDIRECT(BJ66&\"Truck\")&\"/\"&INDIRECT(BJ66&\"Loader\")&\"/\"&INDIRECT(BJ66&\"CrusherLoader\"),IF(BJ66=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BJ66=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C66=0, C66=\"\"),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Haul Info\",IF(ISBLANK(C52),\"Select Material\",IF(OR(BH66<>0,BI66=0),\"Select Fleet\",BL66))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C66=0,AND(ISBLANK(O33),ISBLANK(P33))),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Haul Info\",IF(ISBLANK(C52),\"Select Material\",IF(OR(BH66<>0,BI66=0),\"Select Fleet\",BK66))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C66=0,AND(ISBLANK(O33),ISBLANK(P33))),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Haul Info\",IF(ISBLANK(C52),\"Select Material\",IF(OR(BH66<>0,BI66=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM66,0),BM66)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C66=0,AND(ISBLANK(O33),ISBLANK(P33))),0,IF(ISBLANK(C52),\"Select Material\",IF(OR(BH66<>0,BI66=0),\"Select Fleet\",BN66)))","v":0},{"$f":"IF(OR(ISBLANK(B33),D66=0),\"\",IF(ISBLANK(C52),\"Select Material\",IF(BQ66=0,\"Select Fleet\",IF(RIGHT(BQ66,5)=\"Truck\",INDIRECT(BD52&\"Truck\")&\"/\"&INDIRECT(BD52&\"Loader\")&\"/\"&INDIRECT(BD52&\"TruckDozer\"),IF(BQ66=\"Scraper Dozer\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BQ66=\"Tandem Scraper\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":"777G/992K/D9T"},{"$f":"IF(OR(ISBLANK(B33),D66=0),\"\",IF(ISBLANK(C52),\"Select Material\",IF(ISBLANK(G52),\"Select Fleet\",BT66)))","v":15.16},{"$f":"IF(OR(ISBLANK(B33),D66=0),\"\",IF(OR(ISBLANK(R33),ISBLANK(S33)),\"Haul Info\",IF(ISBLANK(C52),\"Select Material\",IF(ISBLANK(G52),\"Select Fleet\",BS66))))","v":5},{"$f":"IF(OR(ISBLANK(B33),BQ66=0,BQ66=\"\"),\"\",IF(OR(ISBLANK(R33),ISBLANK(S33)),\"Haul Info\",IF(ISBLANK(C52),\"Select Material\",IF(ISBLANK(G52),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU66,0),BU66)))))","v":1096},{"$f":"IF(OR(ISBLANK(B33),D66=0),0,IF(OR(ISBLANK(R33),ISBLANK(S33)),\"Haul Info\",IF(ISBLANK(C52),\"Select Material\",IF(ISBLANK(G52),\"Select Fleet\",BV66))))","v":60},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C52),ISBLANK(D52),N66=0),0,IF(BA52=\"LongHaul\",IF(RIGHT(D52,5)=\"Truck\",DE66,IF(D52=\"Scraper Dozer\",DT66,IF(D52=\"Tandem Scraper\",EI66,\"\"))),CM66))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C52),ISBLANK(D52),N66=0),0,IF(BA52=\"LongHaul\",IF(RIGHT(D52,5)=\"Truck\",DD66,IF(D52=\"Scraper Dozer\",DS66,IF(D52=\"Tandem Scraper\",EH66,\"\"))),CL66))","v":0},{"$f":"IF(OR(ISBLANK(B33),C66=0,ISBLANK(C52),ISBLANK(D52),D66=0),0,SUM(O66:P66))","v":0},{"$f":"IF(OR(ISBLANK(B33),C66=0,O66=\"\",),0,IF(O33=\"Yes\",CB66,0)+IF(P33=\"Yes\",CC66,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C52),ISBLANK(D52)),0,IF(J52=\"Yes\",D66*CompactionLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C52),ISBLANK(D52)),0,IF(J52=\"Yes\",D66*CompactionEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),D66=\"\",J52=\"No\",ISBLANK(J52)),0,IF(D66=0,\"\",SUM(S66:T66)))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(G52),ISBLANK(G52),N66=0),0,BW66)","v":10543},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C52),ISBLANK(G52),N66=0),0,BX66)","v":200924},{"$f":"IF(OR(ISBLANK(B33),D66=0,ISBLANK(C52),ISBLANK(G52)),0,SUM(V66:W66))","v":211467},{"$f":"IF(OR(ISBLANK(B33),D66=0,ISBLANK(C52),ISBLANK(G52)),0,Q66+R66+U66+X66)","v":211467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BA33,2)","v":0},{"$f":"C52","v":"Granite - broken"},{"$f":"BD33","v":0},0,10000,0,{"$f":"BA52","v":0},0,{"$f":"IF(OR(ISBLANK(B33),D66=0,D66=\"\",OR(ISBLANK(M33),ISBLANK(N33))),0,IF(ISBLANK(C52),\"Haul Material!\",IF(ISBLANK(D52),\"Select Fleet\",IF(D52=\"optimize\",\"Select Fleet\",D52))))","v":0},{"$f":"BC52","v":0},"1",0,0,0,0,0,{"$f":"G52","v":"Large Truck"},{"$f":"BD52","v":"Large"},5,15.16,1096,60,10543,200924,0,{"$f":"IF(OR(O33=\"Yes\",P33=\"Yes\"),ROUND(BC33/(1-Q33),0),0)","v":0},{"$f":"BC33","v":65557},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,{"$f":"IF(RIGHT(BI66,6)=\"Loader\",(IF(Metric,M33,M2Ft*M33)*INDEX(LoaderTravelEmptyArray,MATCH(E66,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E66,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI66,6)=\"Loader\",(IF(Metric,M33,M2Ft*M33)*INDEX(LoaderTravelLoadedArray,MATCH(E66,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E66,CrusherLoaderList,0),12),0)","v":0},0,{"$f":"IF(OR(ISBLANK(E52),E52=\"\"),IF(RIGHT(BI66,6)=\"Loader\",ROUND(SUM(CE66:CG66),2),0),E52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(E52),E52=\"\"),SUM(CU66:CX66),E52)","v":0},{"$f":"IF(CX66=0,0,IF(OR(ISBLANK(F52),NOT(ISNUMBER(F52)),F52=\"\"),IF((CY66-CX66)/CX66<=1,2,ROUNDUP((CY66-CX66)/CX66,0)),F52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(E52),NOT(ISNUMBER(E52)),E52=\"\"),SUM(DM66:DN66),E52)","v":1.2},{"$f":"IF(OR(ISBLANK(F52),NOT(ISNUMBER(F52)),F52=\"\"),IF(TRUNC(DM66/DN66,0)<1,1,ROUND(DM66/DN66,0)+1),F52)","v":1},1204,1,649,76,725,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(E52),NOT(ISNUMBER(E52)),E52=\"\"),SUM(EB66:EC66),E52)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F52),NOT(ISNUMBER(F52)),F52=\"\"),IF(TRUNC(EB66/EC66,0)<2,2,TRUNC(EB66/EC66,0)+IF(MOD(TRUNC(EB66/EC66,0),2),1,0)),F52+IF(MOD(F52,2)>0,1))","v":2},2626,1,944,60,1004,0,5.24,5.24,5.24,5.24,5.24,5.24,10.48,0.7,1.1000000000000001,2.88,{"$f":"IF(OR(ISBLANK(H52),NOT(ISNUMBER(H52)),H52=\"\"),SUM(ER66:EU66),H52)","v":15.16},{"$f":"IF(EU66=0,0,IF(OR(ISBLANK(I52),NOT(ISNUMBER(I52)),I52=\"\"),IF((EV66-EU66)/EU66<=1,2,ROUNDUP((EV66-EU66)/EU66,0)),I52))","v":5},264,1096,60,200924,10543,211467,3.25,3.25,3.25,3.55,3.25,3.25,6.5,1.2,{"$f":"IF(OR(ISBLANK(H52),NOT(ISNUMBER(H52)),H52=\"\"),SUM(FJ66:FK66),H52)","v":7.7},{"$f":"IF(OR(ISBLANK(I52),NOT(ISNUMBER(I52)),I52=\"\"),IF(TRUNC(FJ66/FK66,0)<1,1,ROUND(FJ66/FK66,0)+1),I52)","v":6},1125,58,114760,9007,123767,3.25,3.25,3.25,3.25,3.25,3.25,6.5,1.1000000000000001,{"$f":"IF(OR(ISBLANK(H52),NOT(ISNUMBER(H52)),H52=\"\"),SUM(FY66:FZ66),H52)","v":7.6},{"$f":"IF(OR(ISBLANK(I52),NOT(ISNUMBER(I52)),I52=\"\"),IF(TRUNC(FY66/FZ66,0)<2,2,TRUNC(FY66/FZ66,0)+IF(MOD(TRUNC(FY66/FZ66,0),2),1,0)),I52+IF(MOD(I52,2)>0,1))","v":6},1140,58,149978,7502,157480]
[{"$f":"A34","v":3},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"Haul trench backfill material"},{"$f":"IF(OR(ISBLANK(A34),L34=0),0,IF(AND(ISBLANK(O34),ISBLANK(P34)),\"\",IF(Metric,ROUND(CY_2_M3*(BZ67),0),BZ67)))","v":""},{"$f":"IF(OR(ISBLANK(B34),L34=0),0,IF(AND(ISBLANK(BD34),ISBLANK(BC34)),\"\",IF(Metric,ROUND(CY_2_M3*(CA67),0),CA67)))","v":25040},{"$f":"IF(OR(ISBLANK(B34),B67=\"\",B67=0,C67=0, C67=\"\"),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Haul Info\",IF(ISBLANK(C53),\"Select Material\",IF(OR(BH67<>0,BI67=0),\"Select Fleet\",IF(RIGHT(BI67,6)=\"Loader\",INDIRECT(BJ67&\"CrusherLoader\"),IF(RIGHT(BI67,5)=\"Truck\",INDIRECT(BJ67&\"Truck\")&\"/\"&INDIRECT(BJ67&\"Loader\")&\"/\"&INDIRECT(BJ67&\"CrusherLoader\"),IF(BJ67=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&LargeCrusherLoader,IF(BJ67=\"Tandem\",TandemScraper&\"/\"&LargeCrusherLoader))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C67=0, C67=\"\"),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Haul Info\",IF(ISBLANK(C53),\"Select Material\",IF(OR(BH67<>0,BI67=0),\"Select Fleet\",BL67))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C67=0,AND(ISBLANK(O34),ISBLANK(P34))),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Haul Info\",IF(ISBLANK(C53),\"Select Material\",IF(OR(BH67<>0,BI67=0),\"Select Fleet\",BK67))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C67=0,AND(ISBLANK(O34),ISBLANK(P34))),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Haul Info\",IF(ISBLANK(C53),\"Select Material\",IF(OR(BH67<>0,BI67=0),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM67,0),BM67)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C67=0,AND(ISBLANK(O34),ISBLANK(P34))),0,IF(ISBLANK(C53),\"Select Material\",IF(OR(BH67<>0,BI67=0),\"Select Fleet\",BN67)))","v":0},{"$f":"IF(OR(ISBLANK(B34),D67=0),\"\",IF(ISBLANK(C53),\"Select Material\",IF(BQ67=0,\"Select Fleet\",IF(RIGHT(BQ67,5)=\"Truck\",INDIRECT(BD53&\"Truck\")&\"/\"&INDIRECT(BD53&\"Loader\")&\"/\"&INDIRECT(BD53&\"TruckDozer\"),IF(BQ67=\"Scraper Dozer\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BQ67=\"Tandem Scraper\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":"777G/992K/D9T"},{"$f":"IF(OR(ISBLANK(B34),D67=0),\"\",IF(ISBLANK(C53),\"Select Material\",IF(ISBLANK(G53),\"Select Fleet\",BT67)))","v":15.719999999999999},{"$f":"IF(OR(ISBLANK(B34),D67=0),\"\",IF(OR(ISBLANK(R34),ISBLANK(S34)),\"Haul Info\",IF(ISBLANK(C53),\"Select Material\",IF(ISBLANK(G53),\"Select Fleet\",BS67))))","v":5},{"$f":"IF(OR(ISBLANK(B34),BQ67=0,BQ67=\"\"),\"\",IF(OR(ISBLANK(R34),ISBLANK(S34)),\"Haul Info\",IF(ISBLANK(C53),\"Select Material\",IF(ISBLANK(G53),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU67,0),BU67)))))","v":1054},{"$f":"IF(OR(ISBLANK(B34),D67=0),0,IF(OR(ISBLANK(R34),ISBLANK(S34)),\"Haul Info\",IF(ISBLANK(C53),\"Select Material\",IF(ISBLANK(G53),\"Select Fleet\",BV67))))","v":24},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C53),ISBLANK(D53),N67=0),0,IF(BA53=\"LongHaul\",IF(RIGHT(D53,5)=\"Truck\",DE67,IF(D53=\"Scraper Dozer\",DT67,IF(D53=\"Tandem Scraper\",EI67,\"\"))),CM67))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C53),ISBLANK(D53),N67=0),0,IF(BA53=\"LongHaul\",IF(RIGHT(D53,5)=\"Truck\",DD67,IF(D53=\"Scraper Dozer\",DS67,IF(D53=\"Tandem Scraper\",EH67,\"\"))),CL67))","v":0},{"$f":"IF(OR(ISBLANK(B34),C67=0,ISBLANK(C53),ISBLANK(D53),D67=0),0,SUM(O67:P67))","v":0},{"$f":"IF(OR(ISBLANK(B34),C67=0,O67=\"\",),0,IF(O34=\"Yes\",CB67,0)+IF(P34=\"Yes\",CC67,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C53),ISBLANK(D53)),0,IF(J53=\"Yes\",D67*CompactionLabor,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C53),ISBLANK(D53)),0,IF(J53=\"Yes\",D67*CompactionEquip,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),D67=\"\",J53=\"No\",ISBLANK(J53)),0,IF(D67=0,\"\",SUM(S67:T67)))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(G53),ISBLANK(G53),N67=0),0,BW67)","v":4217},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C53),ISBLANK(G53),N67=0),0,BX67)","v":80370},{"$f":"IF(OR(ISBLANK(B34),D67=0,ISBLANK(C53),ISBLANK(G53)),0,SUM(V67:W67))","v":84587},{"$f":"IF(OR(ISBLANK(B34),D67=0,ISBLANK(C53),ISBLANK(G53)),0,Q67+R67+U67+X67)","v":84587},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BA34,2)","v":0},{"$f":"C53","v":"Granite - broken"},{"$f":"BD34","v":0},{"$f":"BE34","v":0},{"$f":"BF34","v":10536},{"$f":"BG34","v":-1.7},{"$f":"BA53","v":0},{"$f":"BB53","v":0},{"$f":"IF(OR(ISBLANK(B34),D67=0,D67=\"\",OR(ISBLANK(M34),ISBLANK(N34))),0,IF(ISBLANK(C53),\"Haul Material!\",IF(ISBLANK(D53),\"Select Fleet\",IF(D53=\"optimize\",\"Select Fleet\",D53))))","v":0},{"$f":"BC53","v":0},{"$f":"IF(RIGHT(BI67,5)=\"Truck\",CZ67,IF(BI67=\"Scraper Dozer\",DP67,IF(BI67=\"Tandem Scraper\",EE67,\"1\")))","v":"1"},{"$f":"IF(BG67=\"LongHaul\",IF(RIGHT(BI67,5)=\"Truck\",CY67,IF(BI67=\"Scraper Dozer\",DO67,IF(BI67=\"Tandem Scraper\",ED67,0))),CH67)","v":0},{"$f":"IF(BG67=\"LongHaul\",IF(RIGHT(BI67,5)=\"Truck\",DB67,IF(BI67=\"Scraper Dozer\",DQ67,IF(BI67=\"Tandem Scraper\",EF67,0))),CJ67)","v":0},{"$f":"IF(BG67=\"LongHaul\",IF(RIGHT(BI67,5)=\"Truck\",DC67,IF(BI67=\"Scraper Dozer\",DR67,IF(BI67=\"Tandem Scraper\",EG67,0))),CK67)","v":0},{"$f":"IF(BG67=\"LongHaul\",IF(RIGHT(BI67,5)=\"Truck\",DE67,IF(BI67=\"Scraper Dozer\",DT67,IF(BI67=\"Tandem Scraper\",EI67,0))),CM67)","v":0},{"$f":"IF(BG67=\"LongHaul\",IF(RIGHT(BI67,5)=\"Truck\",DD67,IF(BI67=\"Scraper Dozer\",DS67,IF(BI67=\"Tandem Scraper\",EH67,0))),CL67)","v":0},{"$f":"G53","v":"Large Truck"},{"$f":"BD53","v":"Large"},{"$f":"IF(RIGHT(BQ67,5)=\"Truck\",EW67,IF(BQ67=\"Scraper Dozer\",FM67,IF(BQ67=\"Tandem Scraper\",GB67,IF(RIGHT(BQ67,6)=\"Loader\",1,0))))","v":5},{"$f":"IF(RIGHT(BQ67,5)=\"Truck\",EV67,IF(BQ67=\"Scraper Dozer\",FL67,IF(BQ67=\"Tandem Scraper\",GA67,0)))","v":15.719999999999999},{"$f":"IF(RIGHT(BQ67,5)=\"Truck\",EY67,IF(BQ67=\"Scraper Dozer\",FN67,IF(BQ67=\"Tandem Scraper\",GC67,0)))","v":1054},{"$f":"IF(RIGHT(BQ67,5)=\"Truck\",EZ67,IF(BQ67=\"Scraper Dozer\",FO67,IF(BQ67=\"Tandem Scraper\",GD67,0)))","v":24},{"$f":"IF(RIGHT(BQ67,5)=\"Truck\",FB67,IF(BQ67=\"Scraper Dozer\",FQ67,IF(BQ67=\"Tandem Scraper\",GF67,0)))","v":4217},{"$f":"IF(RIGHT(BQ67,5)=\"Truck\",FA67,IF(BQ67=\"Scraper Dozer\",FP67,IF(BQ67=\"Tandem Scraper\",GE67,0)))","v":80370},{"$f":"BA67","v":0},{"$f":"IF(OR(O34=\"Yes\",P34=\"Yes\"),ROUND(BC34/(1-Q34),0),0)","v":0},{"$f":"BC34","v":25040},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"ABS(BD67)","v":0},{"$f":"IF(RIGHT(BI67,6)=\"Loader\",(IF(Metric,M34,M2Ft*M34)*INDEX(LoaderTravelEmptyArray,MATCH(E67,CrusherLoaderList,0),11))+INDEX(LoaderTravelEmptyArray,MATCH(E67,CrusherLoaderList,0),12),0)","v":0},{"$f":"IF(RIGHT(BI67,6)=\"Loader\",(IF(Metric,M34,M2Ft*M34)*INDEX(LoaderTravelLoadedArray,MATCH(E67,CrusherLoaderList,0),11))+INDEX(LoaderTravelLoadedArray,MATCH(E67,CrusherLoaderList,0),12),0)","v":0},0,{"$f":"IF(OR(ISBLANK(E53),E53=\"\"),IF(RIGHT(BI67,6)=\"Loader\",ROUND(SUM(CE67:CG67),2),0),E53)","v":0},0,{"$f":"IF(RIGHT(BI67,6)=\"Loader\",ROUND(60/CH67*CI67,0),0)","v":0},{"$f":"IF(RIGHT(BI67,6)=\"Loader\",ROUND(BZ67/CJ67,0),0)","v":0},{"$f":"IF(RIGHT(BI67,6)=\"Loader\",ROUND(IF(CK67<1,1,(CK67))*INDIRECT(BJ67&\"CrusherLoaderEquipRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI67,6)=\"Loader\",ROUND(IF(CK67<1,1,(CK67))*INDIRECT(BJ67&\"CrusherLoaderLaborRate\"),0),0)","v":0},{"$f":"IF(RIGHT(BI67,6)=\"Loader\",CL67+CM67,0)","v":0},{"$f":"IF(BJ67=0,0,ROUND(BC67/(INDEX(INDIRECT(BJ67&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ67&\"TruckLoadedWeight\"),0),MATCH(IF($CD67-INDIRECT(BJ67&\"TruckRollingResistance\")<0,0,$CD67-INDIRECT(BJ67&\"TruckRollingResistance\")),INDIRECT(BJ67&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BJ67=0,0,ROUND(BC67/(INDEX(INDIRECT(BJ67&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ67&\"TruckLoadedWeight\"),0),MATCH(IF(CD67-INDIRECT(BJ67&\"TruckRollingResistance\")<0,0,CD67+INDIRECT(BJ67&\"TruckRollingResistance\")),INDIRECT(BJ67&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BC67>=0,CQ67,CR67)","v":0},{"$f":"IF(BC67>=0,CP67,CO67)","v":0},{"$f":"CS67+CT67","v":0},{"$f":"IF(BJ67=0,0,INDIRECT(BJ67&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BJ67=0,0,INDIRECT(BJ67&\"TruckManuverDump\"))","v":0},{"$f":"IF(BJ67=0,0,INDIRECT(BJ67&IF(INDIRECT(BJ67&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(E53),E53=\"\"),SUM(CU67:CX67),E53)","v":0},{"$f":"IF(CX67=0,0,IF(OR(ISBLANK(F53),NOT(ISNUMBER(F53)),F53=\"\"),IF((CY67-CX67)/CX67<=1,2,ROUNDUP((CY67-CX67)/CX67,0)),F53))","v":0},{"$f":"IF(BJ67=0,0,ROUND((60/CY67)*INDIRECT(BJ67&\"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(BJ67=0,0,ROUND(IF(DC67<1,1,(DC67))*((CZ67*INDIRECT(BJ67&\"TruckEquipRate\"))+INDIRECT(BJ67&\"LoaderEquipRate\")+INDIRECT(BJ67&\"CrusherLoaderEquipRate\")),0))","v":0},{"$f":"IF(BJ67=0,0,ROUND(IF(DC67<1,1,(DC67))*((CZ67*INDIRECT(BJ67&\"TruckLaborRate\"))+INDIRECT(BJ67&\"LoaderLaborRate\")+INDIRECT(BJ67&\"CrusherLoaderLaborRate\")),0))","v":0},{"$f":"DD67+DE67","v":0},0,0,0,0,{"$f":"IF(BD67>=0,DI67,DJ67)","v":0},{"$f":"IF(BD67>=0,DH67,DG67)","v":0},{"$f":"DK67+DL67","v":0},1.2,{"$f":"IF(OR(ISBLANK(E53),NOT(ISNUMBER(E53)),E53=\"\"),SUM(DM67:DN67),E53)","v":1.2},{"$f":"IF(OR(ISBLANK(F53),NOT(ISNUMBER(F53)),F53=\"\"),IF(TRUNC(DM67/DN67,0)<1,1,ROUND(DM67/DN67,0)+1),F53)","v":1},1204,1,649,76,{"$f":"DS67+DT67","v":725},0,0,0,0,{"$f":"IF(BD67>=0,DX67,DY67)","v":0},{"$f":"IF(BD67>=0,DW67,DV67)","v":0},{"$f":"DZ67+EA67","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(E53),NOT(ISNUMBER(E53)),E53=\"\"),SUM(EB67:EC67),E53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(F53),NOT(ISNUMBER(F53)),F53=\"\"),IF(TRUNC(EB67/EC67,0)<2,2,TRUNC(EB67/EC67,0)+IF(MOD(TRUNC(EB67/EC67,0),2),1,0)),F53+IF(MOD(F53,2)>0,1))","v":2},2626,1,944,60,{"$f":"EH67+EI67","v":1004},{"$f":"ABS(BF67)","v":1.7},{"$f":"IF(BR67=0,0,ROUND(BE67/(INDEX(INDIRECT(BR67&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR67&\"TruckLoadedWeight\"),0),MATCH(IF(EK67-INDIRECT(BR67&\"TruckRollingResistance\")<0,0,EK67-INDIRECT(BR67&\"TruckRollingResistance\")),INDIRECT(BR67&\"TruckDownhillSlopes\"),-1))*88),2))","v":5.52},5.52,{"$f":"IF(BR67=0,0,ROUND(BE67/(INDEX(INDIRECT(BR67&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR67&\"TruckLoadedWeight\"),0),MATCH(IF(EK67-INDIRECT(BR67&\"TruckRollingResistance\")<0,0,EK67+INDIRECT(BR67&\"TruckRollingResistance\")),INDIRECT(BR67&\"TruckUHSlopes\"),-1))*88),2))","v":5.52},5.52,{"$f":"IF(BF67>=0,EN67,EO67)","v":5.52},{"$f":"IF(BF67>=0,EM67,EL67)","v":5.52},{"$f":"EP67+EQ67","v":11.04},{"$f":"IF(BR67=0,0,INDIRECT(BR67&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BR67=0,0,INDIRECT(BR67&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BR67=0,0,INDIRECT(BR67&IF(INDIRECT(BR67&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(OR(ISBLANK(H53),NOT(ISNUMBER(H53)),H53=\"\"),SUM(ER67:EU67),H53)","v":15.719999999999999},{"$f":"IF(EU67=0,0,IF(OR(ISBLANK(I53),NOT(ISNUMBER(I53)),I53=\"\"),IF((EV67-EU67)/EU67<=1,2,ROUNDUP((EV67-EU67)/EU67,0)),I53))","v":5},{"$f":"IF(BR67=0,0,ROUND((60/EV67)*INDIRECT(BR67&\"TruckAvgCapacity\"),CubesRounding))","v":254},1054,24,{"$f":"IF(BR67=0,0,ROUND(IF(EZ67<1,1,(EZ67))*((EW67*INDIRECT(BR67&\"TruckEquipRate\"))+INDIRECT(BR67&\"LoaderEquipRate\")+INDIRECT(BR67&\"TruckDozerEquipRate\")),0))","v":80370},{"$f":"IF(BR67=0,0,ROUND(IF(EZ67<1,1,(EZ67))*((EW67*INDIRECT(BR67&\"TruckLaborRate\"))+INDIRECT(BR67&\"LoaderLaborRate\")+INDIRECT(BR67&\"TruckDozerLaborRate\")),0))","v":4217},{"$f":"FA67+FB67","v":84587},3.42,3.42,3.42,3.74,{"$f":"IF(BF67>=0,FF67,FG67)","v":3.74},{"$f":"IF(BF67>=0,FE67,FD67)","v":3.42},{"$f":"FH67+FI67","v":7.16},1.2,{"$f":"IF(OR(ISBLANK(H53),NOT(ISNUMBER(H53)),H53=\"\"),SUM(FJ67:FK67),H53)","v":8.36},{"$f":"IF(OR(ISBLANK(I53),NOT(ISNUMBER(I53)),I53=\"\"),IF(TRUNC(FJ67/FK67,0)<1,1,ROUND(FJ67/FK67,0)+1),I53)","v":7},1209,21,46338,3623,{"$f":"FP67+FQ67","v":49961},3.42,3.42,3.42,3.42,{"$f":"IF(BF67>=0,FU67,FV67)","v":3.42},{"$f":"IF(BF67>=0,FT67,FS67)","v":3.42},{"$f":"FW67+FX67","v":6.84},1.1000000000000001,{"$f":"IF(OR(ISBLANK(H53),NOT(ISNUMBER(H53)),H53=\"\"),SUM(FY67:FZ67),H53)","v":7.9399999999999995},{"$f":"IF(OR(ISBLANK(I53),NOT(ISNUMBER(I53)),I53=\"\"),IF(TRUNC(FY67/FZ67,0)<2,2,TRUNC(FY67/FZ67,0)+IF(MOD(TRUNC(FY67/FZ67,0),2),1,0)),I53+IF(MOD(I53,2)>0,1))","v":6},1091,23,59474,2975,{"$f":"GE67+GF67","v":62449}]
[]
[null,null,{"$f":"IF(SUM(C64:C68)=0,0,SUM(C64:C68))","v":0},{"$f":"IF(SUM(D64:D68)=0,0,SUM(D64:D68))","v":140597},null,null,null,null,{"$f":"IF(SUM(I64:I68)=0,0,SUM(I64:I68))","v":0},null,null,null,null,{"$f":"IF(SUM(N64:N68)=0,0,SUM(N64:N68))","v":125},0,0,0,0,0,0,0,19099,353573,372672,372672]
[]
[null,"Notes: Final Material Volume includes allowance for additional material hauled to crushing/screening plant based on Loss to Crushing/Screening input above."]
[]
["Generic Material Hauling - Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Cover Placement",null,null,null,null,null,null,null,null,"Growth Media Placement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover Parameters",null,null,null,null,null,null,null,null,null,null,null,"Growth Media Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,"Costs",null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Final Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Fleet Hours","Total Labor Cost","Total Equipment Cost","Total Cover Placement Cost","Final Material Volume","Placement Fleet","Cycle Time","No. of Trucks/ Scrapers","Fleet Productivity","Fleet Hours","Labor \nCost","Equipment \nCost","Total Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material","Distance","Slope","Cover Volume","cover fleet","Size","Cycle time","No. Trucks","Productivity\nFor Selected Fleet","Total Fleet Time","Labor Cost","Equip Cost","Material","Distance","Slope","Topsoil Volume","topsoil fleet","Fleet size","Cycle time","No. Trucks","Growth media Productivity for selected fleet","Total Fleet Time","Labor Cost","Equip Cost","Final Surface Area","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,null,"min",null,"LCY/hr","hrs","$","$",null,null,null,"cu yd",null,null,"min",null,"BCY/hr","hrs","$","$","acres","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(OR(ISBLANK(B31),BD77=0),\"\",IF(ISBLANK(BH31),\"\",IF(Metric,ROUND(CY_2_M3*BD77,0),BD77)))","v":""},{"$f":"IF(OR(ISBLANK(B31),C77=0,C77=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",IF(RIGHT(L50,6)=\"Loader\",INDIRECT(BE50&\"CrusherLoader\"),IF(RIGHT(L50,5)=\"Truck\",INDIRECT(BE50&\"Truck\")&\"/\"&INDIRECT(BE50&\"Loader\")&\"/\"&INDIRECT(BE50&\"TruckDozer\"),IF(BE50=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE50=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C77=\"\",C77=0),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",BG77))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C77=0,C77=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",BH77))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C77=0,C77=\"\"),\"\",IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI77,0),BI77)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),C77=0,C77=\"\"),0,IF(OR(ISBLANK(U31),ISBLANK(V31)),\"Haul Info\",IF(ISBLANK(K50),\"Select Material\",IF(ISBLANK(L50),\"Select Fleet\",BJ77))))","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(K50),ISBLANK(L50),BE77=\"\",NOT(ISNUMBER(H77))),0,BK77)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(K50),ISBLANK(L50),BE77=\"\",NOT(ISNUMBER(H77))),0,BL77)","v":0},{"$f":"IF(OR(ISBLANK(B31),C77=\"\"),0,IF(OR(ISBLANK(K50),ISBLANK(L50)),0,IF(C77=0,0,SUM(I77:J77))))","v":0},{"$f":"IF(OR(ISBLANK(B31),BK31=0),\"\",IF(Metric,ROUND(CY_2_M3*(BP77),0),BP77))","v":""},{"$f":"IF(OR(ISBLANK(B31),L77=0,L77=\"\"),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",IF(RIGHT(P50,6)=\"Loader\",INDIRECT(BF50&\"CrusherLoader\"),IF(RIGHT(P50,5)=\"Truck\",INDIRECT(BF50&\"Truck\")&\"/\"&INDIRECT(BF50&\"Loader\")&\"/\"&INDIRECT(BF50&\"TruckDozer\"),IF(BF50=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BF50=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L77=\"\",L77=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",BS77))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L77=\"\",L77=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",BT77))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L77=0,L77=\"\"),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU77,0),BU77)))))","v":""},{"$f":"IF(OR(ISBLANK(B31),L77=\"\",L77=0),\"\",IF(OR(ISBLANK(X31),ISBLANK(Y31)),\"Haul Info\",IF(ISBLANK(O50),\"Select Material\",IF(ISBLANK(P50),\"Select Fleet\",BV77))))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O50),BQ77=\"\",NOT(ISNUMBER(Q77))),0,BW77)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(O50),BQ77=\"\",NOT(ISNUMBER(Q77))),0,BX77)","v":0},{"$f":"IF(OR(ISBLANK(B31),Q77=0,Q77=\"\",ISBLANK(O50)),0,SUM(R77:S77))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K50","v":0},{"$f":"BI31","v":0},{"$f":"BJ31","v":0},{"$f":"ROUND((BY77*43560*(1/12)*BH31)/27,0)","v":0},{"$f":"L50","v":0},{"$f":"BE50","v":0},{"$f":"IF(RIGHT(BE77,5)=\"Truck\",CK77,IF(BE77=\"Scraper Dozer\",DA77,IF(BE77=\"Tandem Scraper\",DP77,0)))","v":0},{"$f":"IF(RIGHT(BE77,5)=\"Truck\",CL77,IF(BE77=\"Scraper Dozer\",DB77,IF(BE77=\"Tandem Scraper\",DQ77,0)))","v":0},{"$f":"IF(RIGHT(BE77,5)=\"Truck\",CN77,IF(BE77=\"Scraper Dozer\",DC77,IF(BE77=\"Tandem Scraper\",DR77,0)))","v":0},{"$f":"IF(RIGHT(BE77,5)=\"Truck\",CO77,IF(BE77=\"Scraper Dozer\",DD77,IF(BE77=\"Tandem Scraper\",DS77,0)))","v":0},{"$f":"IF(RIGHT(BE77,5)=\"Truck\",CQ77,IF(BE77=\"Scraper Dozer\",DF77,IF(BE77=\"Tandem Scraper\",DU77,0)))","v":0},{"$f":"IF(RIGHT(BE77,5)=\"Truck\",CP77,IF(BE77=\"Scraper Dozer\",DE77,IF(BE77=\"Tandem Scraper\",DT77,0)))","v":0},{"$f":"O50","v":0},{"$f":"BL31","v":0},{"$f":"BM31","v":0},{"$f":"ROUND((BY77*43560*(1/12)*BK31)/27,0)","v":0},{"$f":"P50","v":0},{"$f":"BF50","v":0},{"$f":"IF(RIGHT(BQ77,5)=\"Truck\",EH77,IF(BQ77=\"Scraper Dozer\",EX77,IF(BQ77=\"Tandem Scraper\",FM77,0)))","v":0},{"$f":"IF(RIGHT(BQ77,5)=\"Truck\",EI77,IF(BQ77=\"Scraper Dozer\",EY77,IF(BQ77=\"Tandem Scraper\",FN77,0)))","v":0},{"$f":"IF(RIGHT(BQ77,5)=\"Truck\",EK77,IF(BQ77=\"Scraper Dozer\",EZ77,IF(BQ77=\"Tandem Scraper\",FO77,0)))","v":0},{"$f":"IF(RIGHT(BQ77,5)=\"Truck\",EL77,IF(BQ77=\"Scraper Dozer\",FA77,IF(BQ77=\"Tandem Scraper\",FP77,0)))","v":0},{"$f":"IF(RIGHT(BQ77,5)=\"Truck\",EN77,IF(BQ77=\"Scraper Dozer\",FC77,IF(BQ77=\"Tandem Scraper\",FR77,0)))","v":0},{"$f":"IF(RIGHT(BQ77,5)=\"Truck\",EM77,IF(BQ77=\"Scraper Dozer\",FB77,IF(BQ77=\"Tandem Scraper\",FQ77,0)))","v":0},{"$f":"ROUND(BA31,1)","v":0},{"$f":"ABS(BC77)","v":0},{"$f":"IF(BF77=0,0,ROUND(BB77/(INDEX(INDIRECT(BF77&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF77&\"TruckLoadedWeight\"),0),MATCH(IF($BZ77-INDIRECT(BF77&\"TruckRollingResistance\")<0,0,$BZ77-INDIRECT(BF77&\"TruckRollingResistance\")),INDIRECT(BF77&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF77=0,0,ROUND(BB77/(INDEX(INDIRECT(BF77&\"TruckSpeedTable\"),MATCH(BA77,HaulMaterials,0),MATCH(IF($BZ77-INDIRECT(BF77&\"TruckRollingResistance\")<0,0,$BZ77-INDIRECT(BF77&\"TruckRollingResistance\")),INDIRECT(BF77&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF77=0,0,ROUND(BB77/(INDEX(INDIRECT(BF77&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF77&\"TruckLoadedWeight\"),0),MATCH(IF(BZ77-INDIRECT(BF77&\"TruckRollingResistance\")<0,0,BZ77+INDIRECT(BF77&\"TruckRollingResistance\")),INDIRECT(BF77&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF77=0,0,ROUND(BB77/(INDEX(INDIRECT(BF77&\"TruckUHSpeedTable\"),MATCH(BA77,HaulMaterials,0),MATCH(IF(BZ77-INDIRECT(BF77&\"TruckRollingResistance\")<0,0,BZ77+INDIRECT(BF77&\"TruckRollingResistance\")),INDIRECT(BF77&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC77>=0,CC77,CD77)","v":0},{"$f":"IF(BC77>=0,CB77,CA77)","v":0},{"$f":"CE77+CF77","v":0},{"$f":"IF(BF77=0,0,INDIRECT(BF77&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BF77=0,0,INDIRECT(BF77&\"TruckManuverDump\"))","v":0},{"$f":"IF(BF77=0,0,INDIRECT(BF77&IF(INDIRECT(BF77&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M50),NOT(ISNUMBER(M50)),M50=\"\"),CG77+CH77+CI77+CJ77,M50)","v":0},{"$f":"IF(CJ77=0,0,IF(OR(ISBLANK(N50),NOT(ISNUMBER(N50)),N50=\"\"),IF((CK77-CJ77)/CJ77<=1,2,ROUNDUP((CK77-CJ77)/CJ77,0)),N50))","v":0},{"$f":"IF(BF77=0,0,ROUND((60/CK77)*INDIRECT(BF77&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BF77=0,0,ROUND(CL77*CM77*TruckOperator*INDIRECT(BF77&\"TruckJobEfficiency\")*INDIRECT(BF77&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CN77=0,0,IF(ROUND($BD77/CN77,HoursRounding)<1,1,ROUND($BD77/CN77,HoursRounding)))","v":0},{"$f":"IF(BF77=0,0,ROUND(IF(CO77<1,1,CO77)*((CL77*INDIRECT(BF77&\"TruckEquipRate\"))+INDIRECT(BF77&\"LoaderEquipRate\")+INDIRECT(BF77&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BF77=0,0,ROUND(IF(CO77<1,1,CO77)*((CL77*INDIRECT(BF77&\"TruckLaborRate\"))+INDIRECT(BF77&\"LoaderLaborRate\")+INDIRECT(BF77&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CP77+CQ77","v":0},{"$f":"ROUND(BB77/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BZ77-HaulScraperRollingResistance<0,0,$BZ77-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA77=0,0,ROUND(BB77/(INDEX(HaulScraperSpeedTable,MATCH(BA77,HaulMaterials,0)+1,MATCH(IF($BZ77-HaulScraperRollingResistance<0,0,$BZ77-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB77/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BZ77-HaulScraperRollingResistance<0,0,BZ77+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA77=0,0,ROUND(BB77/(INDEX(HaulScraperUHSpeedTable,MATCH(BA77,HaulMaterials,0),MATCH(IF(BZ77-HaulScraperRollingResistance<0,0,BZ77+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC77>=0,CU77,CV77)","v":0},{"$f":"IF(BC77>=0,CT77,CS77)","v":0},{"$f":"CW77+CX77","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M50),NOT(ISNUMBER(M50)),M50=\"\"),SUM(CY77:CZ77),M50)","v":1.2},{"$f":"IF(OR(ISBLANK(N50),NOT(ISNUMBER(N50)),N50=\"\"),IF($C77=0,\"\",IF(TRUNC(CY77/CZ77,0)<1,1,ROUND(CY77/CZ77,0)+1)),N50)","v":1},{"$f":"ROUND((60/(CY77+CZ77)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DB77,CubesRounding)","v":1204},{"$f":"IF(ROUND($BD77/DC77,HoursRounding)<1,1,ROUND($BD77/DC77,HoursRounding))","v":1},{"$f":"ROUND(IF(DD77<1,1,DD77)*((DB77*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(DD77<1,1,DD77)*((DB77*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"DE77+DF77","v":908},{"$f":"ROUND(BB77/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BZ77-TandemScraperRollingResistance<0,0,$BZ77-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA77=0,0,ROUND(BB77/(INDEX(TandemScraperSpeedTable,MATCH(BA77,HaulMaterials,0)+1,MATCH(IF($BZ77-TandemScraperRollingResistance<0,0,$BZ77-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB77/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BZ77-TandemScraperRollingResistance<0,0,BZ77+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA77=0,0,ROUND(BB77/(INDEX(TandemScraperUHSpeedTable,MATCH(BA77,HaulMaterials,0),MATCH(IF(BZ77-TandemScraperRollingResistance<0,0,BZ77+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC77>=0,DJ77,DK77)","v":0},{"$f":"IF(BC77>=0,DI77,DH77)","v":0},{"$f":"DL77+DM77","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M50),NOT(ISNUMBER(M50)),M50=\"\"),SUM(DN77:DO77),M50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N50),NOT(ISNUMBER(N50)),N50=\"\"),IF(TRUNC(DN77/DO77,0)<2,2,TRUNC(DN77/DO77,0)+IF(MOD(TRUNC(DN77/DO77,0),2),1,0)),N50+IF(MOD(N50,2)>0,1))","v":2},{"$f":"ROUND((60/(DN77+DO77)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ77,CubesRounding)","v":2626},{"$f":"IF(ROUND($BD77/DR77,HoursRounding)<1,1,ROUND($BD77/DR77,HoursRounding))","v":1},{"$f":"ROUND(IF(DS77<1,1,DS77)*((DQ77*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DS77<1,1,DS77)*((DQ77*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DT77+DU77","v":1004},{"$f":"ABS(BO77)","v":0},{"$f":"IF(BR77=0,0,ROUND(BY77/(INDEX(INDIRECT(BR77&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR77&\"TruckLoadedWeight\"),0),MATCH(IF(DW$77-INDIRECT(BR77&\"TruckRollingResistance\")<0,0,DW$77-INDIRECT(BR77&\"TruckRollingResistance\")),INDIRECT(BR77&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR77=0,0,ROUND(BY77/(INDEX(INDIRECT(BR77&\"TruckSpeedTable\"),MATCH(BM77,HaulMaterials,0),MATCH(IF($DW77-INDIRECT(BR77&\"TruckRollingResistance\")<0,0,DW$77-INDIRECT(BR77&\"TruckRollingResistance\")),INDIRECT(BR77&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR77=0,0,ROUND(BN77/(INDEX(INDIRECT(BR77&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR77&\"TruckLoadedWeight\"),0),MATCH(IF(DW77-INDIRECT(BR77&\"TruckRollingResistance\")<0,0,DW77+INDIRECT(BR77&\"TruckRollingResistance\")),INDIRECT(BR77&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR77=0,0,ROUND(BN77/(INDEX(INDIRECT(BR77&\"TruckSpeedTable\"),MATCH(BM77,HaulMaterials,0),MATCH(IF(DW77-INDIRECT(BR77&\"TruckRollingResistance\")<0,0,DW77-INDIRECT(BR77&\"TruckRollingResistance\")),INDIRECT(BR77&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BZ77>=0,DZ77,EA77)","v":0},{"$f":"IF(BZ77>=0,DY77,DX77)","v":0},{"$f":"EB77+EC77","v":0},{"$f":"IF(BR77=0,0,INDIRECT(BR77&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR77=0,0,INDIRECT(BR77&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR77=0,0,INDIRECT(BR77&IF(INDIRECT(BR77&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q50),NOT(ISNUMBER(Q50)),Q50=\"\"),SUM(ED77:EG77),Q50)","v":0},{"$f":"IF(EG77=0,0,IF(OR(ISBLANK(R50),NOT(ISNUMBER(R50)),R50=\"\"),IF((EH77-EG77)/EG77<=EB746,2,ROUNDUP((EH77-EG77)/EG77,0)),R50))","v":0},{"$f":"IF(BR77=0,0,ROUND((60/EH77)*INDIRECT(BR77&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR77=0,0,ROUND(EI77*EJ77*HaulOperator*INDIRECT(BR77&\"TruckJobEfficiency\")*INDIRECT(BR77&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EK77=0,0,IF(ROUND($BP77/EK77,HoursRounding)<1,1,ROUND($BP77/EK77,HoursRounding)))","v":0},{"$f":"IF(BR77=0,0,ROUND(IF(EL77<1,1,EL77)*((EI77*INDIRECT(BR77&\"TruckEquipRate\"))+INDIRECT(BR77&\"LoaderEquipRate\")+INDIRECT(BR77&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR77=0,0,ROUND(IF(EL77<1,1,EL77)*((EI77*INDIRECT(BR77&\"TruckLaborRate\"))+INDIRECT(BR77&\"LoaderLaborRate\")+INDIRECT(BR77&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF($L77=0,\"\",EM77+EN77)","v":0},{"$f":"ROUND(BY77/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DW77-HaulScraperRollingResistance<0,0,DW$77-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM77=0,0,ROUND(BY77/(INDEX(HaulScraperSpeedTable,MATCH(BM77,HaulMaterials,0)+1,MATCH(IF($DW77-HaulScraperRollingResistance<0,0,DW$77-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN77/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DW77-HaulScraperRollingResistance<0,0,DW77+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM77=0,0,ROUND(BN77/(INDEX(HaulScraperUHSpeedTable,MATCH(BM77,HaulMaterials,0),MATCH(IF(DW77-HaulScraperRollingResistance<0,0,DW77+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ77>=0,ER77,ES77)","v":0},{"$f":"IF(BZ77>=0,EQ77,EP77)","v":0},{"$f":"ET77+EU77","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(R50),NOT(ISNUMBER(R50)),R50=\"\"),SUM(EV77:EW77),R50)","v":1.2},{"$f":"IF(OR(ISBLANK(R50),NOT(ISNUMBER(R50)),R50=\"\"),IF(TRUNC(EV77/EW77,0)<1,1,ROUND(EV77/EW77,0)+1),R50)","v":1},{"$f":"IF(L77=0,\"\",ROUND((60/(EV77+EW77)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EY77,CubesRounding))","v":1204},{"$f":"IF(ROUND($BP77/EZ77,HoursRounding)<1,1,ROUND($BP77/EZ77,HoursRounding))","v":1},{"$f":"ROUND(IF(FA77<1,1,FA77)*((EY77*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(FA77<1,1,FA77)*((EY77*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"IF($L77=0,\"\",FB77+FC77)","v":908},{"$f":"ROUND(BY77/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DW77-TandemScraperRollingResistance<0,0,DW$77-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM77=0,0,ROUND(BY77/(INDEX(TandemScraperSpeedTable,MATCH(BM77,HaulMaterials,0)+1,MATCH(IF($DW77-TandemScraperRollingResistance<0,0,DW$77-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN77/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DW77-TandemScraperRollingResistance<0,0,DW77+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM77=0,0,ROUND(BN77/(INDEX(TandemScraperUHSpeedTable,MATCH(BM77,HaulMaterials,0),MATCH(IF(DW77-TandemScraperRollingResistance<0,0,DW77+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO77>=0,FG77,FH77)","v":0},{"$f":"IF(BO77>=0,FF77,FE77)","v":0},{"$f":"FI77+FJ77","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(Q50),NOT(ISNUMBER(Q50)),Q50=\"\"),SUM(FK77:FL77),Q50)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R50),NOT(ISNUMBER(R50)),R50=\"\"),IF(TRUNC(FK77/FL77,0)<2,2,TRUNC(FK77/FL77,0)+IF(MOD(TRUNC(FK77/FL77,0),2),1,0)),R50+IF(MOD(R50,2)>0,1))","v":2},{"$f":"ROUND((60/(FK77+FL77)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FN77,CubesRounding)","v":2626},{"$f":"IF(ROUND($BP77/FO77,HoursRounding)<1,1,ROUND($BP77/FO77,HoursRounding))","v":1},{"$f":"ROUND(IF(FP77<1,1,FP77)*((FN77*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(FP77<1,1,FP77)*((FN77*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"IF($L77=0,\"\",FQ77+FR77)","v":1004}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Removal of EWRSP-2A to EWRSP-2B"},{"$f":"IF(OR(ISBLANK(B32),BD78=0),\"\",IF(ISBLANK(BH32),\"\",IF(Metric,ROUND(CY_2_M3*BD78,0),BD78)))","v":""},{"$f":"IF(OR(ISBLANK(B32),C78=0,C78=\"\"),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K51),\"Select Material\",IF(ISBLANK(L51),\"Select Fleet\",IF(RIGHT(L51,6)=\"Loader\",INDIRECT(BE51&\"CrusherLoader\"),IF(RIGHT(L51,5)=\"Truck\",INDIRECT(BE51&\"Truck\")&\"/\"&INDIRECT(BE51&\"Loader\")&\"/\"&INDIRECT(BE51&\"TruckDozer\"),IF(BE51=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE51=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C78=\"\",C78=0),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K51),\"Select Material\",IF(ISBLANK(L51),\"Select Fleet\",BG78))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C78=0,C78=\"\"),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K51),\"Select Material\",IF(ISBLANK(L51),\"Select Fleet\",BH78))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C78=0,C78=\"\"),\"\",IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K51),\"Select Material\",IF(ISBLANK(L51),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI78,0),BI78)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),C78=0,C78=\"\"),0,IF(OR(ISBLANK(U32),ISBLANK(V32)),\"Haul Info\",IF(ISBLANK(K51),\"Select Material\",IF(ISBLANK(L51),\"Select Fleet\",BJ78))))","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K51),ISBLANK(L51),BE78=\"\",NOT(ISNUMBER(H78))),0,BK78)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(K51),ISBLANK(L51),BE78=\"\",NOT(ISNUMBER(H78))),0,BL78)","v":0},{"$f":"IF(OR(ISBLANK(B32),C78=\"\"),0,IF(OR(ISBLANK(K51),ISBLANK(L51)),0,IF(C78=0,0,SUM(I78:J78))))","v":0},{"$f":"IF(OR(ISBLANK(B32),BK32=0),\"\",IF(Metric,ROUND(CY_2_M3*(BP78),0),BP78))","v":""},{"$f":"IF(OR(ISBLANK(B32),L78=0,L78=\"\"),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O51),\"Select Material\",IF(ISBLANK(P51),\"Select Fleet\",IF(RIGHT(P51,6)=\"Loader\",INDIRECT(BF51&\"CrusherLoader\"),IF(RIGHT(P51,5)=\"Truck\",INDIRECT(BF51&\"Truck\")&\"/\"&INDIRECT(BF51&\"Loader\")&\"/\"&INDIRECT(BF51&\"TruckDozer\"),IF(BF51=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BF51=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B32),L78=\"\",L78=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O51),\"Select Material\",IF(ISBLANK(P51),\"Select Fleet\",BS78))))","v":""},{"$f":"IF(OR(ISBLANK(B32),L78=\"\",L78=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O51),\"Select Material\",IF(ISBLANK(P51),\"Select Fleet\",BT78))))","v":""},{"$f":"IF(OR(ISBLANK(B32),L78=0,L78=\"\"),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O51),\"Select Material\",IF(ISBLANK(P51),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU78,0),BU78)))))","v":""},{"$f":"IF(OR(ISBLANK(B32),L78=\"\",L78=0),\"\",IF(OR(ISBLANK(X32),ISBLANK(Y32)),\"Haul Info\",IF(ISBLANK(O51),\"Select Material\",IF(ISBLANK(P51),\"Select Fleet\",BV78))))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(O51),BQ78=\"\",NOT(ISNUMBER(Q78))),0,BW78)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(O51),BQ78=\"\",NOT(ISNUMBER(Q78))),0,BX78)","v":0},{"$f":"IF(OR(ISBLANK(B32),Q78=0,Q78=\"\",ISBLANK(O51)),0,SUM(R78:S78))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K51","v":0},{"$f":"BI32","v":0},0,{"$f":"ROUND((BY78*43560*(1/12)*BH32)/27,0)","v":0},{"$f":"L51","v":0},{"$f":"BE51","v":0},{"$f":"IF(RIGHT(BE78,5)=\"Truck\",CK78,IF(BE78=\"Scraper Dozer\",DA78,IF(BE78=\"Tandem Scraper\",DP78,0)))","v":0},{"$f":"IF(RIGHT(BE78,5)=\"Truck\",CL78,IF(BE78=\"Scraper Dozer\",DB78,IF(BE78=\"Tandem Scraper\",DQ78,0)))","v":0},{"$f":"IF(RIGHT(BE78,5)=\"Truck\",CN78,IF(BE78=\"Scraper Dozer\",DC78,IF(BE78=\"Tandem Scraper\",DR78,0)))","v":0},{"$f":"IF(RIGHT(BE78,5)=\"Truck\",CO78,IF(BE78=\"Scraper Dozer\",DD78,IF(BE78=\"Tandem Scraper\",DS78,0)))","v":0},{"$f":"IF(RIGHT(BE78,5)=\"Truck\",CQ78,IF(BE78=\"Scraper Dozer\",DF78,IF(BE78=\"Tandem Scraper\",DU78,0)))","v":0},{"$f":"IF(RIGHT(BE78,5)=\"Truck\",CP78,IF(BE78=\"Scraper Dozer\",DE78,IF(BE78=\"Tandem Scraper\",DT78,0)))","v":0},{"$f":"O51","v":0},{"$f":"BL32","v":0},0,{"$f":"ROUND((BY78*43560*(1/12)*BK32)/27,0)","v":0},{"$f":"P51","v":0},{"$f":"BF51","v":0},{"$f":"IF(RIGHT(BQ78,5)=\"Truck\",EH78,IF(BQ78=\"Scraper Dozer\",EX78,IF(BQ78=\"Tandem Scraper\",FM78,0)))","v":0},{"$f":"IF(RIGHT(BQ78,5)=\"Truck\",EI78,IF(BQ78=\"Scraper Dozer\",EY78,IF(BQ78=\"Tandem Scraper\",FN78,0)))","v":0},{"$f":"IF(RIGHT(BQ78,5)=\"Truck\",EK78,IF(BQ78=\"Scraper Dozer\",EZ78,IF(BQ78=\"Tandem Scraper\",FO78,0)))","v":0},{"$f":"IF(RIGHT(BQ78,5)=\"Truck\",EL78,IF(BQ78=\"Scraper Dozer\",FA78,IF(BQ78=\"Tandem Scraper\",FP78,0)))","v":0},{"$f":"IF(RIGHT(BQ78,5)=\"Truck\",EN78,IF(BQ78=\"Scraper Dozer\",FC78,IF(BQ78=\"Tandem Scraper\",FR78,0)))","v":0},{"$f":"IF(RIGHT(BQ78,5)=\"Truck\",EM78,IF(BQ78=\"Scraper Dozer\",FB78,IF(BQ78=\"Tandem Scraper\",FQ78,0)))","v":0},{"$f":"ROUND(BA32,1)","v":0},{"$f":"ABS(BC78)","v":0},{"$f":"IF(BF78=0,0,ROUND(BB78/(INDEX(INDIRECT(BF78&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF78&\"TruckLoadedWeight\"),0),MATCH(IF($BZ78-INDIRECT(BF78&\"TruckRollingResistance\")<0,0,$BZ78-INDIRECT(BF78&\"TruckRollingResistance\")),INDIRECT(BF78&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF78=0,0,ROUND(BB78/(INDEX(INDIRECT(BF78&\"TruckSpeedTable\"),MATCH(BA78,HaulMaterials,0),MATCH(IF($BZ78-INDIRECT(BF78&\"TruckRollingResistance\")<0,0,$BZ78-INDIRECT(BF78&\"TruckRollingResistance\")),INDIRECT(BF78&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF78=0,0,ROUND(BB78/(INDEX(INDIRECT(BF78&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF78&\"TruckLoadedWeight\"),0),MATCH(IF(BZ78-INDIRECT(BF78&\"TruckRollingResistance\")<0,0,BZ78+INDIRECT(BF78&\"TruckRollingResistance\")),INDIRECT(BF78&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BF78=0,0,ROUND(BB78/(INDEX(INDIRECT(BF78&\"TruckUHSpeedTable\"),MATCH(BA78,HaulMaterials,0),MATCH(IF(BZ78-INDIRECT(BF78&\"TruckRollingResistance\")<0,0,BZ78+INDIRECT(BF78&\"TruckRollingResistance\")),INDIRECT(BF78&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BC78>=0,CC78,CD78)","v":0},{"$f":"IF(BC78>=0,CB78,CA78)","v":0},{"$f":"CE78+CF78","v":0},{"$f":"IF(BF78=0,0,INDIRECT(BF78&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BF78=0,0,INDIRECT(BF78&\"TruckManuverDump\"))","v":0},{"$f":"IF(BF78=0,0,INDIRECT(BF78&IF(INDIRECT(BF78&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M51),NOT(ISNUMBER(M51)),M51=\"\"),CG78+CH78+CI78+CJ78,M51)","v":0},{"$f":"IF(CJ78=0,0,IF(OR(ISBLANK(N51),NOT(ISNUMBER(N51)),N51=\"\"),IF((CK78-CJ78)/CJ78<=1,2,ROUNDUP((CK78-CJ78)/CJ78,0)),N51))","v":0},{"$f":"IF(BF78=0,0,ROUND((60/CK78)*INDIRECT(BF78&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BF78=0,0,ROUND(CL78*CM78*TruckOperator*INDIRECT(BF78&\"TruckJobEfficiency\")*INDIRECT(BF78&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CN78=0,0,IF(ROUND($BD78/CN78,HoursRounding)<1,1,ROUND($BD78/CN78,HoursRounding)))","v":0},{"$f":"IF(BF78=0,0,ROUND(IF(CO78<1,1,CO78)*((CL78*INDIRECT(BF78&\"TruckEquipRate\"))+INDIRECT(BF78&\"LoaderEquipRate\")+INDIRECT(BF78&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BF78=0,0,ROUND(IF(CO78<1,1,CO78)*((CL78*INDIRECT(BF78&\"TruckLaborRate\"))+INDIRECT(BF78&\"LoaderLaborRate\")+INDIRECT(BF78&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CP78+CQ78","v":0},{"$f":"ROUND(BB78/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BZ78-HaulScraperRollingResistance<0,0,$BZ78-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA78=0,0,ROUND(BB78/(INDEX(HaulScraperSpeedTable,MATCH(BA78,HaulMaterials,0)+1,MATCH(IF($BZ78-HaulScraperRollingResistance<0,0,$BZ78-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB78/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BZ78-HaulScraperRollingResistance<0,0,BZ78+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA78=0,0,ROUND(BB78/(INDEX(HaulScraperUHSpeedTable,MATCH(BA78,HaulMaterials,0),MATCH(IF(BZ78-HaulScraperRollingResistance<0,0,BZ78+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC78>=0,CU78,CV78)","v":0},{"$f":"IF(BC78>=0,CT78,CS78)","v":0},{"$f":"CW78+CX78","v":0},1.2,{"$f":"IF(OR(ISBLANK(M51),NOT(ISNUMBER(M51)),M51=\"\"),SUM(CY78:CZ78),M51)","v":1.2},{"$f":"IF(OR(ISBLANK(N51),NOT(ISNUMBER(N51)),N51=\"\"),IF($C78=0,\"\",IF(TRUNC(CY78/CZ78,0)<1,1,ROUND(CY78/CZ78,0)+1)),N51)","v":1},{"$f":"ROUND((60/(CY78+CZ78)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DB78,CubesRounding)","v":1204},{"$f":"IF(ROUND($BD78/DC78,HoursRounding)<1,1,ROUND($BD78/DC78,HoursRounding))","v":1},{"$f":"ROUND(IF(DD78<1,1,DD78)*((DB78*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(DD78<1,1,DD78)*((DB78*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"DE78+DF78","v":908},{"$f":"ROUND(BB78/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BZ78-TandemScraperRollingResistance<0,0,$BZ78-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA78=0,0,ROUND(BB78/(INDEX(TandemScraperSpeedTable,MATCH(BA78,HaulMaterials,0)+1,MATCH(IF($BZ78-TandemScraperRollingResistance<0,0,$BZ78-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BB78/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BZ78-TandemScraperRollingResistance<0,0,BZ78+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BA78=0,0,ROUND(BB78/(INDEX(TandemScraperUHSpeedTable,MATCH(BA78,HaulMaterials,0),MATCH(IF(BZ78-TandemScraperRollingResistance<0,0,BZ78+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BC78>=0,DJ78,DK78)","v":0},{"$f":"IF(BC78>=0,DI78,DH78)","v":0},{"$f":"DL78+DM78","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(M51),NOT(ISNUMBER(M51)),M51=\"\"),SUM(DN78:DO78),M51)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N51),NOT(ISNUMBER(N51)),N51=\"\"),IF(TRUNC(DN78/DO78,0)<2,2,TRUNC(DN78/DO78,0)+IF(MOD(TRUNC(DN78/DO78,0),2),1,0)),N51+IF(MOD(N51,2)>0,1))","v":2},{"$f":"ROUND((60/(DN78+DO78)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*TandemScraperAltitudeDeration*HaulOperator)*DQ78,CubesRounding)","v":2626},{"$f":"IF(ROUND($BD78/DR78,HoursRounding)<1,1,ROUND($BD78/DR78,HoursRounding))","v":1},{"$f":"ROUND(IF(DS78<1,1,DS78)*((DQ78*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(DS78<1,1,DS78)*((DQ78*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"DT78+DU78","v":1004},{"$f":"ABS(BO78)","v":0},{"$f":"IF(BR78=0,0,ROUND(BY78/(INDEX(INDIRECT(BR78&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR78&\"TruckLoadedWeight\"),0),MATCH(IF(DW$77-INDIRECT(BR78&\"TruckRollingResistance\")<0,0,DW$77-INDIRECT(BR78&\"TruckRollingResistance\")),INDIRECT(BR78&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR78=0,0,ROUND(BY78/(INDEX(INDIRECT(BR78&\"TruckSpeedTable\"),MATCH(BM78,HaulMaterials,0),MATCH(IF($DW78-INDIRECT(BR78&\"TruckRollingResistance\")<0,0,DW$77-INDIRECT(BR78&\"TruckRollingResistance\")),INDIRECT(BR78&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR78=0,0,ROUND(BN78/(INDEX(INDIRECT(BR78&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR78&\"TruckLoadedWeight\"),0),MATCH(IF(DW78-INDIRECT(BR78&\"TruckRollingResistance\")<0,0,DW78+INDIRECT(BR78&\"TruckRollingResistance\")),INDIRECT(BR78&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BR78=0,0,ROUND(BN78/(INDEX(INDIRECT(BR78&\"TruckSpeedTable\"),MATCH(BM78,HaulMaterials,0),MATCH(IF(DW78-INDIRECT(BR78&\"TruckRollingResistance\")<0,0,DW78-INDIRECT(BR78&\"TruckRollingResistance\")),INDIRECT(BR78&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BZ78>=0,DZ78,EA78)","v":0},{"$f":"IF(BZ78>=0,DY78,DX78)","v":0},{"$f":"EB78+EC78","v":0},{"$f":"IF(BR78=0,0,INDIRECT(BR78&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR78=0,0,INDIRECT(BR78&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR78=0,0,INDIRECT(BR78&IF(INDIRECT(BR78&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q51),NOT(ISNUMBER(Q51)),Q51=\"\"),SUM(ED78:EG78),Q51)","v":0},{"$f":"IF(EG78=0,0,IF(OR(ISBLANK(R51),NOT(ISNUMBER(R51)),R51=\"\"),IF((EH78-EG78)/EG78<=EB747,2,ROUNDUP((EH78-EG78)/EG78,0)),R51))","v":0},{"$f":"IF(BR78=0,0,ROUND((60/EH78)*INDIRECT(BR78&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BR78=0,0,ROUND(EI78*EJ78*HaulOperator*INDIRECT(BR78&\"TruckJobEfficiency\")*INDIRECT(BR78&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EK78=0,0,IF(ROUND($BP78/EK78,HoursRounding)<1,1,ROUND($BP78/EK78,HoursRounding)))","v":0},{"$f":"IF(BR78=0,0,ROUND(IF(EL78<1,1,EL78)*((EI78*INDIRECT(BR78&\"TruckEquipRate\"))+INDIRECT(BR78&\"LoaderEquipRate\")+INDIRECT(BR78&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR78=0,0,ROUND(IF(EL78<1,1,EL78)*((EI78*INDIRECT(BR78&\"TruckLaborRate\"))+INDIRECT(BR78&\"LoaderLaborRate\")+INDIRECT(BR78&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF($L78=0,\"\",EM78+EN78)","v":0},{"$f":"ROUND(BY78/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($DW78-HaulScraperRollingResistance<0,0,DW$77-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM78=0,0,ROUND(BY78/(INDEX(HaulScraperSpeedTable,MATCH(BM78,HaulMaterials,0)+1,MATCH(IF($DW78-HaulScraperRollingResistance<0,0,DW$77-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN78/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(DW78-HaulScraperRollingResistance<0,0,DW78+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM78=0,0,ROUND(BN78/(INDEX(HaulScraperUHSpeedTable,MATCH(BM78,HaulMaterials,0),MATCH(IF(DW78-HaulScraperRollingResistance<0,0,DW78+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BZ78>=0,ER78,ES78)","v":0},{"$f":"IF(BZ78>=0,EQ78,EP78)","v":0},{"$f":"ET78+EU78","v":0},1.2,{"$f":"IF(OR(ISBLANK(R51),NOT(ISNUMBER(R51)),R51=\"\"),SUM(EV78:EW78),R51)","v":1.2},{"$f":"IF(OR(ISBLANK(R51),NOT(ISNUMBER(R51)),R51=\"\"),IF(TRUNC(EV78/EW78,0)<1,1,ROUND(EV78/EW78,0)+1),R51)","v":1},{"$f":"IF(L78=0,\"\",ROUND((60/(EV78+EW78)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*EY78,CubesRounding))","v":1204},{"$f":"IF(ROUND($BP78/EZ78,HoursRounding)<1,1,ROUND($BP78/EZ78,HoursRounding))","v":1},{"$f":"ROUND(IF(FA78<1,1,FA78)*((EY78*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(IF(FA78<1,1,FA78)*((EY78*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"IF($L78=0,\"\",FB78+FC78)","v":908},{"$f":"ROUND(BY78/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($DW78-TandemScraperRollingResistance<0,0,DW$77-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM78=0,0,ROUND(BY78/(INDEX(TandemScraperSpeedTable,MATCH(BM78,HaulMaterials,0)+1,MATCH(IF($DW78-TandemScraperRollingResistance<0,0,DW$77-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BN78/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(DW78-TandemScraperRollingResistance<0,0,DW78+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BM78=0,0,ROUND(BN78/(INDEX(TandemScraperUHSpeedTable,MATCH(BM78,HaulMaterials,0),MATCH(IF(DW78-TandemScraperRollingResistance<0,0,DW78+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF(BO78>=0,FG78,FH78)","v":0},{"$f":"IF(BO78>=0,FF78,FE78)","v":0},{"$f":"FI78+FJ78","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(Q51),NOT(ISNUMBER(Q51)),Q51=\"\"),SUM(FK78:FL78),Q51)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R51),NOT(ISNUMBER(R51)),R51=\"\"),IF(TRUNC(FK78/FL78,0)<2,2,TRUNC(FK78/FL78,0)+IF(MOD(TRUNC(FK78/FL78,0),2),1,0)),R51+IF(MOD(R51,2)>0,1))","v":2},{"$f":"ROUND((60/(FK78+FL78)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FN78,CubesRounding)","v":2626},{"$f":"IF(ROUND($BP78/FO78,HoursRounding)<1,1,ROUND($BP78/FO78,HoursRounding))","v":1},{"$f":"ROUND(IF(FP78<1,1,FP78)*((FN78*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(IF(FP78<1,1,FP78)*((FN78*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"IF($L78=0,\"\",FQ78+FR78)","v":1004}]
[{"$f":"A33","v":2},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Hauling material suitable for riprap from pit to cyclone plant area (see User 21 for supply)"},{"$f":"IF(OR(ISBLANK(B33),BD79=0),\"\",IF(ISBLANK(BH33),\"\",IF(Metric,ROUND(CY_2_M3*BD79,0),BD79)))","v":""},{"$f":"IF(OR(ISBLANK(B33),C79=0,C79=\"\"),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(ISBLANK(K52),\"Select Material\",IF(ISBLANK(L52),\"Select Fleet\",IF(RIGHT(L52,6)=\"Loader\",INDIRECT(BE52&\"CrusherLoader\"),IF(RIGHT(L52,5)=\"Truck\",INDIRECT(BE52&\"Truck\")&\"/\"&INDIRECT(BE52&\"Loader\")&\"/\"&INDIRECT(BE52&\"TruckDozer\"),IF(BE52=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE52=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C79=\"\",C79=0),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(ISBLANK(K52),\"Select Material\",IF(ISBLANK(L52),\"Select Fleet\",BG79))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C79=0,C79=\"\"),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(ISBLANK(K52),\"Select Material\",IF(ISBLANK(L52),\"Select Fleet\",BH79))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C79=0,C79=\"\"),\"\",IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(ISBLANK(K52),\"Select Material\",IF(ISBLANK(L52),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI79,0),BI79)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),C79=0,C79=\"\"),0,IF(OR(ISBLANK(U33),ISBLANK(V33)),\"Haul Info\",IF(ISBLANK(K52),\"Select Material\",IF(ISBLANK(L52),\"Select Fleet\",BJ79))))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(K52),ISBLANK(L52),BE79=\"\",NOT(ISNUMBER(H79))),0,BK79)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(K52),ISBLANK(L52),BE79=\"\",NOT(ISNUMBER(H79))),0,BL79)","v":0},{"$f":"IF(OR(ISBLANK(B33),C79=\"\"),0,IF(OR(ISBLANK(K52),ISBLANK(L52)),0,IF(C79=0,0,SUM(I79:J79))))","v":0},{"$f":"IF(OR(ISBLANK(B33),BK33=0),\"\",IF(Metric,ROUND(CY_2_M3*(BP79),0),BP79))","v":""},{"$f":"IF(OR(ISBLANK(B33),L79=0,L79=\"\"),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(ISBLANK(O52),\"Select Material\",IF(ISBLANK(P52),\"Select Fleet\",IF(RIGHT(P52,6)=\"Loader\",INDIRECT(BF52&\"CrusherLoader\"),IF(RIGHT(P52,5)=\"Truck\",INDIRECT(BF52&\"Truck\")&\"/\"&INDIRECT(BF52&\"Loader\")&\"/\"&INDIRECT(BF52&\"TruckDozer\"),IF(BF52=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BF52=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B33),L79=\"\",L79=0),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(ISBLANK(O52),\"Select Material\",IF(ISBLANK(P52),\"Select Fleet\",BS79))))","v":""},{"$f":"IF(OR(ISBLANK(B33),L79=\"\",L79=0),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(ISBLANK(O52),\"Select Material\",IF(ISBLANK(P52),\"Select Fleet\",BT79))))","v":""},{"$f":"IF(OR(ISBLANK(B33),L79=0,L79=\"\"),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(ISBLANK(O52),\"Select Material\",IF(ISBLANK(P52),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU79,0),BU79)))))","v":""},{"$f":"IF(OR(ISBLANK(B33),L79=\"\",L79=0),\"\",IF(OR(ISBLANK(X33),ISBLANK(Y33)),\"Haul Info\",IF(ISBLANK(O52),\"Select Material\",IF(ISBLANK(P52),\"Select Fleet\",BV79))))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(O52),BQ79=\"\",NOT(ISNUMBER(Q79))),0,BW79)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(O52),BQ79=\"\",NOT(ISNUMBER(Q79))),0,BX79)","v":0},{"$f":"IF(OR(ISBLANK(B33),Q79=0,Q79=\"\",ISBLANK(O52)),0,SUM(R79:S79))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K52","v":0},{"$f":"BI33","v":0},0,{"$f":"ROUND((BY79*43560*(1/12)*BH33)/27,0)","v":0},{"$f":"L52","v":0},{"$f":"BE52","v":0},0,0,0,0,0,0,{"$f":"O52","v":0},{"$f":"BL33","v":0},0,{"$f":"ROUND((BY79*43560*(1/12)*BK33)/27,0)","v":0},{"$f":"P52","v":0},{"$f":"BF52","v":0},0,0,0,0,0,0,{"$f":"ROUND(BA33,1)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(M52),NOT(ISNUMBER(M52)),M52=\"\"),CG79+CH79+CI79+CJ79,M52)","v":0},{"$f":"IF(CJ79=0,0,IF(OR(ISBLANK(N52),NOT(ISNUMBER(N52)),N52=\"\"),IF((CK79-CJ79)/CJ79<=1,2,ROUNDUP((CK79-CJ79)/CJ79,0)),N52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(M52),NOT(ISNUMBER(M52)),M52=\"\"),SUM(CY79:CZ79),M52)","v":1.2},{"$f":"IF(OR(ISBLANK(N52),NOT(ISNUMBER(N52)),N52=\"\"),IF($C79=0,\"\",IF(TRUNC(CY79/CZ79,0)<1,1,ROUND(CY79/CZ79,0)+1)),N52)","v":1},1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(M52),NOT(ISNUMBER(M52)),M52=\"\"),SUM(DN79:DO79),M52)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N52),NOT(ISNUMBER(N52)),N52=\"\"),IF(TRUNC(DN79/DO79,0)<2,2,TRUNC(DN79/DO79,0)+IF(MOD(TRUNC(DN79/DO79,0),2),1,0)),N52+IF(MOD(N52,2)>0,1))","v":2},2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(ISBLANK(Q52),NOT(ISNUMBER(Q52)),Q52=\"\"),SUM(ED79:EG79),Q52)","v":0},{"$f":"IF(EG79=0,0,IF(OR(ISBLANK(R52),NOT(ISNUMBER(R52)),R52=\"\"),IF((EH79-EG79)/EG79<=EB748,2,ROUNDUP((EH79-EG79)/EG79,0)),R52))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,{"$f":"IF(OR(ISBLANK(R52),NOT(ISNUMBER(R52)),R52=\"\"),SUM(EV79:EW79),R52)","v":1.2},{"$f":"IF(OR(ISBLANK(R52),NOT(ISNUMBER(R52)),R52=\"\"),IF(TRUNC(EV79/EW79,0)<1,1,ROUND(EV79/EW79,0)+1),R52)","v":1},1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,{"$f":"IF(OR(ISBLANK(Q52),NOT(ISNUMBER(Q52)),Q52=\"\"),SUM(FK79:FL79),Q52)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R52),NOT(ISNUMBER(R52)),R52=\"\"),IF(TRUNC(FK79/FL79,0)<2,2,TRUNC(FK79/FL79,0)+IF(MOD(TRUNC(FK79/FL79,0),2),1,0)),R52+IF(MOD(R52,2)>0,1))","v":2},2626,1,944,60,1004]
[{"$f":"A34","v":3},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"Haul trench backfill material"},{"$f":"IF(OR(ISBLANK(B34),BD80=0),\"\",IF(ISBLANK(BH34),\"\",IF(Metric,ROUND(CY_2_M3*BD80,0),BD80)))","v":""},{"$f":"IF(OR(ISBLANK(B34),C80=0,C80=\"\"),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(ISBLANK(K53),\"Select Material\",IF(ISBLANK(L53),\"Select Fleet\",IF(RIGHT(L53,6)=\"Loader\",INDIRECT(BE53&\"CrusherLoader\"),IF(RIGHT(L53,5)=\"Truck\",INDIRECT(BE53&\"Truck\")&\"/\"&INDIRECT(BE53&\"Loader\")&\"/\"&INDIRECT(BE53&\"TruckDozer\"),IF(BE53=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE53=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C80=\"\",C80=0),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(ISBLANK(K53),\"Select Material\",IF(ISBLANK(L53),\"Select Fleet\",BG80))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C80=0,C80=\"\"),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(ISBLANK(K53),\"Select Material\",IF(ISBLANK(L53),\"Select Fleet\",BH80))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C80=0,C80=\"\"),\"\",IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(ISBLANK(K53),\"Select Material\",IF(ISBLANK(L53),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BI80,0),BI80)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),C80=0,C80=\"\"),0,IF(OR(ISBLANK(U34),ISBLANK(V34)),\"Haul Info\",IF(ISBLANK(K53),\"Select Material\",IF(ISBLANK(L53),\"Select Fleet\",BJ80))))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(K53),ISBLANK(L53),BE80=\"\",NOT(ISNUMBER(H80))),0,BK80)","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(K53),ISBLANK(L53),BE80=\"\",NOT(ISNUMBER(H80))),0,BL80)","v":0},{"$f":"IF(OR(ISBLANK(B34),C80=\"\"),0,IF(OR(ISBLANK(K53),ISBLANK(L53)),0,IF(C80=0,0,SUM(I80:J80))))","v":0},{"$f":"IF(OR(ISBLANK(B34),BK34=0),\"\",IF(Metric,ROUND(CY_2_M3*(BP80),0),BP80))","v":""},{"$f":"IF(OR(ISBLANK(B34),L80=0,L80=\"\"),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(ISBLANK(O53),\"Select Material\",IF(ISBLANK(P53),\"Select Fleet\",IF(RIGHT(P53,6)=\"Loader\",INDIRECT(BF53&\"CrusherLoader\"),IF(RIGHT(P53,5)=\"Truck\",INDIRECT(BF53&\"Truck\")&\"/\"&INDIRECT(BF53&\"Loader\")&\"/\"&INDIRECT(BF53&\"TruckDozer\"),IF(BF53=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BF53=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))))","v":""},{"$f":"IF(OR(ISBLANK(B34),L80=\"\",L80=0),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(ISBLANK(O53),\"Select Material\",IF(ISBLANK(P53),\"Select Fleet\",BS80))))","v":""},{"$f":"IF(OR(ISBLANK(B34),L80=\"\",L80=0),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(ISBLANK(O53),\"Select Material\",IF(ISBLANK(P53),\"Select Fleet\",BT80))))","v":""},{"$f":"IF(OR(ISBLANK(B34),L80=0,L80=\"\"),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(ISBLANK(O53),\"Select Material\",IF(ISBLANK(P53),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU80,0),BU80)))))","v":""},{"$f":"IF(OR(ISBLANK(B34),L80=\"\",L80=0),\"\",IF(OR(ISBLANK(X34),ISBLANK(Y34)),\"Haul Info\",IF(ISBLANK(O53),\"Select Material\",IF(ISBLANK(P53),\"Select Fleet\",BV80))))","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(O53),BQ80=\"\",NOT(ISNUMBER(Q80))),0,BW80)","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(O53),BQ80=\"\",NOT(ISNUMBER(Q80))),0,BX80)","v":0},{"$f":"IF(OR(ISBLANK(B34),Q80=0,Q80=\"\",ISBLANK(O53)),0,SUM(R80:S80))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K53","v":0},{"$f":"BI34","v":0},{"$f":"BJ34","v":0},{"$f":"ROUND((BY80*43560*(1/12)*BH34)/27,0)","v":0},{"$f":"L53","v":0},{"$f":"BE53","v":0},{"$f":"IF(RIGHT(BE80,5)=\"Truck\",CK80,IF(BE80=\"Scraper Dozer\",DA80,IF(BE80=\"Tandem Scraper\",DP80,0)))","v":0},{"$f":"IF(RIGHT(BE80,5)=\"Truck\",CL80,IF(BE80=\"Scraper Dozer\",DB80,IF(BE80=\"Tandem Scraper\",DQ80,0)))","v":0},{"$f":"IF(RIGHT(BE80,5)=\"Truck\",CN80,IF(BE80=\"Scraper Dozer\",DC80,IF(BE80=\"Tandem Scraper\",DR80,0)))","v":0},{"$f":"IF(RIGHT(BE80,5)=\"Truck\",CO80,IF(BE80=\"Scraper Dozer\",DD80,IF(BE80=\"Tandem Scraper\",DS80,0)))","v":0},{"$f":"IF(RIGHT(BE80,5)=\"Truck\",CQ80,IF(BE80=\"Scraper Dozer\",DF80,IF(BE80=\"Tandem Scraper\",DU80,0)))","v":0},{"$f":"IF(RIGHT(BE80,5)=\"Truck\",CP80,IF(BE80=\"Scraper Dozer\",DE80,IF(BE80=\"Tandem Scraper\",DT80,0)))","v":0},{"$f":"O53","v":0},{"$f":"BL34","v":0},{"$f":"BM34","v":0},{"$f":"ROUND((BY80*43560*(1/12)*BK34)/27,0)","v":0},{"$f":"P53","v":0},{"$f":"BF53","v":0},{"$f":"IF(RIGHT(BQ80,5)=\"Truck\",EH80,IF(BQ80=\"Scraper Dozer\",EX80,IF(BQ80=\"Tandem Scraper\",FM80,0)))","v":0},{"$f":"IF(RIGHT(BQ80,5)=\"Truck\",EI80,IF(BQ80=\"Scraper Dozer\",EY80,IF(BQ80=\"Tandem Scraper\",FN80,0)))","v":0},{"$f":"IF(RIGHT(BQ80,5)=\"Truck\",EK80,IF(BQ80=\"Scraper Dozer\",EZ80,IF(BQ80=\"Tandem Scraper\",FO80,0)))","v":0},{"$f":"IF(RIGHT(BQ80,5)=\"Truck\",EL80,IF(BQ80=\"Scraper Dozer\",FA80,IF(BQ80=\"Tandem Scraper\",FP80,0)))","v":0},{"$f":"IF(RIGHT(BQ80,5)=\"Truck\",EN80,IF(BQ80=\"Scraper Dozer\",FC80,IF(BQ80=\"Tandem Scraper\",FR80,0)))","v":0},{"$f":"IF(RIGHT(BQ80,5)=\"Truck\",EM80,IF(BQ80=\"Scraper Dozer\",FB80,IF(BQ80=\"Tandem Scraper\",FQ80,0)))","v":0},{"$f":"ROUND(BA34,1)","v":0},{"$f":"ABS(BC80)","v":0},{"$f":"IF(BF80=0,0,ROUND(BB80/(INDEX(INDIRECT(BF80&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF80&\"TruckLoadedWeight\"),0),MATCH(IF($BZ80-INDIRECT(BF80&\"TruckRollingResistance\")<0,0,$BZ80-INDIRECT(BF80&\"TruckRollingResistance\")),INDIRECT(BF80&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BF80=0,0,ROUND(BB80/(INDEX(INDIRECT(BF80&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BF80&\"TruckLoadedWeight\"),0),MATCH(IF(BZ80-INDIRECT(BF80&\"TruckRollingResistance\")<0,0,BZ80+INDIRECT(BF80&\"TruckRollingResistance\")),INDIRECT(BF80&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BC80>=0,CC80,CD80)","v":0},{"$f":"IF(BC80>=0,CB80,CA80)","v":0},{"$f":"CE80+CF80","v":0},{"$f":"IF(BF80=0,0,INDIRECT(BF80&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BF80=0,0,INDIRECT(BF80&\"TruckManuverDump\"))","v":0},{"$f":"IF(BF80=0,0,INDIRECT(BF80&IF(INDIRECT(BF80&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M53),NOT(ISNUMBER(M53)),M53=\"\"),CG80+CH80+CI80+CJ80,M53)","v":0},{"$f":"IF(CJ80=0,0,IF(OR(ISBLANK(N53),NOT(ISNUMBER(N53)),N53=\"\"),IF((CK80-CJ80)/CJ80<=1,2,ROUNDUP((CK80-CJ80)/CJ80,0)),N53))","v":0},{"$f":"IF(BF80=0,0,ROUND((60/CK80)*INDIRECT(BF80&\"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(BF80=0,0,ROUND(IF(CO80<1,1,CO80)*((CL80*INDIRECT(BF80&\"TruckEquipRate\"))+INDIRECT(BF80&\"LoaderEquipRate\")+INDIRECT(BF80&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BF80=0,0,ROUND(IF(CO80<1,1,CO80)*((CL80*INDIRECT(BF80&\"TruckLaborRate\"))+INDIRECT(BF80&\"LoaderLaborRate\")+INDIRECT(BF80&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"CP80+CQ80","v":0},0,0,0,0,{"$f":"IF(BC80>=0,CU80,CV80)","v":0},{"$f":"IF(BC80>=0,CT80,CS80)","v":0},{"$f":"CW80+CX80","v":0},1.2,{"$f":"IF(OR(ISBLANK(M53),NOT(ISNUMBER(M53)),M53=\"\"),SUM(CY80:CZ80),M53)","v":1.2},{"$f":"IF(OR(ISBLANK(N53),NOT(ISNUMBER(N53)),N53=\"\"),IF($C80=0,\"\",IF(TRUNC(CY80/CZ80,0)<1,1,ROUND(CY80/CZ80,0)+1)),N53)","v":1},1204,1,839,69,{"$f":"DE80+DF80","v":908},0,0,0,0,{"$f":"IF(BC80>=0,DJ80,DK80)","v":0},{"$f":"IF(BC80>=0,DI80,DH80)","v":0},{"$f":"DL80+DM80","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(M53),NOT(ISNUMBER(M53)),M53=\"\"),SUM(DN80:DO80),M53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(N53),NOT(ISNUMBER(N53)),N53=\"\"),IF(TRUNC(DN80/DO80,0)<2,2,TRUNC(DN80/DO80,0)+IF(MOD(TRUNC(DN80/DO80,0),2),1,0)),N53+IF(MOD(N53,2)>0,1))","v":2},2626,1,944,60,{"$f":"DT80+DU80","v":1004},{"$f":"ABS(BO80)","v":0},{"$f":"IF(BR80=0,0,ROUND(BY80/(INDEX(INDIRECT(BR80&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR80&\"TruckLoadedWeight\"),0),MATCH(IF(DW$77-INDIRECT(BR80&\"TruckRollingResistance\")<0,0,DW$77-INDIRECT(BR80&\"TruckRollingResistance\")),INDIRECT(BR80&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BR80=0,0,ROUND(BN80/(INDEX(INDIRECT(BR80&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BR80&\"TruckLoadedWeight\"),0),MATCH(IF(DW80-INDIRECT(BR80&\"TruckRollingResistance\")<0,0,DW80+INDIRECT(BR80&\"TruckRollingResistance\")),INDIRECT(BR80&\"TruckUHSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BZ80>=0,DZ80,EA80)","v":0},{"$f":"IF(BZ80>=0,DY80,DX80)","v":0},{"$f":"EB80+EC80","v":0},{"$f":"IF(BR80=0,0,INDIRECT(BR80&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BR80=0,0,INDIRECT(BR80&\"TruckManuverDump\"))","v":0},{"$f":"IF(BR80=0,0,INDIRECT(BR80&IF(INDIRECT(BR80&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(Q53),NOT(ISNUMBER(Q53)),Q53=\"\"),SUM(ED80:EG80),Q53)","v":0},{"$f":"IF(EG80=0,0,IF(OR(ISBLANK(R53),NOT(ISNUMBER(R53)),R53=\"\"),IF((EH80-EG80)/EG80<=EB749,2,ROUNDUP((EH80-EG80)/EG80,0)),R53))","v":0},{"$f":"IF(BR80=0,0,ROUND((60/EH80)*INDIRECT(BR80&\"TruckAvgCapacity\"),CubesRounding))","v":0},0,0,{"$f":"IF(BR80=0,0,ROUND(IF(EL80<1,1,EL80)*((EI80*INDIRECT(BR80&\"TruckEquipRate\"))+INDIRECT(BR80&\"LoaderEquipRate\")+INDIRECT(BR80&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BR80=0,0,ROUND(IF(EL80<1,1,EL80)*((EI80*INDIRECT(BR80&\"TruckLaborRate\"))+INDIRECT(BR80&\"LoaderLaborRate\")+INDIRECT(BR80&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF($L80=0,\"\",EM80+EN80)","v":0},0,0,0,0,{"$f":"IF(BZ80>=0,ER80,ES80)","v":0},{"$f":"IF(BZ80>=0,EQ80,EP80)","v":0},{"$f":"ET80+EU80","v":0},1.2,{"$f":"IF(OR(ISBLANK(R53),NOT(ISNUMBER(R53)),R53=\"\"),SUM(EV80:EW80),R53)","v":1.2},{"$f":"IF(OR(ISBLANK(R53),NOT(ISNUMBER(R53)),R53=\"\"),IF(TRUNC(EV80/EW80,0)<1,1,ROUND(EV80/EW80,0)+1),R53)","v":1},1204,1,839,69,{"$f":"IF($L80=0,\"\",FB80+FC80)","v":908},0,0,0,0,{"$f":"IF(BO80>=0,FG80,FH80)","v":0},{"$f":"IF(BO80>=0,FF80,FE80)","v":0},{"$f":"FI80+FJ80","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(Q53),NOT(ISNUMBER(Q53)),Q53=\"\"),SUM(FK80:FL80),Q53)","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(R53),NOT(ISNUMBER(R53)),R53=\"\"),IF(TRUNC(FK80/FL80,0)<2,2,TRUNC(FK80/FL80,0)+IF(MOD(TRUNC(FK80/FL80,0),2),1,0)),R53+IF(MOD(R53,2)>0,1))","v":2},2626,1,944,60,{"$f":"IF($L80=0,\"\",FQ80+FR80)","v":1004}]
[]
[null,null,{"$f":"IF(SUM(C77:C81)=0,0,SUM(C77:C81))","v":0},null,null,null,null,{"$f":"IF(SUM(H77:H81)=0,0,SUM(H77:H81))","v":0},{"$f":"IF(SUM(I77:I81)=0,0,SUM(I77:I81))","v":0},{"$f":"IF(SUM(J77:J81)=0,0,SUM(J77:J81))","v":0},{"$f":"IF(SUM(K77:K81)=0,0,SUM(K77:K81))","v":0},{"$f":"IF(SUM(L77:L81)=0,0,SUM(L77:L81))","v":0},null,null,null,null,{"$f":"IF(SUM(Q77:Q81)=0,0,SUM(Q77:Q81))","v":0},{"$f":"IF(SUM(R77:R81)=0,0,SUM(R77:R81))","v":0},{"$f":"IF(SUM(S77:S81)=0,0,SUM(S77:S81))","v":0},{"$f":"IF(SUM(T77:T81)=0,0,SUM(T77:T81))","v":0}]
[]
[]
["Generic Material Hauling - Scarifying/Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,"Medium Dozer",null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,"Scarifying Costs",null,null,"Regegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"FLAT",null,null,null,null,null,"FLAT",null,null,null,null,null,"FLAT",null,null,null,null,null,null,"FLAT",null,null,null,null,null,null,"TOTAL"]
[null,"Description\n(required)","Total Surface Area","Ripping/ Scarifying Fleet","Scarifying/ Ripping Hours","Scarifying/ Ripping Labor Cost","Scarifying/ Ripping Equipment Cost","Total Scarifying/ Ripping Cost","Revegetation Labor Cost","Revegetation Equipment Cost","Revgetation Material Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hrs\nSelected\nFleet","Labor Cost\nSelected\nFleet","Equip Cost\nSelected\nFleet",null,"Final Area","Average long distance","Area Width","No. passes","Total Distance","Total hours","Total Hrs","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total Flat hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Flat Ripping","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total","Equipment","Labor","Seed Mix","Mulch","Fertilizer","Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft",null,"ft","hr",null,"$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$"]
[{"$f":"A31","v":0},{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(Metric,ROUND(Ac2Ha*BE89,2),BE89))","v":""},{"$f":"IF(ISBLANK(B31),\"\",IF(ISBLANK(W50),\"\",IF(RIGHT(W50,5)=\"Dozer\",INDIRECT(\"Rip\"&BG50&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B31),ISBLANK(V50),V50=\"No\"),0,IF(ISBLANK(W50),\"Select Fleet\",BA89))","v":0},{"$f":"IF(OR(ISBLANK(B31),OR(ISBLANK(V50),V50=\"No\")),0,BB89)","v":0},{"$f":"IF(OR(ISBLANK(B31),OR(ISBLANK(V50),V50=\"No\")),0,BC89)","v":0},{"$f":"IF(OR(ISBLANK(B31),AND(F89=\"\",G89=\"\")),0,IF(OR(ISNUMBER(F89),ISNUMBER(G89)),F89+G89,0))","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,CP89)","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,CO89)","v":0},{"$f":"IF(OR(ISBLANK(B31),ISERROR(CT89)),0,CT89)","v":0},{"$f":"IF(AND(I89=\"\",J89=\"\",K89=\"\"),0,SUM(I89:K89))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W50=\"Small Dozer\",BQ89,IF(W50=\"Med Dozer\",BW89,IF(W50=\"Large Dozer\",CC89,BJ89)))","v":0},{"$f":"IF(W50=\"Small Dozer\",BS89,IF(W50=\"Med Dozer\",BY89,IF(W50=\"Large Dozer\",CE89,BM89)))","v":0},{"$f":"IF(W50=\"Small Dozer\",BR89,IF(W50=\"Med Dozer\",BX89,IF(W50=\"Large Dozer\",CD89,IF(ISBLANK(W50),0,BL89))))","v":0},null,{"$f":"IF(ISBLANK(B31),0,IF(BY77<0.1,0.1,BY77))","v":0},{"$f":"BB31","v":0},{"$f":"IF(BF89=0,0,ROUND(BE89*43560/BF89,0))","v":0},{"$f":"ROUND(BG89/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BH89*BF89","v":0},{"$f":"ROUND((BI89/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BH89*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(BJ89<1,1,BJ89)","v":1},{"$f":"IF(OR(ISBLANK(B31),BK89=\"\"),0,ROUND(BK89*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BK89=\"\"),0,ROUND(BK89*GraderRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BK89=\"\"),0,IF(V50=\"No\",\"\",BL89+BM89))","v":0},{"$f":"ROUND(BG89/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BO89*BF89","v":0},{"$f":"ROUND((BP89/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BO89*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ89=\"\"),0,ROUND(IF(BQ89<1,1,BQ89)*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ89=\"\"),0,ROUND(IF(BQ89<1,1,BQ89)*SmallDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BQ89=\"\"),0,BR89+BS89)","v":0},{"$f":"ROUND(BG89/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU89*BF89","v":0},{"$f":"ROUND((BV89/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU89*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),BW89=\"\"),0,ROUND(IF(BW89<1,1,BW89)*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BW89=\"\"),0,ROUND(IF(BW89<1,1,BW89)*MedDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),BW89=\"\"),0,BX89+BY89)","v":0},{"$f":"ROUND(BG89/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CA89*BF89","v":0},{"$f":"ROUND((CB89/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CA89*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B31),CC89=\"\"),0,ROUND(IF(CC89<1,1,CC89)*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),CC89=\"\"),0,ROUND(IF(CC89<1,1,CC89)*LargeDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B31),CC89=\"\"),0,CD89+CE89)","v":0},null,{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,ROUND(SeedEquipHaulFlat*BE89,0))","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,ROUND(SeedLaborHaulFlat*BE89,0))","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,ROUND(INDEX(SeedMixArray,MATCH(S50,SeedMixes,0),4)*IF(C89=\"\",0,C89),0))","v":0},{"$f":"IF(OR(T50=\"None\",ISBLANK(T50)),0,ROUND(INDEX(MulchArray,MATCH(T50,Mulches,0),4)*IF(C89=\"\",0,C89),0))","v":0},{"$f":"IF(OR(U50=\"None\",ISBLANK(U50)),0,ROUND(INDEX(FertilizerArray,MATCH(U50,Fertilizers,0),4)*IF(C89=\"\",0,C89),0))","v":0},{"$f":"SUM(CJ89:CL89)","v":0},{"$f":"IF(OR(S50=\"None\",ISBLANK(S50)),0,ROUND(CH89+CI89+CM89,0))","v":0},{"$f":"IF(CH89<SeedingEquipmentCost,SeedingEquipmentCost,+CH89)","v":423.14},{"$f":"IF(CI89<SeedingLaborCost,SeedingLaborCost,CI89)","v":423.14},{"$f":"CJ89","v":0},0,0,0,{"$f":"IF(OR(Z50=\"None\",ISBLANK(Z50)),0,ROUND(CO89+CP89+CT89,0))","v":0}]
[{"$f":"A32","v":1},{"$f":"IF(ISBLANK(B32),\"\",B32)","v":"Removal of EWRSP-2A to EWRSP-2B"},{"$f":"IF(ISBLANK(B32),\"\",IF(Metric,ROUND(Ac2Ha*BE90,2),BE90))","v":0.1},{"$f":"IF(ISBLANK(B32),\"\",IF(ISBLANK(W51),\"\",IF(RIGHT(W51,5)=\"Dozer\",INDIRECT(\"Rip\"&BG51&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B32),ISBLANK(V51),V51=\"No\"),0,IF(ISBLANK(W51),\"Select Fleet\",BA90))","v":0},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(V51),V51=\"No\")),0,BB90)","v":0},{"$f":"IF(OR(ISBLANK(B32),OR(ISBLANK(V51),V51=\"No\")),0,BC90)","v":0},{"$f":"IF(OR(ISBLANK(B32),AND(F90=\"\",G90=\"\")),0,IF(OR(ISNUMBER(F90),ISNUMBER(G90)),F90+G90,0))","v":0},{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,CP90)","v":0},{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,CO90)","v":0},{"$f":"IF(OR(ISBLANK(B32),ISERROR(CT90)),0,CT90)","v":0},{"$f":"IF(AND(I90=\"\",J90=\"\",K90=\"\"),0,SUM(I90:K90))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W51=\"Small Dozer\",BQ90,IF(W51=\"Med Dozer\",BW90,IF(W51=\"Large Dozer\",CC90,BJ90)))","v":0},{"$f":"IF(W51=\"Small Dozer\",BS90,IF(W51=\"Med Dozer\",BY90,IF(W51=\"Large Dozer\",CE90,BM90)))","v":26},{"$f":"IF(W51=\"Small Dozer\",BR90,IF(W51=\"Med Dozer\",BX90,IF(W51=\"Large Dozer\",CD90,IF(ISBLANK(W51),0,BL90))))","v":0},null,{"$f":"IF(ISBLANK(B32),0,IF(BY78<0.1,0.1,BY78))","v":0.1},{"$f":"BB32","v":0},{"$f":"IF(BF90=0,0,ROUND(BE90*43560/BF90,0))","v":0},{"$f":"ROUND(BG90/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BH90*BF90","v":0},{"$f":"ROUND((BI90/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BH90*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),1)","v":0},{"$f":"IF(BJ90<1,1,BJ90)","v":1},{"$f":"IF(OR(ISBLANK(B32),BK90=\"\"),0,ROUND(BK90*GraderRipEquipRate,0))","v":176},{"$f":"IF(OR(ISBLANK(B32),BK90=\"\"),0,ROUND(BK90*GraderRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B32),BK90=\"\"),0,IF(V51=\"No\",\"\",BL90+BM90))","v":202},{"$f":"ROUND(BG90/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"BO90*BF90","v":0},{"$f":"ROUND((BP90/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BO90*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B32),BQ90=\"\"),0,ROUND(IF(BQ90<1,1,BQ90)*SmallDozerRipEquipRate,0))","v":89},{"$f":"IF(OR(ISBLANK(B32),BQ90=\"\"),0,ROUND(IF(BQ90<1,1,BQ90)*SmallDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B32),BQ90=\"\"),0,BR90+BS90)","v":115},{"$f":"ROUND(BG90/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BU90*BF90","v":0},{"$f":"ROUND((BV90/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU90*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B32),BW90=\"\"),0,ROUND(IF(BW90<1,1,BW90)*MedDozerRipEquipRate,0))","v":123},{"$f":"IF(OR(ISBLANK(B32),BW90=\"\"),0,ROUND(IF(BW90<1,1,BW90)*MedDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B32),BW90=\"\"),0,BX90+BY90)","v":149},{"$f":"ROUND(BG90/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"CA90*BF90","v":0},{"$f":"ROUND((CB90/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CA90*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(OR(ISBLANK(B32),CC90=\"\"),0,ROUND(IF(CC90<1,1,CC90)*LargeDozerRipEquipRate,0))","v":146},{"$f":"IF(OR(ISBLANK(B32),CC90=\"\"),0,ROUND(IF(CC90<1,1,CC90)*LargeDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B32),CC90=\"\"),0,CD90+CE90)","v":172},null,{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,ROUND(SeedEquipHaulFlat*BE90,0))","v":0},{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,ROUND(SeedLaborHaulFlat*BE90,0))","v":0},{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,ROUND(INDEX(SeedMixArray,MATCH(S51,SeedMixes,0),4)*IF(C90=\"\",0,C90),0))","v":0},{"$f":"IF(OR(T51=\"None\",ISBLANK(T51)),0,ROUND(INDEX(MulchArray,MATCH(T51,Mulches,0),4)*IF(C90=\"\",0,C90),0))","v":0},{"$f":"IF(OR(U51=\"None\",ISBLANK(U51)),0,ROUND(INDEX(FertilizerArray,MATCH(U51,Fertilizers,0),4)*IF(C90=\"\",0,C90),0))","v":0},{"$f":"SUM(CJ90:CL90)","v":0},{"$f":"IF(OR(S51=\"None\",ISBLANK(S51)),0,ROUND(CH90+CI90+CM90,0))","v":0},{"$f":"IF(CH90<SeedingEquipmentCost,SeedingEquipmentCost,+CH90)","v":423.14},{"$f":"IF(CI90<SeedingLaborCost,SeedingLaborCost,CI90)","v":423.14},{"$f":"CJ90","v":0},{"$f":"CK90","v":0},{"$f":"CL90","v":0},{"$f":"CM90","v":0},{"$f":"IF(OR(Z51=\"None\",ISBLANK(Z51)),0,ROUND(CO90+CP90+CT90,0))","v":0}]
[{"$f":"A33","v":2},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":"Hauling material suitable for riprap from pit to cyclone plant area (see User 21 for supply)"},{"$f":"IF(ISBLANK(B33),\"\",IF(Metric,ROUND(Ac2Ha*BE91,2),BE91))","v":0.1},{"$f":"IF(ISBLANK(B33),\"\",IF(ISBLANK(W52),\"\",IF(RIGHT(W52,5)=\"Dozer\",INDIRECT(\"Rip\"&BG52&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(V52),V52=\"No\"),0,IF(ISBLANK(W52),\"Select Fleet\",BA91))","v":0},{"$f":"IF(OR(ISBLANK(B33),OR(ISBLANK(V52),V52=\"No\")),0,BB91)","v":0},{"$f":"IF(OR(ISBLANK(B33),OR(ISBLANK(V52),V52=\"No\")),0,BC91)","v":0},{"$f":"IF(OR(ISBLANK(B33),AND(F91=\"\",G91=\"\")),0,IF(OR(ISNUMBER(F91),ISNUMBER(G91)),F91+G91,0))","v":0},{"$f":"IF(OR(S52=\"None\",ISBLANK(S52)),0,CP91)","v":0},{"$f":"IF(OR(S52=\"None\",ISBLANK(S52)),0,CO91)","v":0},{"$f":"IF(OR(ISBLANK(B33),ISERROR(CT91)),0,CT91)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W52=\"Small Dozer\",BQ91,IF(W52=\"Med Dozer\",BW91,IF(W52=\"Large Dozer\",CC91,BJ91)))","v":0},{"$f":"IF(W52=\"Small Dozer\",BS91,IF(W52=\"Med Dozer\",BY91,IF(W52=\"Large Dozer\",CE91,BM91)))","v":26},{"$f":"IF(W52=\"Small Dozer\",BR91,IF(W52=\"Med Dozer\",BX91,IF(W52=\"Large Dozer\",CD91,IF(ISBLANK(W52),0,BL91))))","v":0},null,{"$f":"IF(ISBLANK(B33),0,IF(BY79<0.1,0.1,BY79))","v":0.1},{"$f":"BB33","v":0},0,0,0,0,1,{"$f":"IF(OR(ISBLANK(B33),BK91=\"\"),0,ROUND(BK91*GraderRipEquipRate,0))","v":176},{"$f":"IF(OR(ISBLANK(B33),BK91=\"\"),0,ROUND(BK91*GraderRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B33),BK91=\"\"),0,IF(V52=\"No\",\"\",BL91+BM91))","v":202},0,0,0,{"$f":"IF(OR(ISBLANK(B33),BQ91=\"\"),0,ROUND(IF(BQ91<1,1,BQ91)*SmallDozerRipEquipRate,0))","v":89},{"$f":"IF(OR(ISBLANK(B33),BQ91=\"\"),0,ROUND(IF(BQ91<1,1,BQ91)*SmallDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B33),BQ91=\"\"),0,BR91+BS91)","v":115},0,0,0,{"$f":"IF(OR(ISBLANK(B33),BW91=\"\"),0,ROUND(IF(BW91<1,1,BW91)*MedDozerRipEquipRate,0))","v":123},{"$f":"IF(OR(ISBLANK(B33),BW91=\"\"),0,ROUND(IF(BW91<1,1,BW91)*MedDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B33),BW91=\"\"),0,BX91+BY91)","v":149},0,0,0,{"$f":"IF(OR(ISBLANK(B33),CC91=\"\"),0,ROUND(IF(CC91<1,1,CC91)*LargeDozerRipEquipRate,0))","v":146},{"$f":"IF(OR(ISBLANK(B33),CC91=\"\"),0,ROUND(IF(CC91<1,1,CC91)*LargeDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B33),CC91=\"\"),0,CD91+CE91)","v":172},null,{"$f":"IF(OR(S52=\"None\",ISBLANK(S52)),0,ROUND(SeedEquipHaulFlat*BE91,0))","v":0},{"$f":"IF(OR(S52=\"None\",ISBLANK(S52)),0,ROUND(SeedLaborHaulFlat*BE91,0))","v":0},{"$f":"IF(OR(S52=\"None\",ISBLANK(S52)),0,ROUND(INDEX(SeedMixArray,MATCH(S52,SeedMixes,0),4)*IF(C91=\"\",0,C91),0))","v":0},{"$f":"IF(OR(T52=\"None\",ISBLANK(T52)),0,ROUND(INDEX(MulchArray,MATCH(T52,Mulches,0),4)*IF(C91=\"\",0,C91),0))","v":0},{"$f":"IF(OR(U52=\"None\",ISBLANK(U52)),0,ROUND(INDEX(FertilizerArray,MATCH(U52,Fertilizers,0),4)*IF(C91=\"\",0,C91),0))","v":0},0,{"$f":"IF(OR(S52=\"None\",ISBLANK(S52)),0,ROUND(CH91+CI91+CM91,0))","v":0},423.14,423.14,0,0,0,0,{"$f":"IF(OR(Z52=\"None\",ISBLANK(Z52)),0,ROUND(CO91+CP91+CT91,0))","v":0}]
[{"$f":"A34","v":3},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"Haul trench backfill material"},{"$f":"IF(ISBLANK(B34),\"\",IF(Metric,ROUND(Ac2Ha*BE92,2),BE92))","v":0.1},{"$f":"IF(ISBLANK(B34),\"\",IF(ISBLANK(W53),\"\",IF(RIGHT(W53,5)=\"Dozer\",INDIRECT(\"Rip\"&BG53&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(V53),V53=\"No\"),0,IF(ISBLANK(W53),\"Select Fleet\",BA92))","v":0},{"$f":"IF(OR(ISBLANK(B34),OR(ISBLANK(V53),V53=\"No\")),0,BB92)","v":0},{"$f":"IF(OR(ISBLANK(B34),OR(ISBLANK(V53),V53=\"No\")),0,BC92)","v":0},{"$f":"IF(OR(ISBLANK(B34),AND(F92=\"\",G92=\"\")),0,IF(OR(ISNUMBER(F92),ISNUMBER(G92)),F92+G92,0))","v":0},{"$f":"IF(OR(S53=\"None\",ISBLANK(S53)),0,CP92)","v":0},{"$f":"IF(OR(S53=\"None\",ISBLANK(S53)),0,CO92)","v":0},{"$f":"IF(OR(ISBLANK(B34),ISERROR(CT92)),0,CT92)","v":0},{"$f":"IF(AND(I92=\"\",J92=\"\",K92=\"\"),0,SUM(I92:K92))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W53=\"Small Dozer\",BQ92,IF(W53=\"Med Dozer\",BW92,IF(W53=\"Large Dozer\",CC92,BJ92)))","v":0},{"$f":"IF(W53=\"Small Dozer\",BS92,IF(W53=\"Med Dozer\",BY92,IF(W53=\"Large Dozer\",CE92,BM92)))","v":26},{"$f":"IF(W53=\"Small Dozer\",BR92,IF(W53=\"Med Dozer\",BX92,IF(W53=\"Large Dozer\",CD92,IF(ISBLANK(W53),0,BL92))))","v":0},null,{"$f":"IF(ISBLANK(B34),0,IF(BY80<0.1,0.1,BY80))","v":0.1},{"$f":"BB34","v":0},{"$f":"IF(BF92=0,0,ROUND(BE92*43560/BF92,0))","v":0},0,{"$f":"BH92*BF92","v":0},0,{"$f":"IF(BJ92<1,1,BJ92)","v":1},{"$f":"IF(OR(ISBLANK(B34),BK92=\"\"),0,ROUND(BK92*GraderRipEquipRate,0))","v":176},{"$f":"IF(OR(ISBLANK(B34),BK92=\"\"),0,ROUND(BK92*GraderRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B34),BK92=\"\"),0,IF(V53=\"No\",\"\",BL92+BM92))","v":202},0,{"$f":"BO92*BF92","v":0},0,{"$f":"IF(OR(ISBLANK(B34),BQ92=\"\"),0,ROUND(IF(BQ92<1,1,BQ92)*SmallDozerRipEquipRate,0))","v":89},{"$f":"IF(OR(ISBLANK(B34),BQ92=\"\"),0,ROUND(IF(BQ92<1,1,BQ92)*SmallDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B34),BQ92=\"\"),0,BR92+BS92)","v":115},0,{"$f":"BU92*BF92","v":0},0,{"$f":"IF(OR(ISBLANK(B34),BW92=\"\"),0,ROUND(IF(BW92<1,1,BW92)*MedDozerRipEquipRate,0))","v":123},{"$f":"IF(OR(ISBLANK(B34),BW92=\"\"),0,ROUND(IF(BW92<1,1,BW92)*MedDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B34),BW92=\"\"),0,BX92+BY92)","v":149},0,{"$f":"CA92*BF92","v":0},0,{"$f":"IF(OR(ISBLANK(B34),CC92=\"\"),0,ROUND(IF(CC92<1,1,CC92)*LargeDozerRipEquipRate,0))","v":146},{"$f":"IF(OR(ISBLANK(B34),CC92=\"\"),0,ROUND(IF(CC92<1,1,CC92)*LargeDozerRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(B34),CC92=\"\"),0,CD92+CE92)","v":172},null,{"$f":"IF(OR(S53=\"None\",ISBLANK(S53)),0,ROUND(SeedEquipHaulFlat*BE92,0))","v":0},{"$f":"IF(OR(S53=\"None\",ISBLANK(S53)),0,ROUND(SeedLaborHaulFlat*BE92,0))","v":0},{"$f":"IF(OR(S53=\"None\",ISBLANK(S53)),0,ROUND(INDEX(SeedMixArray,MATCH(S53,SeedMixes,0),4)*IF(C92=\"\",0,C92),0))","v":0},{"$f":"IF(OR(T53=\"None\",ISBLANK(T53)),0,ROUND(INDEX(MulchArray,MATCH(T53,Mulches,0),4)*IF(C92=\"\",0,C92),0))","v":0},{"$f":"IF(OR(U53=\"None\",ISBLANK(U53)),0,ROUND(INDEX(FertilizerArray,MATCH(U53,Fertilizers,0),4)*IF(C92=\"\",0,C92),0))","v":0},{"$f":"SUM(CJ92:CL92)","v":0},{"$f":"IF(OR(S53=\"None\",ISBLANK(S53)),0,ROUND(CH92+CI92+CM92,0))","v":0},423.14,423.14,0,0,0,0,{"$f":"IF(OR(Z53=\"None\",ISBLANK(Z53)),0,ROUND(CO92+CP92+CT92,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C89:C93)=0,0,SUM(C89:C93))","v":0.30000000000000004},null,{"$f":"IF(SUM(E89:E93)=0,0,SUM(E89:E93))","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallLoaderTimetoFillTruck","v":2.1}]

{"sheet":"Foundations & Buildings","index":20,"n_rows":363,"n_cols":186,"rows_kept":363,"cut":false,"hidden":false,"merged":[[183,60,183,65],[192,98,192,100],[192,92,192,94],[192,95,192,97],[192,89,192,91]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CoverOverSlab:",{"$f":"IF(Metric,C29*M2Ft,C29)","v":0},"ft"]
["Buildings & Foundation Demolition Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Building Demolition Cost",{"$f":"M247","v":728815},{"$f":"N247","v":891713},"N/A",{"$f":"SUM(C12:E12)","v":1620528}]
[null,"Wall Demolition Cost",{"$f":"P247","v":10164},{"$f":"Q247","v":6049},"N/A",16213]
[null,"Slab Demolition",{"$f":"S247","v":3852},{"$f":"T247","v":25745},"N/A",{"$f":"SUM(C14:E14)","v":29597}]
[null,"Subtotal Demolition",{"$f":"SUM(C12:C14)","v":742831},{"$f":"SUM(D12:D14)","v":923507},{"$f":"SUM(E12:E14)","v":0},{"$f":"SUM(F12:F14)","v":1666338}]
[null,"Cover Placement Cost",{"$f":"I305","v":1696},{"$f":"J305","v":28208},"N/A",29904]
[null,"Growth Media Placement Cost",{"$f":"R305","v":0},{"$f":"S305","v":0},"N/A",0]
[null,"Ripping/Scarifying Cost",{"$f":"G363","v":0},{"$f":"H363","v":0},"N/A",0]
[null,"Subtotal Earthworks",{"$f":"SUM(C16:C18)","v":1696},{"$f":"SUM(D16:D18)","v":28208},{"$f":"SUM(E16:E18)","v":0},{"$f":"SUM(F16:F18)","v":29904}]
[null,"Revegetation Cost",{"$f":"J363","v":0},{"$f":"K363","v":0},{"$f":"L363","v":0},0]
[null,"TOTALS",{"$f":"IF(ISERR(C15+C19+C20),\"\",C15+C19+C20)","v":744527},{"$f":"IF(ISERR(D15+D19+D20),\"\",D15+D19+D20)","v":951715},{"$f":"IF(ISERR(E15+E19+E20),\"\",E15+E19+E20)","v":0},{"$f":"F15+F19+F20","v":1696242}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,CONCATENATE(\"< In Nevada use\",IF(Metric,\" 1.5m\",\" 5ft\"),\" per NV BLM\",\"\"),\"\")","v":""}]
[]
[]
[]
[null,"Minimum thickness of cover over unbroken slab:",0,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"}]
[]
["Buildings & Foundation - User Input",null,null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Input Converted to English Units"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical - MANDATORY",null,null,null,null,null,null,null,"Foundation Cover (1)",null,null,"Growth Media (1) (entire footprint)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Physical Characteristics",null,null,null,null,null,null,null,"Foundation Cover",null,null,"Growth Media"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Width","Eave\nHeight","Slab  Thickness","Foundation Wall Thickness","Foundation\nWall\nHeight","Average Flat Area Long Dimension (ripping distance)","Building Area Footprint (including surrounding facilities)","Foundation Cover Thickness","Haul Distance to Placement Location","Slope to Placement Location","Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Length","Width","Eve\nHeight","Slab  Thickness","Wall Thickness","Foundation\nWall\nHeight","Average Flat Area Long Dimension (ripping distance)","Building Area Footprint (including surrounding facilities)","Foundation Cover Thickness","Distance from Foundation Cover          Borrow Area","Slope from Facility to Borrow Area","Growth Media Thickness","Distance from Growth Media Stockpile","Slope from Facility to Stockpile"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"mm\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","in","in","ft","ft","acres","in","ft","% grade","in","ft","% grade"]
[{"$f":"ROW(A35) - ROW($A$34)-1","v":0},"test",null,null,null,null,null,null,null,10,10,20,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ABS(T35)>20,ABS(W35)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J35,3),J35)","v":10},10,20,{"$f":"IF(Metric,ROUND(mm2in*M35,3),M35)","v":0},{"$f":"IF(Metric,ROUND(mm2in*N35,3),N35)","v":0},{"$f":"IF(Metric,ROUND(mm2Ft*O35,3),O35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*P35,3),P35)","v":0},{"$f":"ROUND(IF(Metric,Ha2Ac*Q35,Q35),3)","v":0},{"$f":"IF(Metric,mm2in*R35,R35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*S35,3),S35)","v":0},{"$f":"T35","v":0},{"$f":"IF(Metric,mm2in*U35,U35)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*V35,0),V35)","v":0},{"$f":"W35","v":0}]
[{"$f":"ROW(A36) - ROW($A$34)-1","v":1},{"$f":"'User 04 Bldgs & tanks backup'!B15","v":"Primary Crusher Control/Mechanical Building"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C15","v":20},{"$f":"'User 04 Bldgs & tanks backup'!D15","v":15},{"$f":"'User 04 Bldgs & tanks backup'!E15","v":25},{"$f":"'User 04 Bldgs & tanks backup'!H15","v":8},12,3,{"$f":"MAX(J36:K36)","v":20},{"$f":"ROUNDUP(J36*K36/43560,2)","v":0.01},36,1500,0,null,null,null,{"$f":"IF(OR(ABS(T36)>20,ABS(W36)>20),\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J36,3),J36)","v":20},{"$f":"IF(Metric,ROUND(M2Ft*K36,3),K36)","v":15},{"$f":"IF(Metric,ROUND(M2Ft*L36,3),L36)","v":25},{"$f":"IF(Metric,ROUND(mm2in*M36,3),M36)","v":8},{"$f":"IF(Metric,ROUND(mm2in*N36,3),N36)","v":12},{"$f":"IF(Metric,ROUND(mm2Ft*O36,3),O36)","v":3},{"$f":"IF(Metric,ROUND(M2Ft*P36,3),P36)","v":20},{"$f":"ROUND(IF(Metric,Ha2Ac*Q36,Q36),3)","v":0.01},{"$f":"IF(Metric,mm2in*R36,R36)","v":36},{"$f":"IF(Metric,ROUND(M2Ft*S36,3),S36)","v":1500},{"$f":"T36","v":0},{"$f":"IF(Metric,mm2in*U36,U36)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*V36,0),V36)","v":0},{"$f":"W36","v":0}]
[2,{"$f":"'User 04 Bldgs & tanks backup'!B16","v":"Concentrator Building, Grinding Area"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C16","v":192},{"$f":"'User 04 Bldgs & tanks backup'!D16","v":145},{"$f":"'User 04 Bldgs & tanks backup'!E16","v":125},{"$f":"'User 04 Bldgs & tanks backup'!H16","v":12},12,3,192,0.64,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,145,125,12,12,3,192,0.64,36,1500,0,0,0,0]
[3,{"$f":"'User 04 Bldgs & tanks backup'!B17","v":"Concentrator Building, Flotation Area"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C17","v":216},{"$f":"'User 04 Bldgs & tanks backup'!D17","v":96},{"$f":"'User 04 Bldgs & tanks backup'!E17","v":80},{"$f":"'User 04 Bldgs & tanks backup'!H17","v":12},12,3,216,0.48,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,96,80,12,12,3,216,0.48,36,1500,0,0,0,0]
[4,{"$f":"'User 04 Bldgs & tanks backup'!B18","v":"Concentrator Building, Maintenance Area"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C18","v":70},{"$f":"'User 04 Bldgs & tanks backup'!D18","v":50},{"$f":"'User 04 Bldgs & tanks backup'!E18","v":30},{"$f":"'User 04 Bldgs & tanks backup'!H18","v":10},12,3,70,0.09,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,50,30,10,12,3,70,0.09,36,1500,0,0,0,0]
[5,{"$f":"'User 04 Bldgs & tanks backup'!B19","v":"Concentrate Handling & Storage Area, Included in concentrator building"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C19","v":144},{"$f":"'User 04 Bldgs & tanks backup'!D19","v":72},{"$f":"'User 04 Bldgs & tanks backup'!E19","v":80},{"$f":"'User 04 Bldgs & tanks backup'!H19","v":10},12,3,144,0.24000000000000002,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,72,80,10,12,3,144,0.24,36,1500,0,0,0,0]
[6,{"$f":"'User 04 Bldgs & tanks backup'!B20","v":"Concentrate Thickeners (1/2)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F20","v":16},{"$f":"'User 04 Bldgs & tanks backup'!$F20","v":16},{"$f":"'User 04 Bldgs & tanks backup'!E20","v":16},{"$f":"'User 04 Bldgs & tanks backup'!H20","v":0},12,3,16,0.01,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,16,0,12,3,16,0.01,36,1500,0,0,0,0]
[7,{"$f":"'User 04 Bldgs & tanks backup'!B21","v":"Concentrate Thickeners (2/2)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F21","v":16},{"$f":"'User 04 Bldgs & tanks backup'!$F21","v":16},{"$f":"'User 04 Bldgs & tanks backup'!E21","v":16},{"$f":"'User 04 Bldgs & tanks backup'!H21","v":0},12,3,16,0.01,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,16,0,12,3,16,0.01,36,1500,0,0,0,0]
[8,{"$f":"'User 04 Bldgs & tanks backup'!B22","v":"Ball Bins"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C22","v":109},{"$f":"'User 04 Bldgs & tanks backup'!D22","v":51},6,{"$f":"'User 04 Bldgs & tanks backup'!H22","v":12},12,3,109,0.13,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,51,6,12,12,3,109,0.13,36,1500,0,0,0,0]
[9,{"$f":"'User 04 Bldgs & tanks backup'!B23","v":"Reagent Storage and Lime Handling"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C23","v":110},{"$f":"'User 04 Bldgs & tanks backup'!D23","v":76},{"$f":"'User 04 Bldgs & tanks backup'!E23","v":50},{"$f":"'User 04 Bldgs & tanks backup'!H23","v":6},12,3,110,0.2,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,76,50,6,12,3,110,0.2,36,1500,0,0,0,0]
[10,{"$f":"'User 04 Bldgs & tanks backup'!B24","v":"Flammable Material Storage Bldg."},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C24","v":25},{"$f":"'User 04 Bldgs & tanks backup'!D24","v":17},{"$f":"'User 04 Bldgs & tanks backup'!E24","v":9},{"$f":"'User 04 Bldgs & tanks backup'!H24","v":8},12,3,25,0.01,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,17,9,8,12,3,25,0.01,36,1500,0,0,0,0]
[11,{"$f":"'User 04 Bldgs & tanks backup'!B25","v":"Tailings Cyclone Station"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C25","v":75},{"$f":"'User 04 Bldgs & tanks backup'!D25","v":50},{"$f":"'User 04 Bldgs & tanks backup'!E25","v":40},{"$f":"'User 04 Bldgs & tanks backup'!H25","v":0},12,3,75,0.09,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,50,40,0,12,3,75,0.09,36,1500,0,0,0,0]
[12,{"$f":"'User 04 Bldgs & tanks backup'!B26","v":"Mine Shop/Warehouse "},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C26","v":123},{"$f":"'User 04 Bldgs & tanks backup'!D26","v":92},{"$f":"'User 04 Bldgs & tanks backup'!E26","v":60},{"$f":"'User 04 Bldgs & tanks backup'!H26","v":12},12,3,123,0.26,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,92,60,12,12,3,123,0.26,36,1500,0,0,0,0]
[13,{"$f":"'User 04 Bldgs & tanks backup'!B27","v":"Wash Pad"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C27","v":90},{"$f":"'User 04 Bldgs & tanks backup'!D27","v":90},null,{"$f":"'User 04 Bldgs & tanks backup'!H27","v":10},12,3,90,0.19,36,1500,0,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,90,0,10,12,3,90,0.19,36,1500,0,0,0,0]
[14,{"$f":"'User 04 Bldgs & tanks backup'!B28","v":"Administration Building"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C28","v":96},{"$f":"'User 04 Bldgs & tanks backup'!D28","v":60},{"$f":"'User 04 Bldgs & tanks backup'!E28","v":24},{"$f":"'User 04 Bldgs & tanks backup'!H28","v":12},0,0,96,0.14000000000000001,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,60,24,12,0,0,96,0.14000000000000001,0,0,0,0,0,0]
[15,{"$f":"'User 04 Bldgs & tanks backup'!B29","v":"Changehouse/Gatehouse"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C29","v":84},{"$f":"'User 04 Bldgs & tanks backup'!D29","v":60},{"$f":"'User 04 Bldgs & tanks backup'!E29","v":19},{"$f":"'User 04 Bldgs & tanks backup'!H29","v":6},0,0,84,0.12,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,60,19,6,0,0,84,0.12,0,0,0,0,0,0]
[16,{"$f":"'User 04 Bldgs & tanks backup'!B30","v":"Assay & Metallurgical Laboratory"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C30","v":122},{"$f":"'User 04 Bldgs & tanks backup'!D30","v":40},{"$f":"'User 04 Bldgs & tanks backup'!E30","v":22},{"$f":"'User 04 Bldgs & tanks backup'!H30","v":6},0,0,122,0.12,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,40,22,6,0,0,122,0.12,0,0,0,0,0,0]
[17,{"$f":"'User 04 Bldgs & tanks backup'!B31","v":"Copper Flat Electric Substation"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C31","v":115},{"$f":"'User 04 Bldgs & tanks backup'!D31","v":70},{"$f":"'User 04 Bldgs & tanks backup'!E31","v":0},{"$f":"'User 04 Bldgs & tanks backup'!H31","v":0},0,0,115,0.19,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,70,0,0,0,0,115,0.19,0,0,0,0,0,0]
[18,{"$f":"'User 04 Bldgs & tanks backup'!B32","v":"Freshwater/Fire Tank (1)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F32","v":40},{"$f":"'User 04 Bldgs & tanks backup'!$F32","v":40},{"$f":"'User 04 Bldgs & tanks backup'!E32","v":36},{"$f":"'User 04 Bldgs & tanks backup'!H32","v":0},0,0,40,0.04,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,36,0,0,0,40,0.04,0,0,0,0,0,0]
[19,{"$f":"'User 04 Bldgs & tanks backup'!B33","v":"Process water tank (1)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F33","v":30},{"$f":"'User 04 Bldgs & tanks backup'!$F33","v":30},{"$f":"'User 04 Bldgs & tanks backup'!E33","v":32},{"$f":"'User 04 Bldgs & tanks backup'!H33","v":0},0,0,30,0.03,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30,32,0,0,0,30,0.03,0,0,0,0,0,0]
[20,{"$f":"'User 04 Bldgs & tanks backup'!B34","v":"Fresh Water Pump Station Tanks (1/2)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F34","v":40},{"$f":"'User 04 Bldgs & tanks backup'!$F34","v":40},{"$f":"'User 04 Bldgs & tanks backup'!E34","v":36},{"$f":"'User 04 Bldgs & tanks backup'!H34","v":0},0,0,40,0.04,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,36,0,0,0,40,0.04,0,0,0,0,0,0]
[21,{"$f":"'User 04 Bldgs & tanks backup'!B35","v":"Fresh Water Pump Station Tanks (2/2)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F35","v":40},{"$f":"'User 04 Bldgs & tanks backup'!$F35","v":40},{"$f":"'User 04 Bldgs & tanks backup'!E35","v":36},{"$f":"'User 04 Bldgs & tanks backup'!H35","v":0},0,0,40,{"$f":"ROUNDUP(J56*K56/43560,2)","v":0.04},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,36,0,0,0,40,0.04,0,0,0,0,0,0]
[22,{"$f":"'User 04 Bldgs & tanks backup'!B36","v":"Potable Water Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F36","v":12},{"$f":"'User 04 Bldgs & tanks backup'!$F36","v":12},{"$f":"'User 04 Bldgs & tanks backup'!E36","v":7.25},{"$f":"'User 04 Bldgs & tanks backup'!H36","v":0},0,0,12,{"$f":"ROUNDUP(J57*K57/43560,2)","v":0.01},null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,7.25,0,0,0,12,0.01,0,0,0,0,0,0]
[23,{"$f":"'User 04 Bldgs & tanks backup'!B37","v":"Seal Water Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F37","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F37","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E37","v":8},{"$f":"'User 04 Bldgs & tanks backup'!H37","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,8,0,0,0,8,0.01,0,0,0,0,0,0]
[24,{"$f":"'User 04 Bldgs & tanks backup'!B38","v":"Reclaim Reservoir Fresh Water Surge Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C38","v":16},{"$f":"J59","v":16},{"$f":"'User 04 Bldgs & tanks backup'!E38","v":15},{"$f":"'User 04 Bldgs & tanks backup'!H38","v":0},0,0,16,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,16,15,0,0,0,16,0.01,0,0,0,0,0,0]
[25,{"$f":"'User 04 Bldgs & tanks backup'!B39","v":"Reclaim Reservoir Fresh Water Storage Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F39","v":40},{"$f":"'User 04 Bldgs & tanks backup'!$F39","v":40},{"$f":"'User 04 Bldgs & tanks backup'!E39","v":36},{"$f":"'User 04 Bldgs & tanks backup'!H39","v":0},0,0,40,0.04,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,36,0,0,0,40,0.04,0,0,0,0,0,0]
[26,{"$f":"'User 04 Bldgs & tanks backup'!B40","v":"Off Road Diesel Fuel Storage Tank (1)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F40","v":28},{"$f":"'User 04 Bldgs & tanks backup'!$F40","v":28},{"$f":"'User 04 Bldgs & tanks backup'!E40","v":24},{"$f":"'User 04 Bldgs & tanks backup'!H40","v":0},0,0,28,0.02,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28,24,0,0,0,28,0.02,0,0,0,0,0,0]
[27,{"$f":"'User 04 Bldgs & tanks backup'!B41","v":"On Road Diesel Storage Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F41","v":12},{"$f":"'User 04 Bldgs & tanks backup'!$F41","v":12},{"$f":"'User 04 Bldgs & tanks backup'!E41","v":12},{"$f":"'User 04 Bldgs & tanks backup'!H41","v":0},0,0,12,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,12,0,0,0,12,0.01,0,0,0,0,0,0]
[28,{"$f":"'User 04 Bldgs & tanks backup'!B42","v":"Gasoline Storage Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F42","v":12},{"$f":"'User 04 Bldgs & tanks backup'!$F42","v":12},{"$f":"'User 04 Bldgs & tanks backup'!E42","v":12},{"$f":"'User 04 Bldgs & tanks backup'!H42","v":0},0,0,12,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,12,0,0,0,12,0.01,0,0,0,0,0,0]
[29,{"$f":"'User 04 Bldgs & tanks backup'!B43","v":"Recycle Water Tank - Truck Wash"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F43","v":12},{"$f":"'User 04 Bldgs & tanks backup'!$F43","v":12},{"$f":"'User 04 Bldgs & tanks backup'!E43","v":12},{"$f":"'User 04 Bldgs & tanks backup'!H43","v":0},0,0,12,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,12,0,0,0,12,0.01,0,0,0,0,0,0]
[30,{"$f":"'User 04 Bldgs & tanks backup'!B44","v":"Lime Silo"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F44","v":25},{"$f":"'User 04 Bldgs & tanks backup'!$F44","v":25},{"$f":"'User 04 Bldgs & tanks backup'!E44","v":40},{"$f":"'User 04 Bldgs & tanks backup'!H44","v":10},0,0,25,0.02,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,25,40,10,0,0,25,0.02,0,0,0,0,0,0]
[31,{"$f":"'User 04 Bldgs & tanks backup'!B45","v":"Lime Slurry Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F45","v":12},{"$f":"'User 04 Bldgs & tanks backup'!$F45","v":12},{"$f":"'User 04 Bldgs & tanks backup'!E45","v":25},{"$f":"'User 04 Bldgs & tanks backup'!H45","v":0},0,0,12,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,25,0,0,0,12,0.01,0,0,0,0,0,0]
[32,{"$f":"'User 04 Bldgs & tanks backup'!B46","v":"Pax Mix Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F46","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F46","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E46","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!H46","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,10.67,0,0,0,8,0.01,0,0,0,0,0,0]
[33,{"$f":"'User 04 Bldgs & tanks backup'!B47","v":"Pax Distribution Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F47","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F47","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E47","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!H47","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,10.67,0,0,0,8,0.01,0,0,0,0,0,0]
[34,{"$f":"'User 04 Bldgs & tanks backup'!B48","v":"MIBC Storage Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F48","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F48","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E48","v":6},{"$f":"'User 04 Bldgs & tanks backup'!H48","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,6,0,0,0,8,0.01,0,0,0,0,0,0]
[35,{"$f":"'User 04 Bldgs & tanks backup'!B49","v":"No. 2 Diesel Storage Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F49","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F49","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E49","v":6},{"$f":"'User 04 Bldgs & tanks backup'!H49","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,6,0,0,0,8,0.01,0,0,0,0,0,0]
[36,{"$f":"'User 04 Bldgs & tanks backup'!B50","v":"NaHS Mix Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F50","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F50","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E50","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!H50","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,10.67,0,0,0,8,0.01,0,0,0,0,0,0]
[37,{"$f":"'User 04 Bldgs & tanks backup'!B51","v":"NaHS Distribution Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F51","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F51","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E51","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!H51","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,10.67,0,0,0,8,0.01,0,0,0,0,0,0]
[38,{"$f":"'User 04 Bldgs & tanks backup'!B52","v":"Moly Collector Mix Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F52","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F52","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E52","v":6},{"$f":"'User 04 Bldgs & tanks backup'!H52","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,6,0,0,0,8,0.01,0,0,0,0,0,0]
[39,{"$f":"'User 04 Bldgs & tanks backup'!B53","v":"Moly Collector Distribution Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F53","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F53","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E53","v":6},{"$f":"'User 04 Bldgs & tanks backup'!H53","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,6,0,0,0,8,0.01,0,0,0,0,0,0]
[40,{"$f":"'User 04 Bldgs & tanks backup'!B54","v":"AERO 238 Mix Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F54","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F54","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E54","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!H54","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,10.67,0,0,0,8,0.01,0,0,0,0,0,0]
[41,{"$f":"'User 04 Bldgs & tanks backup'!B55","v":"AERO 238 Distribution Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F55","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F55","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E55","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!H55","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,10.67,0,0,0,8,0.01,0,0,0,0,0,0]
[42,{"$f":"'User 04 Bldgs & tanks backup'!B56","v":"NaHS Stock Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F56","v":8},{"$f":"'User 04 Bldgs & tanks backup'!$F56","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E56","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!H56","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,10.67,0,0,0,8,0.01,0,0,0,0,0,0]
[43,{"$f":"'User 04 Bldgs & tanks backup'!B57","v":"Flocculant Tanks (1/2)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F57","v":12},{"$f":"'User 04 Bldgs & tanks backup'!$F57","v":12},{"$f":"'User 04 Bldgs & tanks backup'!E57","v":7.25},{"$f":"'User 04 Bldgs & tanks backup'!H57","v":0},0,0,12,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,7.25,0,0,0,12,0.01,0,0,0,0,0,0]
[44,{"$f":"'User 04 Bldgs & tanks backup'!B58","v":"Flocculant Tanks (2/2)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F58","v":12},{"$f":"'User 04 Bldgs & tanks backup'!$F58","v":12},{"$f":"'User 04 Bldgs & tanks backup'!E58","v":7.25},{"$f":"'User 04 Bldgs & tanks backup'!H58","v":0},0,0,12,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,7.25,0,0,0,12,0.01,0,0,0,0,0,0]
[45,{"$f":"'User 04 Bldgs & tanks backup'!B59","v":"Gravity Concentrator Concentrate Tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F59","v":12},{"$f":"'User 04 Bldgs & tanks backup'!$F59","v":12},{"$f":"'User 04 Bldgs & tanks backup'!E59","v":9.5},{"$f":"'User 04 Bldgs & tanks backup'!H59","v":0},0,0,12,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,9.5,0,0,0,12,0.01,0,0,0,0,0,0]
[46,{"$f":"'User 04 Bldgs & tanks backup'!B60","v":"Copper concentrate stock tank"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F60","v":17},{"$f":"'User 04 Bldgs & tanks backup'!$F60","v":17},{"$f":"'User 04 Bldgs & tanks backup'!E60","v":24.6},{"$f":"'User 04 Bldgs & tanks backup'!H60","v":0},0,0,17,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,24.6,0,0,0,17,0.01,0,0,0,0,0,0]
[47,{"$f":"'User 04 Bldgs & tanks backup'!B61","v":"Explosive Magazines (1/2)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C61","v":8},{"$f":"'User 04 Bldgs & tanks backup'!D61","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E61","v":8},{"$f":"'User 04 Bldgs & tanks backup'!H61","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,8,0,0,0,8,0.01,0,0,0,0,0,0]
[48,{"$f":"'User 04 Bldgs & tanks backup'!B62","v":"Explosive Magazines (2/2)"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!C62","v":8},{"$f":"'User 04 Bldgs & tanks backup'!D62","v":8},{"$f":"'User 04 Bldgs & tanks backup'!E62","v":8},{"$f":"'User 04 Bldgs & tanks backup'!H62","v":0},0,0,8,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,8,0,0,0,8,0.01,0,0,0,0,0,0]
[49,{"$f":"'User 04 Bldgs & tanks backup'!B63","v":"Ammonium Nitrate Silo"},null,null,"Buildings","Active Closure",null,null,"FA",{"$f":"'User 04 Bldgs & tanks backup'!$F63","v":15},{"$f":"'User 04 Bldgs & tanks backup'!$F63","v":15},{"$f":"'User 04 Bldgs & tanks backup'!E63","v":60},{"$f":"'User 04 Bldgs & tanks backup'!H63","v":0},0,0,15,0.01,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,60,0,0,0,15,0.01,0,0,0,0,0,0]
[]
[]
[null,"Notes:"]
[null,"  1. Foundation cover only calculated to cover slab. Growth media estimated over entire footprint area"]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"Growth media and revegetation under \"Yards.\""]
[null,"See User 04 for building dimension backup."]
[null,"Concentrator foundation will be backfilled with demolition debris from buildings around it and some local material from the growth media stockpiles. "]
[null,"Crusher foundation will be backfilled from WRSP-3."]
[]
[]
[]
[]
[]
["Buildings & Foundation - User Input (cont.)",null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each building or facility"]
[" ",null,"Construction Materials",null,"Slab Demolition",null,"Foundation Cover",null,null,null,"Growth Media",null,null,null,"Revegetation"]
[null,"Description\n(required)","Building Type","Foundation Wall Type","Slab Demo Method","Slab\nBreaking Equipment\nFleet","Cover \nMaterial Type","Cover Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bldg Demo Fleet","Slab Demolition Fleet",null,"Cover Truck Fleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":"test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C103),0,LEFT(C103,2))","v":0},{"$f":"IF(ISBLANK(E103),0,IF(LEFT(E103,5)=\"Break\",LEFT(F103,FIND(\" \",F103,1)-1),\"\"))","v":0},{"$f":"IF(BB103=\"Sm\",\"SmExcavator\",IF(BB103=\"Med\",\"MedExcavator\",\"LargeExcavator\"))","v":"LargeExcavator"},{"$f":"IF(ISBLANK(H103),0,LEFT(H103,SEARCH(\" \",H103)-1))","v":0},{"$f":"IF(ISBLANK(L103),0,LEFT(L103,SEARCH(\" \",L103)-1))","v":0},{"$f":"IF(ISBLANK(S103),0,LEFT(S103,SEARCH(\" \",S103)-1))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Primary Crusher Control/Mechanical Building"},"Lg. steel","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C104),0,LEFT(C104,2))","v":"Lg"},{"$f":"IF(ISBLANK(E104),0,IF(LEFT(E104,5)=\"Break\",LEFT(F104,FIND(\" \",F104,1)-1),\"\"))","v":"Med"},{"$f":"IF(BB104=\"Sm\",\"SmExcavator\",IF(BB104=\"Med\",\"MedExcavator\",\"LargeExcavator\"))","v":"MedExcavator"},{"$f":"IF(ISBLANK(H104),0,LEFT(H104,SEARCH(\" \",H104)-1))","v":"Large"},{"$f":"IF(ISBLANK(L104),0,LEFT(L104,SEARCH(\" \",L104)-1))","v":0},{"$f":"IF(ISBLANK(S104),0,LEFT(S104,SEARCH(\" \",S104)-1))","v":0}]
[2,"Concentrator Building, Grinding Area","Lg. steel","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[3,"Concentrator Building, Flotation Area","Lg. steel","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[4,"Concentrator Building, Maintenance Area","Sm. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Med","MedExcavator","Large",0,0]
[5,"Concentrate Handling & Storage Area, Included in concentrator building","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[6,"Concentrate Thickeners (1/2)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[7,"Concentrate Thickeners (2/2)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[8,"Ball Bins","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[9,"Reagent Storage and Lime Handling","Lg. steel","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[10,"Flammable Material Storage Bldg.","Lg. concrete","Conc 12 in (300 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[11,"Tailings Cyclone Station","Sm. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Med","MedExcavator","Large",0,0]
[12,"Mine Shop/Warehouse ","Sm. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Med","MedExcavator","Large",0,0]
[13,"Wash Pad","Sm. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Med","MedExcavator","Large",0,0]
[14,"Administration Building","Sm. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Med","MedExcavator","Large",0,0]
[15,"Changehouse/Gatehouse","Sm. steel","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm","Med","MedExcavator","Large",0,0]
[16,"Assay & Metallurgical Laboratory","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[17,"Copper Flat Electric Substation","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[18,"Freshwater/Fire Tank (1)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Med Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Med",0,0]
[19,"Process water tank (1)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Med Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Med",0,0]
[20,"Fresh Water Pump Station Tanks (1/2)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Med Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Med",0,0]
[21,"Fresh Water Pump Station Tanks (2/2)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Med Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Med",0,0]
[22,"Potable Water Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[23,"Seal Water Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[24,"Reclaim Reservoir Fresh Water Surge Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[25,"Reclaim Reservoir Fresh Water Storage Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[26,"Off Road Diesel Fuel Storage Tank (1)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[27,"On Road Diesel Storage Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[28,"Gasoline Storage Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[29,"Recycle Water Tank - Truck Wash","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[30,"Lime Silo","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[31,"Lime Slurry Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[32,"Pax Mix Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[33,"Pax Distribution Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[34,"MIBC Storage Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[35,"No. 2 Diesel Storage Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[36,"NaHS Mix Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[37,"NaHS Distribution Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[38,"Moly Collector Mix Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[39,"Moly Collector Distribution Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[40,"AERO 238 Mix Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[41,"AERO 238 Distribution Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[42,"NaHS Stock Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[43,"Flocculant Tanks (1/2)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[44,"Flocculant Tanks (2/2)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[45,"Gravity Concentrator Concentrate Tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[46,"Copper concentrate stock tank","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[47,"Explosive Magazines (1/2)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Med Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Med",0,0]
[48,"Explosive Magazines (2/2)","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Med Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Med",0,0]
[49,"Ammonium Nitrate Silo","Lg. concrete","Conc 6 in (150 mm) thick","Break & bury","Med Excavator","Limestone - broken","Large Truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg","Med","MedExcavator","Large",0,0]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Foundations & Buildings - Assumptions & Calculations"}]
[]
[null,"Building Volume Calculations"]
[]
[null,"Using Means Heavy Construction Cost Data (2004) calculates cubic feet from building dimensions"]
[null,"Estimage slab thickness and wall thickness if not known"]
[null,"Assumes that all concrete slabs are reinforced"]
[null,"Productivity for crew from Means Heavy Construction Cost Data (2004) adjusted for supervision "]
[null,"(addressed in Misc. Costs) and Davis-Bacon Wage Rates"]
[null,"Demolition costs do not include hauling or disposing if debris - Use Waste Disposal module"]
[]
[null,"Slab Demolition Calculations"]
[]
[null,"Minimum 1 hr excavator time for slab demolition"]
[]
[null,"Cover Volume Calculation"]
[]
[null,"Foundation area x cover thickness"]
[null,"If \"Bury in Place\" is selected as slab demolition method, cover thickness is adjusted such that "]
[null,"total cover (cover + growth media) equals value entered in \"Minimum thickness of cover over unbroken slab\" cell above"]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[null,"Flat area width = Final flat area ÷ Average long dimensions"]
[null,"Number of passes = Flat area width ÷ Grader width"]
[null,"Travel distance = Number of passes x  Average long dimensions"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[]
[null,"Revegetation"]
[]
[null,"Minimum 1 acre revegetation crew time per area"]
[]
[]
[]
["Building & Foundation Demolition Costs",null,null,null,null,null,"Uses RS Means Heavy Construction Cost Data for building and wall demolition cost calculations. Uses CAT Handbook for slab breaking production.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"use this for cost ",null,"Building Demolition",null,null,null,null,null,null,"Wall Demolition",null,null,null,null,null,null,"Slab Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slab Breaking Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Building Demolition",null,null,"Wall Demolition",null,null,"Slab Demolition",null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Means uses CF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Large Excavator",null,null,null,null,null,null,"Medium Excavator",null,null,null,null,null,null,"Small Excavator",null,null,null,null,null,null,"Large Excavator",null,null,"Medium Excavator",null,null,"Small Excavator",null,null,"Selected Costs"]
[null,"Description\n(required)","Building Footprint     (slab area)","Building  Volume","Building Demolition Fleet","Building Demolition Hours","Wall Length","Wall Area","Wall Demolition Hours","Slab Volume","Slab Demolition Fleet","Slab Demolition Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Building Demolition Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total                Wall Demolition Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total Slab Breaking Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total   Demolition Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Area","Bldg Volume","Bldg Volume","Row in Building Demo List","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Total\nWall Length","Wall Area","Row in Wall Demo List","Labor Unit Cost","Labor Cost","Equipment Unit Cost","Equipment Cost","Bldt ftprint","Slab Volume","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Row in Slab Breaking List","Excavator","Column in Productivty Array","Production Rate","Hours Required","Labor Cost","Equipment Cost","Labor","Equipment","Total","Labor","Equipment","Total","Labor","Equipment","Total","Labor","Equipment","Total"]
[null,null,{"$f":"IF(Metric,\"m2\",\"sqft\")","v":"sqft"},{"$f":"IF(Metric,\"m3\",\"cu ft\")","v":"cu ft"},null,"hrs",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m2\",\"sq ft\")","v":"sq ft"},"hrs",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq ft","cu ft","cu yd",null,"$ per C.F.","$","$ per C.F.","$","ft","sq ft",null,"$ per Square","$","$ per Square","$","S.F.","cy",null,null,null,"cy/hr",null,"$","$",null,null,null,"cy/hr",null,"$","$",null,null,null,"cy/hr",null,"$","$","$","$","$","$","$","$","$","$","$","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":"test"},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ft2_2_M2*BP196,0),BP196))","v":100},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C103)),\"\",IF(Metric,ROUND(CY_2_M3*BC196,0),BB196))","v":""},{"$f":"IF(OR(B196=\"\",D196=\"\",ISBLANK(C103)),\"\",INDIRECT(BA103&\"BldgFleet\"))","v":""},{"$f":"IF(OR(B196=\"\",D196=\"\"),\"\",ROUND(D196/VLOOKUP(C103,HourlyBldgDemo,2,FALSE),HoursRounding))","v":""},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ft2M*BI196,0),BI196))","v":40},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ft2_2_M2*BJ196,0),BJ196))","v":0},{"$f":"IF(OR(G196=\"\",H196=\"\",ISBLANK(D103)),0,ROUND(H196/VLOOKUP(D103,HourlyBldgDemo,2,FALSE),HoursRounding))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ196=\"\",),\"\",IF(Metric,ROUND(CY_2_M3*BQ196,0),BQ196))","v":0},{"$f":"IF(OR(B35=\"\",J196=0),\"\",IF(F103=\"Sm Excavator\",CG196,IF(F103=\"Med Excavator\",BZ196,BS196)))","v":""},{"$f":"IF(OR(B35=\"\",J196=0),0,IF(F103=\"Sm Excavator\",CJ196,IF(F103=\"Med Excavator\",CC196,BV196)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C103),\"Building Type!\",IF(BC196=0,0,BF196)))","v":"Building Type!"},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C103),\"Building Type!\",IF(BC196=0,0,BH196)))","v":"Building Type!"},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(L35),L35=0),0,IF(ISBLANK(C103),0,IF(BC196=0,0,M196+N196)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D103)),0,IF(AND(ISBLANK(D103),H196=0,H196=\"\"),\"Wall Type!\",IF(BJ196=0,0,BM196)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D103)),0,IF(AND(ISBLANK(D103),H196=0,H196=\"\"),\"Wall Type!\",IF(BJ196=0,0,BO196)))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(N35),ISBLANK(D103)),0,IF(BJ196=0,0,P196+Q196))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ196=0,ISBLANK(E103),E103=\"Bury in Place\"),0,IF(ISBLANK(F103),\"Select Fleet\",IF(E103=\"Break & bury\",CV196,0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),BQ196=0,ISBLANK(E103),E103=\"Bury in Place\"),0,IF(ISBLANK(F103),\"Select Fleet\",IF(E103=\"Break & bury\",CW196,0)))","v":0},{"$f":"IF(OR(ISBLANK(B35),L196=0,ISBLANK(E103),E103=\"Bury in Place\",ISBLANK(F103)),0,IF(E103=\"Break & bury\",CX196,0))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(BB196=0,BJ196=0,BQ196=0),0,(IF(ISNUMBER(M196),M196,0)+(IF(ISNUMBER(P196),P196,0))+(IF(ISNUMBER(S196),S196,0)))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(D196=0,H196=0,L196=0),0,(IF(ISNUMBER(N196),N196,0))+(IF(ISNUMBER(Q196),Q196,0))+(IF(ISNUMBER(T196),T196,0))))","v":0},{"$f":"IF(ISBLANK(B35),0,IF(AND(D196=0,H196=0,L196=0),0,V196+W196))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BA35*BB35,0)","v":100},{"$f":"ROUND(BA35*BB35*BC35,0)","v":2000},{"$f":"ROUND(BB196/27,CubesRounding)","v":74},{"$f":"IF(ISBLANK(C103),0,MATCH(C103,BuildingDemolitionList,0))","v":0},{"$f":"IF(BD196=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD196,7),4),INDEX(BuildingDemolitionArray,BD196,7)))","v":0},{"$f":"ROUND(BB196*BE196,0)","v":0},{"$f":"IF(BD196=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD196,8),4),INDEX(BuildingDemolitionArray,BD196,8)))","v":0},{"$f":"ROUND(BB196*BG196,0)","v":0},{"$f":"ROUND(2*(BA35+BB35),0)","v":40},{"$f":"ROUND(BI196*BF35,0)","v":0},{"$f":"IF(ISBLANK(D103),0,MATCH(D103,WallDemolitionList,0))","v":0},{"$f":"IF(BK196=0,0,ROUND(INDEX(WallDemolitionArray,BK196,7)*(1+INDEX(WallDemolitionArray,BK196,9)),2))","v":0},{"$f":"ROUND(H196*BL196,0)","v":0},{"$f":"IF(BK196=0,0,ROUND(INDEX(WallDemolitionArray,BK196,8)*(1+INDEX(WallDemolitionArray,BK196,9)),2))","v":0},{"$f":"ROUND(H196*BN196,0)","v":0},{"$f":"IF(ISBLANK(B35),\"\",ROUND(BA35*BB35,0))","v":100},{"$f":"IF(ISBLANK(B35),\"\",ROUND((BA196*(BD35/12))/27,CubesRounding))","v":0},{"$f":"MATCH(\"Lg Excavator\",SlabBreakingFleetList,0)","v":4},{"$f":"LargeExcavatorHammer","v":"374F"},{"$f":"MATCH(BS196,ExcavatorHammerList,0)","v":3},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,BT196)*INDEX(ExcavatorHammerEfficiency,BT196)/8*INDEX(ExcavatorHammerAltitudeDeration,BT196),CubesRounding)","v":108},{"$f":"IF($J196/BU196<1,1,ROUND($J196/BU196,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV196,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV196,0)","v":520},{"$f":"MATCH(\"Med Excavator\",SlabBreakingFleetList,0)","v":3},{"$f":"MedExcavatorHammer","v":"349F"},{"$f":"MATCH(BZ196,ExcavatorHammerList,0)","v":2},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CA196)*INDEX(ExcavatorHammerEfficiency,CA196)/8,CubesRounding)","v":60},{"$f":"IF($J196/CB196<1,1,ROUND($J196/CB196,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC196,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC196,0)","v":396},{"$f":"MATCH(\"Sm Excavator\",SlabBreakingFleetList,0)","v":2},{"$f":"SmallExcavatorHammer","v":"325F"},{"$f":"MATCH(CG196,ExcavatorHammerList,0)","v":1},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CH196)*INDEX(ExcavatorHammerEfficiency,CH196)/8,CubesRounding)","v":24},{"$f":"IF($J196/CI196<1,1,ROUND($J196/CI196,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ196,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ196,0)","v":315},{"$f":"BW196","v":59},{"$f":"BX196","v":520},{"$f":"CM196+CN196","v":579},{"$f":"CD196","v":59},{"$f":"CE196","v":396},{"$f":"CP196+CQ196","v":455},{"$f":"CK196","v":59},{"$f":"CL196","v":315},{"$f":"CS196+CT196","v":374},{"$f":"ROUND(IF(F103=\"Sm Excavator\",CS196,IF(F103=\"Med Excavator\",CP196,CM196)),0)","v":59},{"$f":"ROUND(IF(F103=\"Sm Excavator\",CT196,IF(F103=\"Med Excavator\",CQ196,CN196)),0)","v":520},{"$f":"CV196+CW196","v":579}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Primary Crusher Control/Mechanical Building"},300,7500,{"$f":"IF(OR(B197=\"\",D197=\"\",ISBLANK(C104)),\"\",INDIRECT(BA104&\"BldgFleet\"))","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"},3,70,210,11,7,{"$f":"IF(OR(B36=\"\",J197=0),\"\",IF(F104=\"Sm Excavator\",CG197,IF(F104=\"Med Excavator\",BZ197,BS197)))","v":"349F"},{"$f":"IF(OR(B36=\"\",J197=0),0,IF(F104=\"Sm Excavator\",CJ197,IF(F104=\"Med Excavator\",CC197,BV197)))","v":1},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(L36),L36=0),0,IF(ISBLANK(C104),\"Building Type!\",IF(BC197=0,0,BF197)))","v":600},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(L36),L36=0),0,IF(ISBLANK(C104),\"Building Type!\",IF(BC197=0,0,BH197)))","v":750},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(L36),L36=0),0,IF(ISBLANK(C104),0,IF(BC197=0,0,M197+N197)))","v":1350},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(N36),ISBLANK(D104)),0,IF(AND(ISBLANK(D104),H197=0,H197=\"\"),\"Wall Type!\",IF(BJ197=0,0,BM197)))","v":176},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(N36),ISBLANK(D104)),0,IF(AND(ISBLANK(D104),H197=0,H197=\"\"),\"Wall Type!\",IF(BJ197=0,0,BO197)))","v":105},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(N36),ISBLANK(D104)),0,IF(BJ197=0,0,P197+Q197))","v":281},{"$f":"IF(OR(ISBLANK(B36),BQ197=0,ISBLANK(E104),E104=\"Bury in Place\"),0,IF(ISBLANK(F104),\"Select Fleet\",IF(E104=\"Break & bury\",CV197,0)))","v":59},{"$f":"IF(OR(ISBLANK(B36),BQ197=0,ISBLANK(E104),E104=\"Bury in Place\"),0,IF(ISBLANK(F104),\"Select Fleet\",IF(E104=\"Break & bury\",CW197,0)))","v":396},{"$f":"IF(OR(ISBLANK(B36),L197=0,ISBLANK(E104),E104=\"Bury in Place\",ISBLANK(F104)),0,IF(E104=\"Break & bury\",CX197,0))","v":455},{"$f":"IF(ISBLANK(B36),0,IF(AND(BB197=0,BJ197=0,BQ197=0),0,(IF(ISNUMBER(M197),M197,0)+(IF(ISNUMBER(P197),P197,0))+(IF(ISNUMBER(S197),S197,0)))))","v":835},{"$f":"IF(ISBLANK(B36),0,IF(AND(D197=0,H197=0,L197=0),0,(IF(ISNUMBER(N197),N197,0))+(IF(ISNUMBER(Q197),Q197,0))+(IF(ISNUMBER(T197),T197,0))))","v":1251},{"$f":"IF(ISBLANK(B36),0,IF(AND(D197=0,H197=0,L197=0),0,V197+W197))","v":2086},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BA36*BB36,0)","v":300},{"$f":"ROUND(BA36*BB36*BC36,0)","v":7500},{"$f":"ROUND(BB197/27,CubesRounding)","v":278},1,{"$f":"IF(BD197=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD197,7),4),INDEX(BuildingDemolitionArray,BD197,7)))","v":0.08},{"$f":"ROUND(BB197*BE197,0)","v":600},{"$f":"IF(BD197=0,0,IF(Metric,ROUND(Ft3_2_M3*INDEX(BuildingDemolitionArray,BD197,8),4),INDEX(BuildingDemolitionArray,BD197,8)))","v":0.1},{"$f":"ROUND(BB197*BG197,0)","v":750},{"$f":"ROUND(2*(BA36+BB36),0)","v":70},{"$f":"ROUND(BI197*BF36,0)","v":210},5,{"$f":"IF(BK197=0,0,ROUND(INDEX(WallDemolitionArray,BK197,7)*(1+INDEX(WallDemolitionArray,BK197,9)),2))","v":0.84},{"$f":"ROUND(H197*BL197,0)","v":176},{"$f":"IF(BK197=0,0,ROUND(INDEX(WallDemolitionArray,BK197,8)*(1+INDEX(WallDemolitionArray,BK197,9)),2))","v":0.5},{"$f":"ROUND(H197*BN197,0)","v":105},{"$f":"IF(ISBLANK(B36),\"\",ROUND(BA36*BB36,0))","v":300},{"$f":"IF(ISBLANK(B36),\"\",ROUND((BA197*(BD36/12))/27,CubesRounding))","v":7},4,"374F",{"$f":"MATCH(BS197,ExcavatorHammerList,0)","v":3},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,BT197)*INDEX(ExcavatorHammerEfficiency,BT197)/8*INDEX(ExcavatorHammerAltitudeDeration,BT197),CubesRounding)","v":108},{"$f":"IF($J197/BU197<1,1,ROUND($J197/BU197,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$249*BV197,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV197,0)","v":520},3,"349F",{"$f":"MATCH(BZ197,ExcavatorHammerList,0)","v":2},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CA197)*INDEX(ExcavatorHammerEfficiency,CA197)/8,CubesRounding)","v":60},{"$f":"IF($J197/CB197<1,1,ROUND($J197/CB197,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$243*CC197,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC197,0)","v":396},2,"325F",{"$f":"MATCH(CG197,ExcavatorHammerList,0)","v":1},{"$f":"ROUND(INDEX(ExcavatorHammerAvgProd,CH197)*INDEX(ExcavatorHammerEfficiency,CH197)/8,CubesRounding)","v":24},{"$f":"IF($J197/CI197<1,1,ROUND($J197/CI197,HoursRounding))","v":1},{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ197,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ197,0)","v":315},{"$f":"BW197","v":59},{"$f":"BX197","v":520},{"$f":"CM197+CN197","v":579},{"$f":"CD197","v":59},{"$f":"CE197","v":396},{"$f":"CP197+CQ197","v":455},{"$f":"CK197","v":59},{"$f":"CL197","v":315},{"$f":"CS197+CT197","v":374},{"$f":"ROUND(IF(F104=\"Sm Excavator\",CS197,IF(F104=\"Med Excavator\",CP197,CM197)),0)","v":59},{"$f":"ROUND(IF(F104=\"Sm Excavator\",CT197,IF(F104=\"Med Excavator\",CQ197,CN197)),0)","v":396},{"$f":"CV197+CW197","v":455}]
[2,"Concentrator Building, Grinding Area",27840,3480000,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",1295,674,2022,101,1031,"349F",17,278400,348000,626400,1698,1011,2709,1007,6734,7741,281105,355745,636850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27840,3480000,128889,1,0.08,278400,0.1,348000,674,2022,5,0.84,1698,0.5,1011,27840,1031,4,"374F",3,108,10,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV198,0)","v":593},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV198,0)","v":5202},3,"349F",2,60,17,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC198,0)","v":1007},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC198,0)","v":6734},2,"325F",1,24,43,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ198,0)","v":2548},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ198,0)","v":13534},593,5202,5795,1007,6734,7741,2548,13534,16082,1007,6734,7741]
[3,"Concentrator Building, Flotation Area",20736,1658880,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",617,624,1872,94,768,"349F",13,132710,165888,298598,1572,936,2508,770,5149,5919,135052,171973,307025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20736,1658880,61440,1,0.08,132710,0.1,165888,624,1872,5,0.84,1572,0.5,936,20736,768,4,"374F",3,108,7,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV199,0)","v":415},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV199,0)","v":3641},3,"349F",2,60,13,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC199,0)","v":770},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC199,0)","v":5149},2,"325F",1,24,32,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ199,0)","v":1896},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ199,0)","v":10072},415,3641,4056,770,5149,5919,1896,10072,11968,770,5149,5919]
[4,"Concentrator Building, Maintenance Area",3500,105000,"930M/Dump Truck (10-12 yd3)",74,240,720,36,108,"349F",2,12600,13650,26250,605,360,965,119,792,911,13324,14802,28126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3500,105000,3889,6,0.12,12600,0.13,13650,240,720,5,0.84,605,0.5,360,3500,108,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV200,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV200,0)","v":520},3,"349F",2,60,2,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC200,0)","v":119},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC200,0)","v":792},2,"325F",1,24,5,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ200,0)","v":296},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ200,0)","v":1574},59,520,579,119,792,911,296,1574,1870,119,792,911]
[5,"Concentrate Handling & Storage Area, Included in concentrator building",10368,829440,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",434,432,1296,65,320,"349F",5,91238,116122,207360,1089,648,1737,296,1981,2277,92623,118751,211374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10368,829440,30720,2,0.11,91238,0.14000000000000001,116122,432,1296,5,0.84,1089,0.5,648,10368,320,4,"374F",3,108,3,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV201,0)","v":178},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV201,0)","v":1561},3,"349F",2,60,5,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC201,0)","v":296},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC201,0)","v":1981},2,"325F",1,24,13,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ201,0)","v":770},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ201,0)","v":4092},178,1561,1739,296,1981,2277,770,4092,4862,296,1981,2277]
[6,"Concentrate Thickeners (1/2)",256,4096,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",2,64,192,10,0,"",0,451,573,1024,161,96,257,0,0,0,612,669,1281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,4096,152,2,0.11,451,0.14000000000000001,573,64,192,5,0.84,161,0.5,96,256,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV202,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV202,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC202,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC202,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ202,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ202,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[7,"Concentrate Thickeners (2/2)",256,4096,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",2,64,192,10,0,"",0,451,573,1024,161,96,257,0,0,0,612,669,1281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,4096,152,2,0.11,451,0.14000000000000001,573,64,192,5,0.84,161,0.5,96,256,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV203,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV203,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC203,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC203,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ203,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ203,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[8,"Ball Bins",5559,33354,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",17,320,960,48,206,"349F",3,3669,4670,8339,806,480,1286,178,1188,1366,4653,6338,10991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5559,33354,1235,2,0.11,3669,0.14000000000000001,4670,320,960,5,0.84,806,0.5,480,5559,206,4,"374F",3,108,2,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV204,0)","v":119},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV204,0)","v":1040},3,"349F",2,60,3,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC204,0)","v":178},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC204,0)","v":1188},2,"325F",1,24,9,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ204,0)","v":533},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ204,0)","v":2833},119,1040,1159,178,1188,1366,533,2833,3366,178,1188,1366]
[9,"Reagent Storage and Lime Handling",8360,418000,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",156,372,1116,56,155,"349F",3,33440,41800,75240,937,558,1495,178,1188,1366,34555,43546,78101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8360,418000,15481,1,0.08,33440,0.1,41800,372,1116,5,0.84,937,0.5,558,8360,155,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV205,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV205,0)","v":520},3,"349F",2,60,3,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC205,0)","v":178},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC205,0)","v":1188},2,"325F",1,24,6,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ205,0)","v":356},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ205,0)","v":1889},59,520,579,178,1188,1366,356,1889,2245,178,1188,1366]
[10,"Flammable Material Storage Bldg.",425,3825,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",2,84,252,20,10,"349F",1,421,536,957,338,199,537,59,396,455,818,1131,1949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,3825,142,2,0.11,421,0.14000000000000001,536,84,252,8,1.34,338,0.79,199,425,10,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV206,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV206,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC206,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC206,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ206,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ206,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[11,"Tailings Cyclone Station",3750,150000,"930M/Dump Truck (10-12 yd3)",106,250,750,38,0,"",0,18000,19500,37500,630,375,1005,0,0,0,18630,19875,38505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3750,150000,5556,6,0.12,18000,0.13,19500,250,750,5,0.84,630,0.5,375,3750,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV207,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV207,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC207,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC207,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ207,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ207,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[12,"Mine Shop/Warehouse ",11316,678960,"930M/Dump Truck (10-12 yd3)",481,430,1290,65,419,"349F",7,81475,88265,169740,1084,645,1729,415,2773,3188,82974,91683,174657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11316,678960,25147,6,0.12,81475,0.13,88265,430,1290,5,0.84,1084,0.5,645,11316,419,4,"374F",3,108,4,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV208,0)","v":237},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV208,0)","v":2081},3,"349F",2,60,7,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC208,0)","v":415},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC208,0)","v":2773},2,"325F",1,24,17,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ208,0)","v":1007},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ208,0)","v":5351},237,2081,2318,415,2773,3188,1007,5351,6358,415,2773,3188]
[13,"Wash Pad",8100,0,"930M/Dump Truck (10-12 yd3)",0,360,1080,54,250,"349F",4,0,0,0,907,540,1447,237,1584,1821,1144,2124,3268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8100,0,0,6,0.12,0,0.13,0,360,1080,5,0.84,907,0.5,540,8100,250,4,"374F",3,108,2,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV209,0)","v":119},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV209,0)","v":1040},3,"349F",2,60,4,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC209,0)","v":237},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC209,0)","v":1584},2,"325F",1,24,10,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ209,0)","v":593},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ209,0)","v":3148},119,1040,1159,237,1584,1821,593,3148,3741,237,1584,1821]
[14,"Administration Building",5760,138240,"930M/Dump Truck (10-12 yd3)",98,312,0,0,213,"349F",4,16589,17971,34560,0,0,0,237,1584,1821,16826,19555,36381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5760,138240,5120,6,0.12,16589,0.13,17971,312,0,5,0.84,0,0.5,0,5760,213,4,"374F",3,108,2,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV210,0)","v":119},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV210,0)","v":1040},3,"349F",2,60,4,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC210,0)","v":237},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC210,0)","v":1584},2,"325F",1,24,9,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ210,0)","v":533},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ210,0)","v":2833},119,1040,1159,237,1584,1821,533,2833,3366,237,1584,1821]
[15,"Changehouse/Gatehouse",5040,95760,"930M/Dump Truck (10-12 yd3)",52,288,0,0,93,"349F",2,8618,9576,18194,0,0,0,119,792,911,8737,10368,19105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5040,95760,3547,5,0.09,8618,0.1,9576,288,0,5,0.84,0,0.5,0,5040,93,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV211,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV211,0)","v":520},3,"349F",2,60,2,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC211,0)","v":119},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC211,0)","v":792},2,"325F",1,24,4,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ211,0)","v":237},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ211,0)","v":1259},59,520,579,119,792,911,237,1259,1496,119,792,911]
[16,"Assay & Metallurgical Laboratory",4880,107360,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",56,324,0,0,90,"349F",2,11810,15030,26840,0,0,0,119,792,911,11929,15822,27751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4880,107360,3976,2,0.11,11810,0.14000000000000001,15030,324,0,5,0.84,0,0.5,0,4880,90,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV212,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV212,0)","v":520},3,"349F",2,60,2,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC212,0)","v":119},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC212,0)","v":792},2,"325F",1,24,4,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ212,0)","v":237},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ212,0)","v":1259},59,520,579,119,792,911,237,1259,1496,119,792,911]
[17,"Copper Flat Electric Substation",8050,0,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,370,0,0,0,"",0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8050,0,0,2,0.11,0,0.14000000000000001,0,370,0,5,0.84,0,0.5,0,8050,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV213,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV213,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC213,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC213,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ213,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ213,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[18,"Freshwater/Fire Tank (1)",1600,57600,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",30,160,0,0,0,"",0,6336,8064,14400,0,0,0,0,0,0,6336,8064,14400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,57600,2133,2,0.11,6336,0.14000000000000001,8064,160,0,5,0.84,0,0.5,0,1600,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV214,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV214,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC214,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC214,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ214,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ214,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[19,"Process water tank (1)",900,28800,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",15,120,0,0,0,"",0,3168,4032,7200,0,0,0,0,0,0,3168,4032,7200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,28800,1067,2,0.11,3168,0.14000000000000001,4032,120,0,5,0.84,0,0.5,0,900,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV215,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV215,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC215,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC215,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ215,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ215,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[20,"Fresh Water Pump Station Tanks (1/2)",1600,57600,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",30,160,0,0,0,"",0,6336,8064,14400,0,0,0,0,0,0,6336,8064,14400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,57600,2133,2,0.11,6336,0.14000000000000001,8064,160,0,5,0.84,0,0.5,0,1600,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV216,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV216,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC216,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC216,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ216,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ216,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[21,"Fresh Water Pump Station Tanks (2/2)",1600,57600,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",30,160,0,0,0,"",0,6336,8064,14400,0,0,0,0,0,0,6336,8064,14400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,57600,2133,2,0.11,6336,0.14000000000000001,8064,160,0,5,0.84,0,0.5,0,1600,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV217,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV217,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC217,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC217,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ217,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ217,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[22,"Potable Water Tank",144,1044,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",1,48,0,0,0,"",0,115,146,261,0,0,0,0,0,0,115,146,261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,1044,39,2,0.11,115,0.14000000000000001,146,48,0,5,0.84,0,0.5,0,144,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV218,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV218,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC218,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC218,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ218,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ218,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[23,"Seal Water Tank",64,512,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,56,72,128,0,0,0,0,0,0,56,72,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,512,19,2,0.11,56,0.14000000000000001,72,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV219,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV219,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC219,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC219,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ219,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ219,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[24,"Reclaim Reservoir Fresh Water Surge Tank",256,3840,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",2,64,0,0,0,"",0,422,538,960,0,0,0,0,0,0,422,538,960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,3840,142,2,0.11,422,0.14000000000000001,538,64,0,5,0.84,0,0.5,0,256,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV220,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV220,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC220,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC220,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ220,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ220,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[25,"Reclaim Reservoir Fresh Water Storage Tank",1600,57600,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",30,160,0,0,0,"",0,6336,8064,14400,0,0,0,0,0,0,6336,8064,14400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,57600,2133,2,0.11,6336,0.14000000000000001,8064,160,0,5,0.84,0,0.5,0,1600,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV221,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV221,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC221,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC221,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ221,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ221,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[26,"Off Road Diesel Fuel Storage Tank (1)",784,18816,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",10,112,0,0,0,"",0,2070,2634,4704,0,0,0,0,0,0,2070,2634,4704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,784,18816,697,2,0.11,2070,0.14000000000000001,2634,112,0,5,0.84,0,0.5,0,784,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV222,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV222,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC222,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC222,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ222,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ222,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[27,"On Road Diesel Storage Tank",144,1728,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",1,48,0,0,0,"",0,190,242,432,0,0,0,0,0,0,190,242,432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,1728,64,2,0.11,190,0.14000000000000001,242,48,0,5,0.84,0,0.5,0,144,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV223,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV223,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC223,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC223,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ223,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ223,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[28,"Gasoline Storage Tank",144,1728,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",1,48,0,0,0,"",0,190,242,432,0,0,0,0,0,0,190,242,432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,1728,64,2,0.11,190,0.14000000000000001,242,48,0,5,0.84,0,0.5,0,144,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV224,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV224,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC224,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC224,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ224,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ224,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[29,"Recycle Water Tank - Truck Wash",144,1728,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",1,48,0,0,0,"",0,190,242,432,0,0,0,0,0,0,190,242,432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,1728,64,2,0.11,190,0.14000000000000001,242,48,0,5,0.84,0,0.5,0,144,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV225,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV225,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC225,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC225,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ225,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ225,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[30,"Lime Silo",625,25000,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",13,100,0,0,19,"349F",1,2750,3500,6250,0,0,0,59,396,455,2809,3896,6705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,25000,926,2,0.11,2750,0.14000000000000001,3500,100,0,5,0.84,0,0.5,0,625,19,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV226,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV226,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC226,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC226,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ226,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ226,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[31,"Lime Slurry Tank",144,3600,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",2,48,0,0,0,"",0,396,504,900,0,0,0,0,0,0,396,504,900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,3600,133,2,0.11,396,0.14000000000000001,504,48,0,5,0.84,0,0.5,0,144,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV227,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV227,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC227,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC227,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ227,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ227,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[32,"Pax Mix Tank",{"$f":"IF(ISBLANK(B67),\"\",IF(Metric,ROUND(Ft2_2_M2*BP228,0),BP228))","v":64},{"$f":"IF(OR(ISBLANK(B67),ISBLANK(C135)),\"\",IF(Metric,ROUND(CY_2_M3*BC228,0),BB228))","v":683},"930M/20 Ton Crane/Dump Truck (10-12 yd3)",{"$f":"IF(OR(B228=\"\",D228=\"\"),\"\",ROUND(D228/VLOOKUP(C135,HourlyBldgDemo,2,FALSE),HoursRounding))","v":0},{"$f":"IF(ISBLANK(B67),\"\",IF(Metric,ROUND(Ft2M*BI228,0),BI228))","v":32},{"$f":"IF(ISBLANK(B67),\"\",IF(Metric,ROUND(Ft2_2_M2*BJ228,0),BJ228))","v":0},{"$f":"IF(OR(G228=\"\",H228=\"\",ISBLANK(D135)),0,ROUND(H228/VLOOKUP(D135,HourlyBldgDemo,2,FALSE),HoursRounding))","v":0},{"$f":"IF(OR(ISBLANK(B67),BQ228=\"\",),\"\",IF(Metric,ROUND(CY_2_M3*BQ228,0),BQ228))","v":0},"",0,75,96,171,0,0,0,0,0,0,75,96,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,683,25,{"$f":"IF(ISBLANK(C135),0,MATCH(C135,BuildingDemolitionList,0))","v":2},0.11,75,0.14000000000000001,96,32,0,{"$f":"IF(ISBLANK(D135),0,MATCH(D135,WallDemolitionList,0))","v":5},0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV228,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV228,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC228,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC228,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ228,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ228,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[33,"Pax Distribution Tank",64,683,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,75,96,171,0,0,0,0,0,0,75,96,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,683,25,2,0.11,75,0.14000000000000001,96,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV229,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV229,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC229,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC229,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ229,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ229,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[34,"MIBC Storage Tank",64,384,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,42,54,96,0,0,0,0,0,0,42,54,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,384,14,2,0.11,42,0.14000000000000001,54,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV230,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV230,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC230,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC230,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ230,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ230,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[35,"No. 2 Diesel Storage Tank",64,384,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,42,54,96,0,0,0,0,0,0,42,54,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,384,14,2,0.11,42,0.14000000000000001,54,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV231,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV231,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC231,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC231,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ231,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ231,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[36,"NaHS Mix Tank",64,683,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,75,96,171,0,0,0,0,0,0,75,96,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,683,25,2,0.11,75,0.14000000000000001,96,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV232,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV232,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC232,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC232,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ232,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ232,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[37,"NaHS Distribution Tank",64,683,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,75,96,171,0,0,0,0,0,0,75,96,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,683,25,2,0.11,75,0.14000000000000001,96,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV233,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV233,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC233,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC233,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ233,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ233,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[38,"Moly Collector Mix Tank",64,384,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,42,54,96,0,0,0,0,0,0,42,54,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,384,14,2,0.11,42,0.14000000000000001,54,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV234,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV234,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC234,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC234,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ234,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ234,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[39,"Moly Collector Distribution Tank",64,384,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,42,54,96,0,0,0,0,0,0,42,54,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,384,14,2,0.11,42,0.14000000000000001,54,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV235,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV235,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC235,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC235,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ235,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ235,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[40,"AERO 238 Mix Tank",64,683,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,75,96,171,0,0,0,0,0,0,75,96,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,683,25,2,0.11,75,0.14000000000000001,96,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV236,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV236,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC236,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC236,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ236,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ236,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[41,"AERO 238 Distribution Tank",64,683,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,75,96,171,0,0,0,0,0,0,75,96,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,683,25,2,0.11,75,0.14000000000000001,96,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV237,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV237,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC237,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC237,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ237,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ237,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[42,"NaHS Stock Tank",64,683,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,75,96,171,0,0,0,0,0,0,75,96,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,683,25,2,0.11,75,0.14000000000000001,96,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV238,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV238,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC238,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC238,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ238,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ238,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[43,"Flocculant Tanks (1/2)",144,1044,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",1,48,0,0,0,"",0,115,146,261,0,0,0,0,0,0,115,146,261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,1044,39,2,0.11,115,0.14000000000000001,146,48,0,5,0.84,0,0.5,0,144,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV239,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV239,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC239,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC239,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ239,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ239,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[44,"Flocculant Tanks (2/2)",144,1044,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",1,48,0,0,0,"",0,115,146,261,0,0,0,0,0,0,115,146,261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,1044,39,2,0.11,115,0.14000000000000001,146,48,0,5,0.84,0,0.5,0,144,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV240,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV240,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC240,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC240,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ240,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ240,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[45,"Gravity Concentrator Concentrate Tank",144,1368,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",1,48,0,0,0,"",0,150,192,342,0,0,0,0,0,0,150,192,342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,1368,51,2,0.11,150,0.14000000000000001,192,48,0,5,0.84,0,0.5,0,144,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV241,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV241,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC241,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC241,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ241,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ241,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[46,"Copper concentrate stock tank",289,7109,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",4,68,0,0,0,"",0,782,995,1777,0,0,0,0,0,0,782,995,1777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289,7109,263,2,0.11,782,0.14000000000000001,995,68,0,5,0.84,0,0.5,0,289,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV242,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV242,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC242,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC242,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ242,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ242,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[47,"Explosive Magazines (1/2)",64,512,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,56,72,128,0,0,0,0,0,0,56,72,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,512,19,2,0.11,56,0.14000000000000001,72,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV243,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV243,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC243,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC243,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ243,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ243,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[48,"Explosive Magazines (2/2)",64,512,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",0,32,0,0,0,"",0,56,72,128,0,0,0,0,0,0,56,72,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,512,19,2,0.11,56,0.14000000000000001,72,32,0,5,0.84,0,0.5,0,64,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV244,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV244,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC244,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC244,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ244,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ244,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[49,"Ammonium Nitrate Silo",225,13500,"930M/20 Ton Crane/Dump Truck (10-12 yd3)",7,60,0,0,0,"",0,1485,1890,3375,0,0,0,0,0,0,1485,1890,3375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,13500,500,2,0.11,1485,0.14000000000000001,1890,60,0,5,0.84,0,0.5,0,225,0,4,"374F",3,108,1,{"$f":"ROUND('Fleets (Crews)'!$F$249*BV245,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$249*BV245,0)","v":520},3,"349F",2,60,1,{"$f":"ROUND('Fleets (Crews)'!$F$243*CC245,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$243*CC245,0)","v":396},2,"325F",1,24,1,{"$f":"ROUND('Fleets (Crews)'!$F$237*CJ245,0)","v":59},{"$f":"ROUND('Fleets (Crews)'!$E$237*CJ245,0)","v":315},59,520,579,59,396,455,59,315,374,59,396,455]
[]
[null,null,null,{"$f":"IF(SUM(D196:D246)=0,0,SUM(D196:D246))","v":8063113},null,null,null,null,null,{"$f":"IF(SUM(J196:J246)=0,0,SUM(J196:J246))","v":3689},null,{"$f":"IF(SUM(L196:L246)=0,0,SUM(L196:L246))","v":65},728815,891713,1620528,10164,6049,16213,3852,25745,29597,742831,923507,1666338]
[]
[]
["Building & Foundation - Foundation Cover and Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,"COVER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil"]
[" ",null,"Foundation Cover",null,null,null,null,null,null,null,null,"Growth Media",null,null,null,null,null,null,null,null,"Total Cover & Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cover",null,null,null,null,null,null,null,null,null,null,"Topsoil",null,null,null,null,null,null,null,null,null,"Foundation Cover Cost Summary by Fleet",null,null,"Cover Placement Parameters",null,null,"Growth Media Cost Summary by Fleet",null,null,"Growth Media Parameters",null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cover Cost","Material Volume","Placement Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Total Fleet Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Time","Productivity for selected fleet","Number of trucks/scrapers","Final Footprint","Cover \nThickness ","Cover Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Cycle Time","Productivity for selected fleet","Number of trucks/scrapers","Cover \nThickness ","Topsoil Volume","Material Type","Distance to Placement","Slope to Placement","Haul fleet size","Haul Fleet","Truck","Scraper Dozer","Tandem Scraper","Building\nFootprint","Building\nFootprint","Foundation \nCover \nVolume","Truck","Scraper Dozer","Tandem Scraper","Area Footprint","Growth \nMedia \nVolume","Cover Productivity\nFor Selected Fleet","Growth media Productivity for selected fleet","cover fleet","topsoil fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","BCY/hr",null,"acres","in","cu yd",null,"ft","% grade",null,null,"min","BCY/hr",null,"in","cu yd",null,"ft","% grade",null,null,"$","$","$","sq ft","acres","cu yd","$","$","$","acres","cu yd","LCY/hr","LCY/hr",null,null,"%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":"test"},{"$f":"IF(ISBLANK(B35),\"\",IF(CA254=0,\"\",IF(Metric,ROUND(CY_2_M3*CA254,0),CA254)))","v":""},{"$f":"IF(OR(C254=0,C254=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G103),\"Cover Material!\",IF(ISBLANK(H103),\"Select Fleet\",IF(RIGHT(H103,5)=\"Truck\",INDIRECT(BD103&\"Truck\")&\"/\"&INDIRECT(BD103&\"Loader\")&\"/\"&INDIRECT(BD103&\"TruckDozer\"),IF(BD103=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD103=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),C254=\"\",C254=0),\"\",IF(OR(ISBLANK(S35),ISBLANK(T35)),\"Haul Info\",IF(G103=0,\"Select Material\",IF(H103=0,\"Select Fleet\",BA254))))","v":""},{"$f":"IF(OR(C254=0,C254=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G103),\"Cover Material!\",IF(ISBLANK(H103),\"Select Fleet\",BC254)))","v":""},{"$f":"IF(OR(C254=0,C254=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(G103),\"Cover Material!\",IF(ISBLANK(H103),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB254,0),BB254))))","v":""},{"$f":"IF(OR(C254=0,C254=\"\",ISBLANK(B35)),0,IF(ISBLANK(G103),\"Cover Material!\",IF(ISBLANK(H103),\"Select Fleet\",ROUND(IF(RIGHT(CI254,5)=\"Truck\",CZ254,IF(CI254=\"Scraper Dozer\",DO254,IF(CI254=\"Tandem Scraper\",ED254,\"\"))),0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G103),ISBLANK(H103)),0,IF(RIGHT(CI254,5)=\"Truck\",DB254,IF(CI254=\"Scraper Dozer\",DQ254,IF(CI254=\"Tandem Scraper\",EF254,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G103),ISBLANK(H103)),0,IF(RIGHT(CI254,5)=\"Truck\",DA254,IF(CI254=\"Scraper Dozer\",DP254,IF(CI254=\"Tandem Scraper\",EE254,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(G103),ISBLANK(H103)),0,IF(C254=\"None required\",0,SUM(I254:J254)))","v":0},{"$f":"IF(ISBLANK(B35),\"\",IF(CF254=0,\"\",IF(Metric,ROUND(CY_2_M3*CF254,0),CF254)))","v":""},{"$f":"IF(OR(ISBLANK(B35),L254=\"\",ISBLANK(B35)),\"\",IF(ISBLANK(K103),\"Material Type!\",IF(ISBLANK(L103),\"Select Fleet\",IF(RIGHT(L103,5)=\"Truck\",INDIRECT(BE103&\"Truck\")&\"/\"&INDIRECT(BE103&\"Loader\")&\"/\"&INDIRECT(BE103&\"TruckDozer\"),IF(BE103=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE103=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L254=\"\",L254=0),\"\",IF(OR(ISBLANK(V35),ISBLANK(W35)),\"Haul Info\",IF(K103=0,\"Select Material\",IF(L103=0,\"Select Fleet\",BL254))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L254=0,L254=\"\",ISBLANK(CE254)),\"\",IF(ISBLANK(K103),\"Material Type!\",IF(ISBLANK(L103),\"Select Fleet\",BN254)))","v":""},{"$f":"IF(OR(ISBLANK(B35),L254=0,L254=\"\",ISBLANK(CE254)),\"\",IF(ISBLANK(K103),\"Material Type!\",IF(ISBLANK(L103),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM254,0),BM254))))","v":""},{"$f":"IF(OR(ISBLANK(B35),L254=0,L254=\"\",ISBLANK(CE254)),0,IF(ISBLANK(K103),\"Material Type!\",IF(ISBLANK(L103),\"Select Fleet\",IF(RIGHT(CJ254,5)=\"Truck\",EW254,IF(CJ254=\"Scraper Dozer\",FL254,IF(CJ254=\"Tandem Scraper\",GA254,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(CE254),ISBLANK(K103),ISBLANK(L103)),0,IF(RIGHT(CJ254,5)=\"Truck\",EY254,IF(CJ254=\"Scraper Dozer\",FN254,IF(CJ254=\"Tandem Scraper\",GC254,0))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(CE254),ISBLANK(K103),ISBLANK(L103)),0,IF(RIGHT(CJ254,5)=\"Truck\",EX254,IF(CJ254=\"Scraper Dozer\",FM254,IF(CJ254=\"Tandem Scraper\",GB254,0))))","v":0},{"$f":"IF(OR(L254=0,ISBLANK(CE254),ISBLANK(K103),ISBLANK(L103)),0,IF(L254=\"None required\",0,SUM(R254:S254)))","v":0},{"$f":"IF(AND(I254=0,R254=0),0,I254+R254)","v":0},{"$f":"IF(AND(J254=0,S254=0),0,J254+S254)","v":0},{"$f":"IF(SUM(U254:V254)=0,0,SUM(U254:V254))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BK254,5)=\"Truck\",CV254,IF(BK254=\"Scraper Dozer\",DL254,IF(BK254=\"Tandem Scraper\",EA254,0)))","v":0},{"$f":"IF(RIGHT(BK254,5)=\"Truck\",CY254,IF(BK254=\"Scraper Dozer\",DN254,IF(BK254=\"Tandem Scraper\",EC254,0)))","v":0},{"$f":"IF(RIGHT(BK254,5)=\"Truck\",CW254,IF(BK254=\"Scraper Dozer\",DM254,IF(BK254=\"Tandem Scraper\",EB254,0)))","v":0},{"$f":"BH35","v":0},{"$f":"BI35","v":0},{"$f":"ROUND((BE254*43620*(1/12)*BD254)/27,0)","v":0},{"$f":"G103","v":0},{"$f":"ROUND(BJ35,0)","v":0},{"$f":"BK35","v":0},{"$f":"BD103","v":0},{"$f":"H103","v":0},{"$f":"IF(RIGHT(BU254,5)=\"Truck\",ES254,IF(BU254=\"Scraper Dozer\",FI254,IF(BU254=\"Tandem Scraper\",FX254,0)))","v":0},{"$f":"IF(RIGHT(BU254,5)=\"Truck\",EV254,IF(BU254=\"Scraper Dozer\",FK254,IF(BU254=\"Tandem Scraper\",FZ254,0)))","v":0},{"$f":"IF(RIGHT(BU254,5)=\"Truck\",ET254,IF(BU254=\"Scraper Dozer\",FJ254,IF(BU254=\"Tandem Scraper\",FY254,0)))","v":0},{"$f":"BL35","v":0},{"$f":"ROUND((BO254*43620*(1/12)*BL35)/27,0)","v":0},{"$f":"K103","v":0},{"$f":"BM35","v":0},{"$f":"BN35","v":0},{"$f":"BE103","v":0},{"$f":"L103","v":0},{"$f":"IF(ISBLANK(B35),0,DC254)","v":0},{"$f":"IF(ISBLANK(B35),0,DR254)","v":908},{"$f":"IF(ISBLANK(B35),0,EG254)","v":1004},{"$f":"IF(ISBLANK(B35),0,ROUND(BA35*BB35,0))","v":100},{"$f":"IF(ISBLANK(B35),\"\",BY254/43560)","v":2.295684113865932E-3},{"$f":"IF(ISBLANK(B35),\"\",IF(E103=\"bury in place\",IF(BI35+BL35<CoverOverSlab,ROUND((BY254*((CoverOverSlab-BL35)/12))/27,CubesRounding),ROUND((BY254*(BI35/12))/27,0)),ROUND((BY254*(BI35/12))/27,CubesRounding)))","v":0},{"$f":"IF(ISBLANK(B35),0,EZ254)","v":0},{"$f":"IF(ISBLANK(B35),0,FO254)","v":908},{"$f":"IF(ISBLANK(B35),0,GD254)","v":1004},{"$f":"IF(ISBLANK(BH35),BZ254,BH35)","v":0},{"$f":"ROUND((CE254*43560*(BL35/12))/27,CubesRounding)","v":0},{"$f":"IF(RIGHT(CI254,5)=\"Truck\",CY254,IF(CI254=\"Scraper Dozer\",DN254,IF(CI254=\"Tandem Scraper\",EC254,0)))","v":0},{"$f":"IF(RIGHT(CJ254,5)=\"Truck\",EV254,IF(CJ254=\"Scraper Dozer\",FK254,IF(CJ254=\"Tandem Scraper\",FZ254,0)))","v":0},{"$f":"IF(OR(C254=0,C254=\"\",ISBLANK(B35)),0,IF(ISBLANK(G103),\"Cover Material!\",IF(ISBLANK(H103),\"Select Fleet\",H103)))","v":0},{"$f":"IF(OR(ISBLANK(B35),L254=\"\",ISBLANK(B35)),0,IF(ISBLANK(K103),\"Material Type!\",IF(ISBLANK(L103),\"Select Fleet\",L103)))","v":0},{"$f":"ABS(BK35)","v":0},{"$f":"IF(BD103=0,0,ROUND($BJ35/(INDEX(INDIRECT(BD103&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD103&\"TruckLoadedWeight\"),0),MATCH(IF($CK254-INDIRECT(BD103&\"TruckRollingResistance\")<0,0,$CK254-INDIRECT(BD103&\"TruckRollingResistance\")),INDIRECT(BD103&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD103=0,0,ROUND($BJ35/(INDEX(INDIRECT(BD103&\"TruckSpeedTable\"),MATCH(G103,HaulMaterials,0),MATCH(IF($CK254-INDIRECT(BD103&\"TruckRollingResistance\")<0,0,$CK254-INDIRECT(BD103&\"TruckRollingResistance\")),INDIRECT(BD103&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD103=0,0,ROUND(BH254/(INDEX(INDIRECT(BJ254&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ254&\"TruckLoadedWeight\"),0),MATCH(IF(BI254-INDIRECT(BJ254&\"TruckRollingResistance\")<0,0,BI254+INDIRECT(BJ254&\"TruckRollingResistance\")),INDIRECT(BJ254&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BD103=0,0,ROUND(BH254/(INDEX(INDIRECT(BJ254&\"TruckSpeedTable\"),MATCH(BG254,HaulMaterials,0),MATCH(IF(BI254-INDIRECT(BJ254&\"TruckRollingResistance\")<0,0,BI254-INDIRECT(BJ254&\"TruckRollingResistance\")),INDIRECT(BJ254&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BK35>=0,CN254,CO254)","v":0},{"$f":"IF($BK35>=0,CM254,CL254)","v":0},{"$f":"CP254+CQ254","v":0},{"$f":"IF(BD103=0,0,INDIRECT(BD103&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BD103=0,0,INDIRECT(BD103&\"TruckManuverDump\"))","v":0},{"$f":"IF(BD103=0,0,INDIRECT(BD103&IF(INDIRECT(BD103&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I103),NOT(ISNUMBER(I103)),I103=\"\"),SUM(CR254:CU254),I103)","v":0},{"$f":"IF(CU254=0,0,IF(OR(ISBLANK(J103),NOT(ISNUMBER(J103)),J103=\"\"),IF((CV254-CU254)/CU254<=1,2,ROUNDUP((CV254-CU254)/CU254,0)),J103))","v":0},{"$f":"IF(BD103=0,0,ROUND((60/CV254)*INDIRECT(BD103&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BD103=0,0,ROUND(CW254*CX254*TruckOperator*INDIRECT(BD103&\"TruckJobEfficiency\")*INDIRECT(BD103&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CY254=0,0,IF(ROUND($CA254/CY254,2)<1,1,ROUND($CA254/CY254,HoursRounding)))","v":0},{"$f":"IF(BD103=0,0,ROUND(CZ254*((CW254*INDIRECT(BD103&\"TruckEquipRate\"))+INDIRECT(BD103&\"LoaderEquipRate\")+INDIRECT(BD103&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BD103=0,0,ROUND(CZ254*((CW254*INDIRECT(BD103&\"TruckLaborRate\"))+INDIRECT(BD103&\"LoaderLaborRate\")+INDIRECT(BD103&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"DA254+DB254","v":0},{"$f":"ROUND($BJ35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CK254-HaulScraperRollingResistance<0,0,$CK254-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG254=0,0,ROUND($BJ35/(INDEX(HaulScraperSpeedTable,MATCH(BG254,HaulMaterials,0)+1,MATCH(IF($CK254-HaulScraperRollingResistance<0,0,$CK254-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BJ35/VLOOKUP($CK254+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($CK254+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(BH254/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BI254-HaulScraperRollingResistance<0,0,BI254+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG254=0,0,ROUND(BH254/(INDEX(HaulScraperUHSpeedTable,MATCH(BG254,HaulMaterials,0),MATCH(IF(BI254-HaulScraperRollingResistance<0,0,BI254+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BK35>=0,DE254,DD254)","v":0},{"$f":"DH254+DI254","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(I103),NOT(ISNUMBER(I103)),I103=\"\"),DJ254+DK254,I103)","v":1.2},{"$f":"IF(ISBLANK(J103),IF(TRUNC(DJ254/DK254,0)<1,1,ROUND(DJ254/DK254,0)+1),J103)","v":1},{"$f":"ROUND((60/(DL254)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DM254,CubesRounding)","v":1204},{"$f":"IF(ROUND($CA254/DN254,2)<1,1,ROUND($CA254/DN254,HoursRounding))","v":1},{"$f":"ROUND(DO254*((DM254*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(DO254*((DM254*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"DP254+DQ254","v":908},{"$f":"ROUND($BJ35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CK254-TandemScraperRollingResistance<0,0,$CK254-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG254=0,0,ROUND($BJ35/(INDEX(TandemScraperSpeedTable,MATCH(BG254,HaulMaterials,0)+1,MATCH(IF($CK254-TandemScraperRollingResistance<0,0,$CK254-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BH254/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BI254-TandemScraperRollingResistance<0,0,BI254+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG254=0,0,ROUND(BH254/(INDEX(TandemScraperUHSpeedTable,MATCH(BG254,HaulMaterials,0),MATCH(IF(BI254-TandemScraperRollingResistance<0,0,BS254+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BK35>=0,DU254,DV254)","v":0},{"$f":"IF($BK35>=0,DT254,DS254)","v":0},{"$f":"DW254+DX254","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(I103),NOT(ISNUMBER(I103)),I103=\"\"),DY254+DZ254,I103)","v":1.1000000000000001},{"$f":"IF(ISBLANK(J103),IF(TRUNC(DY254/DZ254,0)<2,2,TRUNC(DY254/DZ254,0)+IF(MOD(TRUNC(DY254/DZ254,0),2),1,0)),J103)","v":2},{"$f":"ROUND((60/(DY254+DZ254)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EB254,CubesRounding)","v":2626},{"$f":"IF(ROUND($CA254/EC254,2)<1,1,ROUND($CA254/EC254,HoursRounding))","v":1},{"$f":"ROUND(ED254*((EB254*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(ED254*((EB254*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EE254+EF254","v":1004},{"$f":"ABS(BN35)","v":0},{"$f":"IF(BT254=0,0,ROUND(BR254/(INDEX(INDIRECT(BT254&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT254&\"TruckLoadedWeight\"),0),MATCH(IF($EH254-INDIRECT(BT254&\"TruckRollingResistance\")<0,0,$EH254-INDIRECT(BT254&\"TruckRollingResistance\")),INDIRECT(BT254&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT254=0,0,ROUND(BR254/(INDEX(INDIRECT(BT254&\"TruckSpeedTable\"),MATCH(BQ254,HaulMaterials,0),MATCH(IF($EH254-INDIRECT(BT254&\"TruckRollingResistance\")<0,0,$EH254-INDIRECT(BT254&\"TruckRollingResistance\")),INDIRECT(BT254&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT254=0,0,ROUND(BR254/(INDEX(INDIRECT(BT254&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT254&\"TruckLoadedWeight\"),0),MATCH(IF(EH254-INDIRECT(BT254&\"TruckRollingResistance\")<0,0,EH254+INDIRECT(BT254&\"TruckRollingResistance\")),INDIRECT(BT254&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT254=0,0,ROUND(BR254/(INDEX(INDIRECT(BT254&\"TruckUHSpeedTable\"),MATCH(BQ254,HaulMaterials,0),MATCH(IF(EH254-INDIRECT(BT254&\"TruckRollingResistance\")<0,0,EH254+INDIRECT(BT254&\"TruckRollingResistance\")),INDIRECT(BT254&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BN35>=0,EK254,EL254)","v":0},{"$f":"IF($BN35>=0,EJ254,EI254)","v":0},{"$f":"EM254+EN254","v":0},{"$f":"IF(BT254=0,0,INDIRECT(BT254&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BT254=0,0,INDIRECT(BT254&\"TruckManuverDump\"))","v":0},{"$f":"IF(BT254=0,0,INDIRECT(BT254&IF(INDIRECT(BT254&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M103),NOT(ISNUMBER(M103)),M103=\"\"),SUM(EO254:ER254),M103)","v":0},{"$f":"IF(ER254=0,0,IF(OR(N103=\"\",ISBLANK(N103)),IF((ES254-ER254)/ER254<=1,2,ROUNDUP((ES254-ER254)/ER254,0)),N103))","v":0},{"$f":"IF(BT254=0,0,ROUND((60/ES254)*INDIRECT(BT254&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BT254=0,0,ROUND(ET254*EU254*TruckOperator*INDIRECT(BT254&\"TruckJobEfficiency\")*INDIRECT(BT254&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EV254=0,0,IF(ROUND($CF254/EV254,2)<1,1,ROUND($CF254/EV254,HoursRounding)))","v":0},{"$f":"IF(BT254=0,0,ROUND(EW254*((ET254*INDIRECT(BT254&\"TruckEquipRate\"))+INDIRECT(BT254&\"LoaderEquipRate\")+INDIRECT(BT254&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BT254=0,0,ROUND(EW254*((ET254*INDIRECT(BT254&\"TruckLaborRate\"))+INDIRECT(BT254&\"LoaderLaborRate\")+INDIRECT(BT254&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"EX254+EY254","v":0},{"$f":"ROUND(BM35/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($EH254-HaulScraperRollingResistance<0,0,$EH254-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ254=0,0,ROUND(BR254/(INDEX(HaulScraperSpeedTable,MATCH(BQ254,HaulMaterials,0)+1,MATCH(IF($EH254-HaulScraperRollingResistance<0,0,$EH254-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BR254/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EH254-HaulScraperRollingResistance<0,0,EH254+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ254=0,0,ROUND(BR254/(INDEX(HaulScraperUHSpeedTable,MATCH(BQ254,HaulMaterials,0),MATCH(IF(EH254-HaulScraperRollingResistance<0,0,EH254+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BN35>=0,FC254,FD254)","v":0},{"$f":"IF($BN35>=0,FB254,FA254)","v":0},{"$f":"FE254+FF254","v":0},{"$f":"HaulScraperLoadTime+HaulScraperManuverSpread","v":1.2},{"$f":"IF(OR(ISBLANK(M103),NOT(ISNUMBER(M103)),M103=\"\"),FG254+FH254,M103)","v":1.2},{"$f":"IF(ISBLANK(N103),IF(TRUNC(FG254/FH254,0)<1,1,ROUND(FG254/FH254,0)+1),N103)","v":1},{"$f":"ROUND((60/(FG254+FH254)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FJ254,CubesRounding)","v":1204},{"$f":"IF(ROUND($CF254/FK254,2)<1,1,ROUND($CF254/FK254,HoursRounding))","v":1},{"$f":"ROUND(FL254*((FJ254*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(FL254*((FJ254*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"FM254+FN254","v":908},{"$f":"ROUND(BM35/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($EH254-TandemScraperRollingResistance<0,0,$EH254-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ254=0,0,ROUND(BR254/(INDEX(TandemScraperSpeedTable,MATCH(BQ254,HaulMaterials,0)+1,MATCH(IF($EH254-TandemScraperRollingResistance<0,0,$EH254-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BR254/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EH254-TandemScraperRollingResistance<0,0,EH254+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ254=0,0,ROUND(BR254/(INDEX(TandemScraperUHSpeedTable,MATCH(BQ254,HaulMaterials,0),MATCH(IF(EH254-TandemScraperRollingResistance<0,0,EH254+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BN35>=0,FR254,FS254)","v":0},{"$f":"IF($BN35>=0,FQ254,FP254)","v":0},{"$f":"FT254+FU254","v":0},{"$f":"TandemScraperLoadTime+TandemScraperManuverSpread","v":1.1000000000000001},{"$f":"IF(OR(ISBLANK(M103),NOT(ISNUMBER(M103)),M103=\"\"),FV254+FW254,M103)","v":1.1000000000000001},{"$f":"IF(ISBLANK(N103),IF(TRUNC(FV254/FW254,0)<2,2,TRUNC(FV254/FW254,0)+IF(MOD(TRUNC(FV254/FW254,0),2),1,0)),N103)","v":2},{"$f":"ROUND((60/(FV254+FW254)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FY254,CubesRounding)","v":2626},{"$f":"IF(ROUND($CF254/FZ254,2)<1,1,ROUND($CF254/FZ254,HoursRounding))","v":1},{"$f":"ROUND(GA254*((FY254*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(GA254*((FY254*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GB254+GC254","v":1004}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Primary Crusher Control/Mechanical Building"},33,"777G/992K/D9T",{"$f":"IF(OR(ISBLANK(B36),C255=\"\",C255=0),\"\",IF(OR(ISBLANK(S36),ISBLANK(T36)),\"Haul Info\",IF(G104=0,\"Select Material\",IF(H104=0,\"Select Fleet\",BA255))))","v":6.26},{"$f":"IF(OR(C255=0,C255=\"\",ISBLANK(B36)),\"\",IF(ISBLANK(G104),\"Cover Material!\",IF(ISBLANK(H104),\"Select Fleet\",BC255)))","v":2},1059,{"$f":"IF(OR(C255=0,C255=\"\",ISBLANK(B36)),0,IF(ISBLANK(G104),\"Cover Material!\",IF(ISBLANK(H104),\"Select Fleet\",ROUND(IF(RIGHT(CI255,5)=\"Truck\",CZ255,IF(CI255=\"Scraper Dozer\",DO255,IF(CI255=\"Tandem Scraper\",ED255,\"\"))),0))))","v":1},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(G104),ISBLANK(H104)),0,IF(RIGHT(CI255,5)=\"Truck\",DB255,IF(CI255=\"Scraper Dozer\",DQ255,IF(CI255=\"Tandem Scraper\",EF255,0))))","v":106},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(G104),ISBLANK(H104)),0,IF(RIGHT(CI255,5)=\"Truck\",DA255,IF(CI255=\"Scraper Dozer\",DP255,IF(CI255=\"Tandem Scraper\",EE255,0))))","v":1763},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(G104),ISBLANK(H104)),0,IF(C255=\"None required\",0,SUM(I255:J255)))","v":1869},"","",{"$f":"IF(OR(ISBLANK(B36),L255=\"\",L255=0),\"\",IF(OR(ISBLANK(V36),ISBLANK(W36)),\"Haul Info\",IF(K104=0,\"Select Material\",IF(L104=0,\"Select Fleet\",BL255))))","v":""},{"$f":"IF(OR(ISBLANK(B36),L255=0,L255=\"\",ISBLANK(CE255)),\"\",IF(ISBLANK(K104),\"Material Type!\",IF(ISBLANK(L104),\"Select Fleet\",BN255)))","v":""},"",{"$f":"IF(OR(ISBLANK(B36),L255=0,L255=\"\",ISBLANK(CE255)),0,IF(ISBLANK(K104),\"Material Type!\",IF(ISBLANK(L104),\"Select Fleet\",IF(RIGHT(CJ255,5)=\"Truck\",EW255,IF(CJ255=\"Scraper Dozer\",FL255,IF(CJ255=\"Tandem Scraper\",GA255,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(CE255),ISBLANK(K104),ISBLANK(L104)),0,IF(RIGHT(CJ255,5)=\"Truck\",EY255,IF(CJ255=\"Scraper Dozer\",FN255,IF(CJ255=\"Tandem Scraper\",GC255,0))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(CE255),ISBLANK(K104),ISBLANK(L104)),0,IF(RIGHT(CJ255,5)=\"Truck\",EX255,IF(CJ255=\"Scraper Dozer\",FM255,IF(CJ255=\"Tandem Scraper\",GB255,0))))","v":0},{"$f":"IF(OR(L255=0,ISBLANK(CE255),ISBLANK(K104),ISBLANK(L104)),0,IF(L255=\"None required\",0,SUM(R255:S255)))","v":0},{"$f":"IF(AND(I255=0,R255=0),0,I255+R255)","v":106},{"$f":"IF(AND(J255=0,S255=0),0,J255+S255)","v":1763},{"$f":"IF(SUM(U255:V255)=0,0,SUM(U255:V255))","v":1869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BK255,5)=\"Truck\",CV255,IF(BK255=\"Scraper Dozer\",DL255,IF(BK255=\"Tandem Scraper\",EA255,0)))","v":6.26},{"$f":"IF(RIGHT(BK255,5)=\"Truck\",CY255,IF(BK255=\"Scraper Dozer\",DN255,IF(BK255=\"Tandem Scraper\",EC255,0)))","v":1059},{"$f":"IF(RIGHT(BK255,5)=\"Truck\",CW255,IF(BK255=\"Scraper Dozer\",DM255,IF(BK255=\"Tandem Scraper\",EB255,0)))","v":2},{"$f":"BH36","v":0.01},36,{"$f":"ROUND((BE255*43620*(1/12)*BD255)/27,0)","v":48},{"$f":"G104","v":"Limestone - broken"},{"$f":"ROUND(BJ36,0)","v":1500},{"$f":"BK36","v":0},{"$f":"BD104","v":"Large"},{"$f":"H104","v":"Large Truck"},{"$f":"IF(RIGHT(BU255,5)=\"Truck\",ES255,IF(BU255=\"Scraper Dozer\",FI255,IF(BU255=\"Tandem Scraper\",FX255,0)))","v":0},{"$f":"IF(RIGHT(BU255,5)=\"Truck\",EV255,IF(BU255=\"Scraper Dozer\",FK255,IF(BU255=\"Tandem Scraper\",FZ255,0)))","v":0},{"$f":"IF(RIGHT(BU255,5)=\"Truck\",ET255,IF(BU255=\"Scraper Dozer\",FJ255,IF(BU255=\"Tandem Scraper\",FY255,0)))","v":0},{"$f":"BL36","v":0},{"$f":"ROUND((BO255*43620*(1/12)*BL36)/27,0)","v":0},{"$f":"K104","v":0},{"$f":"BM36","v":0},0,{"$f":"BE104","v":0},{"$f":"L104","v":0},{"$f":"IF(ISBLANK(B36),0,DC255)","v":1869},{"$f":"IF(ISBLANK(B36),0,DR255)","v":908},{"$f":"IF(ISBLANK(B36),0,EG255)","v":1004},{"$f":"IF(ISBLANK(B36),0,ROUND(BA36*BB36,0))","v":300},{"$f":"IF(ISBLANK(B36),\"\",BY255/43560)","v":6.8870523415977963E-3},33,{"$f":"IF(ISBLANK(B36),0,EZ255)","v":0},{"$f":"IF(ISBLANK(B36),0,FO255)","v":908},{"$f":"IF(ISBLANK(B36),0,GD255)","v":1004},{"$f":"IF(ISBLANK(BH36),BZ255,BH36)","v":0.01},{"$f":"ROUND((CE255*43560*(BL36/12))/27,CubesRounding)","v":0},{"$f":"IF(RIGHT(CI255,5)=\"Truck\",CY255,IF(CI255=\"Scraper Dozer\",DN255,IF(CI255=\"Tandem Scraper\",EC255,0)))","v":1059},{"$f":"IF(RIGHT(CJ255,5)=\"Truck\",EV255,IF(CJ255=\"Scraper Dozer\",FK255,IF(CJ255=\"Tandem Scraper\",FZ255,0)))","v":0},{"$f":"IF(OR(C255=0,C255=\"\",ISBLANK(B36)),0,IF(ISBLANK(G104),\"Cover Material!\",IF(ISBLANK(H104),\"Select Fleet\",H104)))","v":"Large Truck"},{"$f":"IF(OR(ISBLANK(B36),L255=\"\",ISBLANK(B36)),0,IF(ISBLANK(K104),\"Material Type!\",IF(ISBLANK(L104),\"Select Fleet\",L104)))","v":0},{"$f":"ABS(BK36)","v":0},{"$f":"IF(BD104=0,0,ROUND($BJ36/(INDEX(INDIRECT(BD104&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BD104&\"TruckLoadedWeight\"),0),MATCH(IF($CK255-INDIRECT(BD104&\"TruckRollingResistance\")<0,0,$CK255-INDIRECT(BD104&\"TruckRollingResistance\")),INDIRECT(BD104&\"TruckDownhillSlopes\"),-1))*88),2))","v":0.79},0.79,{"$f":"IF(BD104=0,0,ROUND(BH255/(INDEX(INDIRECT(BJ255&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BJ255&\"TruckLoadedWeight\"),0),MATCH(IF(BI255-INDIRECT(BJ255&\"TruckRollingResistance\")<0,0,BI255+INDIRECT(BJ255&\"TruckRollingResistance\")),INDIRECT(BJ255&\"TruckUHSlopes\"),-1))*88),2))","v":0.79},0.79,{"$f":"IF($BK36>=0,CN255,CO255)","v":0.79},{"$f":"IF($BK36>=0,CM255,CL255)","v":0.79},{"$f":"CP255+CQ255","v":1.58},{"$f":"IF(BD104=0,0,INDIRECT(BD104&\"TruckManuverLoad\"))","v":0.7},{"$f":"IF(BD104=0,0,INDIRECT(BD104&\"TruckManuverDump\"))","v":1.1000000000000001},{"$f":"IF(BD104=0,0,INDIRECT(BD104&IF(INDIRECT(BD104&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":2.88},{"$f":"IF(OR(ISBLANK(I104),NOT(ISNUMBER(I104)),I104=\"\"),SUM(CR255:CU255),I104)","v":6.26},{"$f":"IF(CU255=0,0,IF(OR(ISBLANK(J104),NOT(ISNUMBER(J104)),J104=\"\"),IF((CV255-CU255)/CU255<=1,2,ROUNDUP((CV255-CU255)/CU255,0)),J104))","v":2},{"$f":"IF(BD104=0,0,ROUND((60/CV255)*INDIRECT(BD104&\"TruckAvgCapacity\"),CubesRounding))","v":638},1059,{"$f":"IF(CY255=0,0,IF(ROUND($CA255/CY255,2)<1,1,ROUND($CA255/CY255,HoursRounding)))","v":1},{"$f":"IF(BD104=0,0,ROUND(CZ255*((CW255*INDIRECT(BD104&\"TruckEquipRate\"))+INDIRECT(BD104&\"LoaderEquipRate\")+INDIRECT(BD104&\"TruckDozerEquipRate\")),0))","v":1763},{"$f":"IF(BD104=0,0,ROUND(CZ255*((CW255*INDIRECT(BD104&\"TruckLaborRate\"))+INDIRECT(BD104&\"LoaderLaborRate\")+INDIRECT(BD104&\"TruckDozerLaborRate\")),0))","v":106},{"$f":"DA255+DB255","v":1869},0.49,0.49,0.71,{"$f":"ROUND(BH255/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BI255-HaulScraperRollingResistance<0,0,BI255+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0.49},{"$f":"IF(BG255=0,0,ROUND(BH255/(INDEX(HaulScraperUHSpeedTable,MATCH(BG255,HaulMaterials,0),MATCH(IF(BI255-HaulScraperRollingResistance<0,0,BI255+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0.53},{"$f":"IF($BK36>=0,DE255,DD255)","v":0.49},{"$f":"DH255+DI255","v":1.02},1.2,{"$f":"IF(OR(ISBLANK(I104),NOT(ISNUMBER(I104)),I104=\"\"),DJ255+DK255,I104)","v":2.2199999999999998},{"$f":"IF(ISBLANK(J104),IF(TRUNC(DJ255/DK255,0)<1,1,ROUND(DJ255/DK255,0)+1),J104)","v":1},{"$f":"ROUND((60/(DL255)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DM255,CubesRounding)","v":651},{"$f":"IF(ROUND($CA255/DN255,2)<1,1,ROUND($CA255/DN255,HoursRounding))","v":1},{"$f":"ROUND(DO255*((DM255*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(DO255*((DM255*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"DP255+DQ255","v":908},0.49,0.49,{"$f":"ROUND(BH255/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BI255-TandemScraperRollingResistance<0,0,BI255+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0.49},{"$f":"IF(BG255=0,0,ROUND(BH255/(INDEX(TandemScraperUHSpeedTable,MATCH(BG255,HaulMaterials,0),MATCH(IF(BI255-TandemScraperRollingResistance<0,0,BS255+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0.49},{"$f":"IF($BK36>=0,DU255,DV255)","v":0.49},{"$f":"IF($BK36>=0,DT255,DS255)","v":0.49},{"$f":"DW255+DX255","v":0.98},1.1000000000000001,{"$f":"IF(OR(ISBLANK(I104),NOT(ISNUMBER(I104)),I104=\"\"),DY255+DZ255,I104)","v":2.08},{"$f":"IF(ISBLANK(J104),IF(TRUNC(DY255/DZ255,0)<2,2,TRUNC(DY255/DZ255,0)+IF(MOD(TRUNC(DY255/DZ255,0),2),1,0)),J104)","v":2},{"$f":"ROUND((60/(DY255+DZ255)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*EB255,CubesRounding)","v":1389},{"$f":"IF(ROUND($CA255/EC255,2)<1,1,ROUND($CA255/EC255,HoursRounding))","v":1},{"$f":"ROUND(ED255*((EB255*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(ED255*((EB255*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"EE255+EF255","v":1004},{"$f":"ABS(BN36)","v":0},{"$f":"IF(BT255=0,0,ROUND(BR255/(INDEX(INDIRECT(BT255&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT255&\"TruckLoadedWeight\"),0),MATCH(IF($EH255-INDIRECT(BT255&\"TruckRollingResistance\")<0,0,$EH255-INDIRECT(BT255&\"TruckRollingResistance\")),INDIRECT(BT255&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT255=0,0,ROUND(BR255/(INDEX(INDIRECT(BT255&\"TruckSpeedTable\"),MATCH(BQ255,HaulMaterials,0),MATCH(IF($EH255-INDIRECT(BT255&\"TruckRollingResistance\")<0,0,$EH255-INDIRECT(BT255&\"TruckRollingResistance\")),INDIRECT(BT255&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT255=0,0,ROUND(BR255/(INDEX(INDIRECT(BT255&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BT255&\"TruckLoadedWeight\"),0),MATCH(IF(EH255-INDIRECT(BT255&\"TruckRollingResistance\")<0,0,EH255+INDIRECT(BT255&\"TruckRollingResistance\")),INDIRECT(BT255&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BT255=0,0,ROUND(BR255/(INDEX(INDIRECT(BT255&\"TruckUHSpeedTable\"),MATCH(BQ255,HaulMaterials,0),MATCH(IF(EH255-INDIRECT(BT255&\"TruckRollingResistance\")<0,0,EH255+INDIRECT(BT255&\"TruckRollingResistance\")),INDIRECT(BT255&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BN36>=0,EK255,EL255)","v":0},{"$f":"IF($BN36>=0,EJ255,EI255)","v":0},{"$f":"EM255+EN255","v":0},{"$f":"IF(BT255=0,0,INDIRECT(BT255&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BT255=0,0,INDIRECT(BT255&\"TruckManuverDump\"))","v":0},{"$f":"IF(BT255=0,0,INDIRECT(BT255&IF(INDIRECT(BT255&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(M104),NOT(ISNUMBER(M104)),M104=\"\"),SUM(EO255:ER255),M104)","v":0},{"$f":"IF(ER255=0,0,IF(OR(N104=\"\",ISBLANK(N104)),IF((ES255-ER255)/ER255<=1,2,ROUNDUP((ES255-ER255)/ER255,0)),N104))","v":0},{"$f":"IF(BT255=0,0,ROUND((60/ES255)*INDIRECT(BT255&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BT255=0,0,ROUND(ET255*EU255*TruckOperator*INDIRECT(BT255&\"TruckJobEfficiency\")*INDIRECT(BT255&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(EV255=0,0,IF(ROUND($CF255/EV255,2)<1,1,ROUND($CF255/EV255,HoursRounding)))","v":0},{"$f":"IF(BT255=0,0,ROUND(EW255*((ET255*INDIRECT(BT255&\"TruckEquipRate\"))+INDIRECT(BT255&\"LoaderEquipRate\")+INDIRECT(BT255&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BT255=0,0,ROUND(EW255*((ET255*INDIRECT(BT255&\"TruckLaborRate\"))+INDIRECT(BT255&\"LoaderLaborRate\")+INDIRECT(BT255&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"EX255+EY255","v":0},0,{"$f":"IF(BQ255=0,0,ROUND(BR255/(INDEX(HaulScraperSpeedTable,MATCH(BQ255,HaulMaterials,0)+1,MATCH(IF($EH255-HaulScraperRollingResistance<0,0,$EH255-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BR255/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(EH255-HaulScraperRollingResistance<0,0,EH255+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ255=0,0,ROUND(BR255/(INDEX(HaulScraperUHSpeedTable,MATCH(BQ255,HaulMaterials,0),MATCH(IF(EH255-HaulScraperRollingResistance<0,0,EH255+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BN36>=0,FC255,FD255)","v":0},{"$f":"IF($BN36>=0,FB255,FA255)","v":0},{"$f":"FE255+FF255","v":0},1.2,{"$f":"IF(OR(ISBLANK(M104),NOT(ISNUMBER(M104)),M104=\"\"),FG255+FH255,M104)","v":1.2},{"$f":"IF(ISBLANK(N104),IF(TRUNC(FG255/FH255,0)<1,1,ROUND(FG255/FH255,0)+1),N104)","v":1},{"$f":"ROUND((60/(FG255+FH255)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*FJ255,CubesRounding)","v":1204},{"$f":"IF(ROUND($CF255/FK255,2)<1,1,ROUND($CF255/FK255,HoursRounding))","v":1},{"$f":"ROUND(FL255*((FJ255*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":839},{"$f":"ROUND(FL255*((FJ255*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":69},{"$f":"FM255+FN255","v":908},0,{"$f":"IF(BQ255=0,0,ROUND(BR255/(INDEX(TandemScraperSpeedTable,MATCH(BQ255,HaulMaterials,0)+1,MATCH(IF($EH255-TandemScraperRollingResistance<0,0,$EH255-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BR255/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(EH255-TandemScraperRollingResistance<0,0,EH255+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BQ255=0,0,ROUND(BR255/(INDEX(TandemScraperUHSpeedTable,MATCH(BQ255,HaulMaterials,0),MATCH(IF(EH255-TandemScraperRollingResistance<0,0,EH255+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BN36>=0,FR255,FS255)","v":0},{"$f":"IF($BN36>=0,FQ255,FP255)","v":0},{"$f":"FT255+FU255","v":0},1.1000000000000001,{"$f":"IF(OR(ISBLANK(M104),NOT(ISNUMBER(M104)),M104=\"\"),FV255+FW255,M104)","v":1.1000000000000001},{"$f":"IF(ISBLANK(N104),IF(TRUNC(FV255/FW255,0)<2,2,TRUNC(FV255/FW255,0)+IF(MOD(TRUNC(FV255/FW255,0),2),1,0)),N104)","v":2},{"$f":"ROUND((60/(FV255+FW255)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*FY255,CubesRounding)","v":2626},{"$f":"IF(ROUND($CF255/FZ255,2)<1,1,ROUND($CF255/FZ255,HoursRounding))","v":1},{"$f":"ROUND(GA255*((FY255*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":944},{"$f":"ROUND(GA255*((FY255*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":60},{"$f":"GB255+GC255","v":1004}]
[2,"Concentrator Building, Grinding Area",3093,"777G/992K/D9T",6.26,2,1059,3,318,5289,5607,"","","","","",0,0,0,0,318,5289,5607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH37","v":0.64},36,3102,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM37","v":0},0,0,0,5607,4540,2009,27840,0.6391184573002755,3093,0,908,1004,0.64,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,3,5289,318,5607,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,5,4194,346,4540,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,2,1888,121,2009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[3,"Concentrator Building, Flotation Area",2304,"777G/992K/D9T",6.26,2,1059,2,212,3526,3738,"","","","","",0,0,0,0,212,3526,3738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH38","v":0.48},36,2326,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM38","v":0},0,0,0,3738,3632,2009,20736,0.47603305785123967,2304,0,908,1004,0.48,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,2,3526,212,3738,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,4,3355,277,3632,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,2,1888,121,2009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[4,"Concentrator Building, Maintenance Area",389,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH39","v":0.09},36,436,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM39","v":0},0,0,0,1869,908,1004,3500,8.0348943985307619E-2,389,0,908,1004,0.09,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,1,839,69,908,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[5,"Concentrate Handling & Storage Area, Included in concentrator building",1152,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH40","v":0.24},36,1163,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM40","v":0},0,0,0,1869,1816,1004,10368,0.23801652892561984,1152,0,908,1004,0.24,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,2,1678,138,1816,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[6,"Concentrate Thickeners (1/2)",28,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH41","v":0.01},36,48,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM41","v":0},0,0,0,1869,908,1004,256,5.8769513314967858E-3,28,0,908,1004,0.01,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,1,839,69,908,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[7,"Concentrate Thickeners (2/2)",28,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH42","v":0.01},36,48,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM42","v":0},0,0,0,1869,908,1004,256,5.8769513314967858E-3,28,0,908,1004,0.01,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,1,839,69,908,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[8,"Ball Bins",618,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH43","v":0.13},36,630,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM43","v":0},0,0,0,1869,908,1004,5559,0.12761707988980717,618,0,908,1004,0.13,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,1,839,69,908,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[9,"Reagent Storage and Lime Handling",929,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH44","v":0.2},36,969,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM44","v":0},0,0,0,1869,908,1004,8360,0.19191919191919191,929,0,908,1004,0.2,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,1,839,69,908,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[10,"Flammable Material Storage Bldg.",47,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH45","v":0.01},36,48,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM45","v":0},0,0,0,1869,908,1004,425,9.7566574839302121E-3,47,0,908,1004,0.01,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,1,839,69,908,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[11,"Tailings Cyclone Station",417,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH46","v":0.09},36,436,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM46","v":0},0,0,0,1869,908,1004,3750,8.6088154269972447E-2,417,0,908,1004,0.09,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,1,839,69,908,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[12,"Mine Shop/Warehouse ",1257,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH47","v":0.26},36,1260,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM47","v":0},0,0,0,1869,1816,1004,11316,0.25977961432506885,1257,0,908,1004,0.26,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,2,1678,138,1816,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[13,"Wash Pad",900,"777G/992K/D9T",6.26,2,1059,1,106,1763,1869,"","","","","",0,0,0,0,106,1763,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.26,1059,2,{"$f":"BH48","v":0.19},36,921,"Limestone - broken",1500,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM48","v":0},0,0,0,1869,908,1004,8100,0.18595041322314049,900,0,908,1004,0.19,0,1059,0,"Large Truck",0,0,0.79,0.79,0.79,0.79,0.79,0.79,1.58,0.7,1.1000000000000001,2.88,6.26,2,638,1059,1,1763,106,1869,0.49,0.49,0.71,0.49,0.53,0.49,1.02,1.2,2.2199999999999998,1,651,1,839,69,908,0.49,0.49,0.49,0.49,0.49,0.49,0.98,1.1000000000000001,2.08,2,1389,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[14,"Administration Building","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH49","v":0.14000000000000001},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM49","v":0},0,0,0,1869,908,1004,5760,0.13223140495867769,0,0,908,1004,0.14000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[15,"Changehouse/Gatehouse","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH50","v":0.12},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM50","v":0},0,0,0,1869,908,1004,5040,0.11570247933884298,0,0,908,1004,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[16,"Assay & Metallurgical Laboratory","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH51","v":0.12},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM51","v":0},0,0,0,1869,908,1004,4880,0.11202938475665748,0,0,908,1004,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[17,"Copper Flat Electric Substation","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH52","v":0.19},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM52","v":0},0,0,0,1869,908,1004,8050,0.18480257116620752,0,0,908,1004,0.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[18,"Freshwater/Fire Tank (1)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,651,2,{"$f":"BH53","v":0.04},0,0,"Limestone - broken",0,0,"Med","Med Truck",0,0,0,0,0,0,{"$f":"BM53","v":0},0,0,0,868,908,1004,1600,3.6730945821854911E-2,0,0,908,1004,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.2999999999999998,4.0999999999999996,2,392,651,1,762,106,868,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[19,"Process water tank (1)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,651,2,{"$f":"BH54","v":0.03},0,0,"Limestone - broken",0,0,"Med","Med Truck",0,0,0,0,0,0,{"$f":"BM54","v":0},0,0,0,868,908,1004,900,2.0661157024793389E-2,0,0,908,1004,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.2999999999999998,4.0999999999999996,2,392,651,1,762,106,868,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[20,"Fresh Water Pump Station Tanks (1/2)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,651,2,{"$f":"BH55","v":0.04},0,0,"Limestone - broken",0,0,"Med","Med Truck",0,0,0,0,0,0,{"$f":"BM55","v":0},0,0,0,868,908,1004,1600,3.6730945821854911E-2,0,0,908,1004,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.2999999999999998,4.0999999999999996,2,392,651,1,762,106,868,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[21,"Fresh Water Pump Station Tanks (2/2)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,651,2,{"$f":"BH56","v":0.04},0,0,"Limestone - broken",0,0,"Med","Med Truck",0,0,0,0,0,0,{"$f":"BM56","v":0},0,0,0,868,908,1004,1600,3.6730945821854911E-2,0,0,908,1004,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.2999999999999998,4.0999999999999996,2,392,651,1,762,106,868,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[22,"Potable Water Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH57","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM57","v":0},0,0,0,1869,908,1004,144,3.3057851239669421E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[23,"Seal Water Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH58","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM58","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[24,"Reclaim Reservoir Fresh Water Surge Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH59","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM59","v":0},0,0,0,1869,908,1004,256,5.8769513314967858E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[25,"Reclaim Reservoir Fresh Water Storage Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH60","v":0.04},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM60","v":0},0,0,0,1869,908,1004,1600,3.6730945821854911E-2,0,0,908,1004,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[26,"Off Road Diesel Fuel Storage Tank (1)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH61","v":0.02},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM61","v":0},0,0,0,1869,908,1004,784,1.7998163452708906E-2,0,0,908,1004,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[27,"On Road Diesel Storage Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH62","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM62","v":0},0,0,0,1869,908,1004,144,3.3057851239669421E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[28,"Gasoline Storage Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH63","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM63","v":0},0,0,0,1869,908,1004,144,3.3057851239669421E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[29,"Recycle Water Tank - Truck Wash","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH64","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM64","v":0},0,0,0,1869,908,1004,144,3.3057851239669421E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[30,"Lime Silo","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH65","v":0.02},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM65","v":0},0,0,0,1869,908,1004,625,1.4348025711662075E-2,0,0,908,1004,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[31,"Lime Slurry Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH66","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM66","v":0},0,0,0,1869,908,1004,144,3.3057851239669421E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[32,"Pax Mix Tank",{"$f":"IF(ISBLANK(B67),\"\",IF(CA286=0,\"\",IF(Metric,ROUND(CY_2_M3*CA286,0),CA286)))","v":""},{"$f":"IF(OR(C286=0,C286=\"\",ISBLANK(B67)),\"\",IF(ISBLANK(G135),\"Cover Material!\",IF(ISBLANK(H135),\"Select Fleet\",IF(RIGHT(H135,5)=\"Truck\",INDIRECT(BD135&\"Truck\")&\"/\"&INDIRECT(BD135&\"Loader\")&\"/\"&INDIRECT(BD135&\"TruckDozer\"),IF(BD135=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BD135=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},"","",{"$f":"IF(OR(C286=0,C286=\"\",ISBLANK(B67)),\"\",IF(ISBLANK(G135),\"Cover Material!\",IF(ISBLANK(H135),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BB286,0),BB286))))","v":""},0,0,0,0,{"$f":"IF(ISBLANK(B67),\"\",IF(CF286=0,\"\",IF(Metric,ROUND(CY_2_M3*CF286,0),CF286)))","v":""},{"$f":"IF(OR(ISBLANK(B67),L286=\"\",ISBLANK(B67)),\"\",IF(ISBLANK(K135),\"Material Type!\",IF(ISBLANK(L135),\"Select Fleet\",IF(RIGHT(L135,5)=\"Truck\",INDIRECT(BE135&\"Truck\")&\"/\"&INDIRECT(BE135&\"Loader\")&\"/\"&INDIRECT(BE135&\"TruckDozer\"),IF(BE135=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BE135=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer))))))","v":""},"","",{"$f":"IF(OR(ISBLANK(B67),L286=0,L286=\"\",ISBLANK(CE286)),\"\",IF(ISBLANK(K135),\"Material Type!\",IF(ISBLANK(L135),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BM286,0),BM286))))","v":""},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH67","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM67","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,{"$f":"IF(ISBLANK(B67),\"\",IF(E135=\"bury in place\",IF(BI67+BL67<CoverOverSlab,ROUND((BY286*((CoverOverSlab-BL67)/12))/27,CubesRounding),ROUND((BY286*(BI67/12))/27,0)),ROUND((BY286*(BI67/12))/27,CubesRounding)))","v":0},0,908,1004,0.01,0,0,0,0,0,0,0,{"$f":"IF(BD135=0,0,ROUND($BJ67/(INDEX(INDIRECT(BD135&\"TruckSpeedTable\"),MATCH(G135,HaulMaterials,0),MATCH(IF($CK286-INDIRECT(BD135&\"TruckRollingResistance\")<0,0,$CK286-INDIRECT(BD135&\"TruckRollingResistance\")),INDIRECT(BD135&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,{"$f":"IF(BD135=0,0,ROUND(BH286/(INDEX(INDIRECT(BJ286&\"TruckSpeedTable\"),MATCH(BG286,HaulMaterials,0),MATCH(IF(BI286-INDIRECT(BJ286&\"TruckRollingResistance\")<0,0,BI286-INDIRECT(BJ286&\"TruckRollingResistance\")),INDIRECT(BJ286&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,{"$f":"IF(BD135=0,0,ROUND(CW286*CX286*TruckOperator*INDIRECT(BD135&\"TruckJobEfficiency\")*INDIRECT(BD135&\"TruckAltitudeDeration\"),CubesRounding))","v":1418},1,1763,106,1869,{"$f":"ROUND($BJ67/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($CK286-HaulScraperRollingResistance<0,0,$CK286-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG286=0,0,ROUND($BJ67/(INDEX(HaulScraperSpeedTable,MATCH(BG286,HaulMaterials,0)+1,MATCH(IF($CK286-HaulScraperRollingResistance<0,0,$CK286-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BJ67/VLOOKUP($CK286+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($CK286+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},0,0,0,0,1.2,1.2,1,1204,1,839,69,908,{"$f":"ROUND($BJ67/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($CK286-TandemScraperRollingResistance<0,0,$CK286-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BG286=0,0,ROUND($BJ67/(INDEX(TandemScraperSpeedTable,MATCH(BG286,HaulMaterials,0)+1,MATCH(IF($CK286-TandemScraperRollingResistance<0,0,$CK286-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BM67/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($EH286-HaulScraperRollingResistance<0,0,$EH286-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,{"$f":"ROUND(BM67/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($EH286-TandemScraperRollingResistance<0,0,$EH286-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[33,"Pax Distribution Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH68","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM68","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[34,"MIBC Storage Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH69","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM69","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[35,"No. 2 Diesel Storage Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH70","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM70","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[36,"NaHS Mix Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH71","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM71","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[37,"NaHS Distribution Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH72","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM72","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[38,"Moly Collector Mix Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH73","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM73","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[39,"Moly Collector Distribution Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH74","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM74","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[40,"AERO 238 Mix Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH75","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM75","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[41,"AERO 238 Distribution Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH76","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM76","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[42,"NaHS Stock Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH77","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM77","v":0},0,0,0,1869,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[43,"Flocculant Tanks (1/2)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH78","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM78","v":0},0,0,0,1869,908,1004,144,3.3057851239669421E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[44,"Flocculant Tanks (2/2)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH79","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM79","v":0},0,0,0,1869,908,1004,144,3.3057851239669421E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[45,"Gravity Concentrator Concentrate Tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH80","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM80","v":0},0,0,0,1869,908,1004,144,3.3057851239669421E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[46,"Copper concentrate stock tank","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH81","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM81","v":0},0,0,0,1869,908,1004,289,6.6345270890725439E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[47,"Explosive Magazines (1/2)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,651,2,{"$f":"BH82","v":0.01},0,0,"Limestone - broken",0,0,"Med","Med Truck",0,0,0,0,0,0,{"$f":"BM82","v":0},0,0,0,868,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.2999999999999998,4.0999999999999996,2,392,651,1,762,106,868,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[48,"Explosive Magazines (2/2)","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,651,2,{"$f":"BH83","v":0.01},0,0,"Limestone - broken",0,0,"Med","Med Truck",0,0,0,0,0,0,{"$f":"BM83","v":0},0,0,0,868,908,1004,64,1.4692378328741965E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.2999999999999998,4.0999999999999996,2,392,651,1,762,106,868,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[49,"Ammonium Nitrate Silo","","","","","",0,0,0,0,"","","","","",0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.68,1418,2,{"$f":"BH84","v":0.01},0,0,"Limestone - broken",0,0,"Large","Large Truck",0,0,0,0,0,0,{"$f":"BM84","v":0},0,0,0,1869,908,1004,225,5.1652892561983473E-3,0,0,908,1004,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0.7,1.1000000000000001,2.88,4.68,2,854,1418,1,1763,106,1869,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2,1.2,1,1204,1,839,69,908,0,0,0,0,0,0,0,1.1000000000000001,1.1000000000000001,2,2626,1,944,60,1004]
[]
[null,null,{"$f":"IF(SUM(C254:C304)=0,0,SUM(C254:C304))","v":11195},null,null,null,null,{"$f":"IF(SUM(H254:H304)=0,0,SUM(H254:H304))","v":16},{"$f":"IF(SUM(I254:I304)=0,0,SUM(I254:I304))","v":1696},{"$f":"IF(SUM(J254:J304)=0,0,SUM(J254:J304))","v":28208},{"$f":"IF(SUM(K254:K304)=0,0,SUM(K254:K304))","v":29904},{"$f":"IF(SUM(L254:L304)=0,0,SUM(L254:L304))","v":0},null,null,null,null,{"$f":"IF(SUM(Q254:Q304)=0,0,SUM(Q254:Q304))","v":0},0,0,0,1696,28208,29904]
[]
[]
["Building & Foundation - Scarifying/Revegetation Costs"]
[" ",null,null,null,null,null,"Scarifying/Ripping",null,null,"Revegetation",null,null,null,"Total Scarify & Revegation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,"Grader Fleet",null,null,null,null,null,"Small Dozer",null,null,null,null,null,"Medium Dozer",null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Flat Area","Average Long Dimension (ripping distance)","Ripping/ Scarifying Fleet","Scarifying/\nRipping\nHours","Scarifying/\nRipping\nLabor\nCosts","Scarifying/\nRipping \nEquipment \nCost","Total\nScarifying/\nRipping \nCosts","Revegetation                Labor                Cost","Revegetation         Equipment           Cost","Revgetation Material Cost","Total Revegetation Cost","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nMaterial \nCost","Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Final Area Footprint","Average long distance","Area Width","Ripping Fleet","Fleet Size","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","total hours","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ft","ft",null,null,null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$",null,"ft","hr","$","$","$"]
[{"$f":"A35","v":0},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":"test"},{"$f":"IF(ISBLANK(B35),\"\",IF(Metric,ROUND(Ac2Ha*BB312,2),BB312))","v":0.1},{"$f":"IF(ISBLANK(B35),\"\",IF(R103=\"No\",\"\",IF(Metric,ROUND(Ft2M*BG35,0),BG35)))","v":0},{"$f":"IF(OR(ISBLANK(B35),BA312=0,BA312=\"No\"),\"\",IF(BE312=\"\",\"Select Fleet\",IF(RIGHT(BE312,5)=\"Dozer\",INDIRECT(\"Rip\"&BF312&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R103),R103=\"No\"),0,IF(ISBLANK(S103),\"Select Fleet\",IF(S103=\"Grader\",BI312,IF(S103=\"Small Dozer\",BO312,IF(S103=\"Med Dozer\",BU312,CA312)))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R103),R103=\"No\",ISBLANK(S103)),0,IF(S103=\"Small Dozer\",BQ312,IF(S103=\"Med Dozer\",BW312,IF(S103=\"Large Dozer\",CC312,BK312))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R103),R103=\"No\",ISBLANK(S103)),0,IF(S103=\"Small Dozer\",BP312,IF(S103=\"Med Dozer\",BV312,IF(S103=\"Large Dozer\",CB312,BJ312))))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(R103),R103=\"No\",ISBLANK(S103)),0,H312+G312)","v":0},{"$f":"IF(OR(O103=\"None\",ISBLANK(O103)),0,CG312)","v":0},{"$f":"IF(OR(O103=\"None\",ISBLANK(O103)),0,CF312)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISERROR(CK312)),0,CK312)","v":0},{"$f":"IF(AND(J312=\"\",K312=\"\",L312=\"\"),0,SUM(J312:L312))","v":0},{"$f":"IF(AND(G312=0,J312=0),0,G312+J312)","v":0},{"$f":"IF(AND(H312=0,K312=0),0,H312+K312)","v":0},{"$f":"L312","v":0},{"$f":"IF(SUM(N312:P312)=0,0,SUM(N312:P312))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R103","v":0},{"$f":"IF(ISBLANK(BH35),IF(BZ254<0.1,0.1,BZ254),IF(ROUND(BH35,1)<0.1,0.1,ROUND(BH35,1)))","v":0.1},{"$f":"IF(ISBLANK(BG35),BA35,BG35)","v":0},{"$f":"IF(OR(ISBLANK(BA312),BA312=0,BA312=\"No\"),0,ROUND(BB312*43560/BC312,0))","v":0},{"$f":"S103","v":0},{"$f":"BF103","v":0},{"$f":"ROUND(BD312/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG312*BC312","v":0},{"$f":"IF(ROUND((BH312/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG312*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),0)<1,1,ROUND((BH312/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG312*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",ROUND(BI312*GraderRipEquipRate,0))","v":176},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",ROUND(BI312*GraderRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",BJ312+BK312)","v":202},{"$f":"ROUND(BD312/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",BM312*BC312)","v":0},{"$f":"IF(ROUND((BN312/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM312*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BN312/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM312*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",ROUND(BO312*SmallDozerRipEquipRate,0))","v":89},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",ROUND(BO312*SmallDozerRipLaborRate,0))","v":26},{"$f":"BP312+BQ312","v":115},{"$f":"ROUND(BD312/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS312*BC312","v":0},{"$f":"IF(ROUND((BT312/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS312*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BT312/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS312*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",ROUND(BU312*MedDozerRipEquipRate,0))","v":123},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",ROUND(BU312*MedDozerRipLaborRate,0))","v":26},{"$f":"BV312+BW312","v":149},{"$f":"ROUND(BD312/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"BY312*BC312","v":0},{"$f":"IF(ROUND((BZ312/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY312*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BZ312/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY312*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",ROUND(CA312*LargeDozerRipEquipRate,0))","v":146},{"$f":"IF(OR(ISBLANK(BA312),BA312=\"\",BA312=\"No\"),\"\",ROUND(CA312*LargeDozerRipLaborRate,0))","v":26},{"$f":"CB312+CC312","v":172},null,{"$f":"IF(OR(O103=\"None\",ISBLANK(O103)),0,IF(BB312<1,SeedEquipBldgFlat,ROUND(SeedEquipBldgFlat*BB312,0)))","v":0},{"$f":"IF(OR(O103=\"None\",ISBLANK(O103)),0,IF(BB312<1,SeedLaborBldgFlat,ROUND(SeedLaborBldgFlat*BB312,0)))","v":0},{"$f":"IF(OR(O103=\"None\",ISBLANK(O103)),0,ROUND(INDEX(SeedMixArray,MATCH(O103,SeedMixes,0),4)*C312,0))","v":0},{"$f":"IF(OR(P103=\"None\",ISBLANK(P103)),0,ROUND(INDEX(MulchArray,MATCH(P103,Mulches,0),4)*C312,0))","v":0},{"$f":"IF(OR(Q103=\"None\",ISBLANK(Q103)),0,ROUND(INDEX(FertilizerArray,MATCH(Q103,Fertilizers,0),4)*C312,0))","v":0},{"$f":"SUM(CH312:CJ312)","v":0},{"$f":"IF(OR(O103=\"None\",ISBLANK(O103)),0,ROUND(CF312+CG312+CK312,0))","v":0}]
[{"$f":"A36","v":1},{"$f":"IF(ISBLANK(B36),\"\",B36)","v":"Primary Crusher Control/Mechanical Building"},0.1,20,"",{"$f":"IF(OR(ISBLANK(B36),ISBLANK(R104),R104=\"No\"),0,IF(ISBLANK(S104),\"Select Fleet\",IF(S104=\"Grader\",BI313,IF(S104=\"Small Dozer\",BO313,IF(S104=\"Med Dozer\",BU313,CA313)))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(R104),R104=\"No\",ISBLANK(S104)),0,IF(S104=\"Small Dozer\",BQ313,IF(S104=\"Med Dozer\",BW313,IF(S104=\"Large Dozer\",CC313,BK313))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(R104),R104=\"No\",ISBLANK(S104)),0,IF(S104=\"Small Dozer\",BP313,IF(S104=\"Med Dozer\",BV313,IF(S104=\"Large Dozer\",CB313,BJ313))))","v":0},{"$f":"IF(OR(ISBLANK(B36),ISBLANK(R104),R104=\"No\",ISBLANK(S104)),0,H313+G313)","v":0},{"$f":"IF(OR(O104=\"None\",ISBLANK(O104)),0,CG313)","v":0},{"$f":"IF(OR(O104=\"None\",ISBLANK(O104)),0,CF313)","v":0},{"$f":"IF(OR(ISBLANK(B36),ISERROR(CK313)),0,CK313)","v":0},{"$f":"IF(AND(J313=\"\",K313=\"\",L313=\"\"),0,SUM(J313:L313))","v":0},{"$f":"IF(AND(G313=0,J313=0),0,G313+J313)","v":0},{"$f":"IF(AND(H313=0,K313=0),0,H313+K313)","v":0},{"$f":"L313","v":0},{"$f":"IF(SUM(N313:P313)=0,0,SUM(N313:P313))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},{"$f":"IF(ISBLANK(BH36),IF(BZ255<0.1,0.1,BZ255),IF(ROUND(BH36,1)<0.1,0.1,ROUND(BH36,1)))","v":0.1},{"$f":"IF(ISBLANK(BG36),BA36,BG36)","v":20},{"$f":"IF(OR(ISBLANK(BA313),BA313=0,BA313=\"No\"),0,ROUND(BB313*43560/BC313,0))","v":0},{"$f":"S104","v":0},{"$f":"BF104","v":0},{"$f":"ROUND(BD313/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"BG313*BC313","v":0},{"$f":"IF(ROUND((BH313/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG313*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),0)<1,1,ROUND((BH313/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG313*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",ROUND(BI313*GraderRipEquipRate,0))","v":176},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",ROUND(BI313*GraderRipLaborRate,0))","v":26},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",BJ313+BK313)","v":202},{"$f":"ROUND(BD313/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",BM313*BC313)","v":0},{"$f":"IF(ROUND((BN313/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM313*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BN313/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BM313*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",ROUND(BO313*SmallDozerRipEquipRate,0))","v":89},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",ROUND(BO313*SmallDozerRipLaborRate,0))","v":26},{"$f":"BP313+BQ313","v":115},{"$f":"ROUND(BD313/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"BS313*BC313","v":0},{"$f":"IF(ROUND((BT313/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS313*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BT313/INDIRECT(RipMedDozer&\"RippingProd\"))+(BS313*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",ROUND(BU313*MedDozerRipEquipRate,0))","v":123},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",ROUND(BU313*MedDozerRipLaborRate,0))","v":26},{"$f":"BV313+BW313","v":149},{"$f":"ROUND(BD313/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"BY313*BC313","v":0},{"$f":"IF(ROUND((BZ313/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY313*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),0)<1,1,ROUND((BZ313/INDIRECT(RipLargeDozer&\"RippingProd\"))+(BY313*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",ROUND(CA313*LargeDozerRipEquipRate,0))","v":146},{"$f":"IF(OR(ISBLANK(BA313),BA313=\"\",BA313=\"No\"),\"\",ROUND(CA313*LargeDozerRipLaborRate,0))","v":26},{"$f":"CB313+CC313","v":172},null,0,0,0,0,0,{"$f":"SUM(CH313:CJ313)","v":0},{"$f":"IF(OR(O104=\"None\",ISBLANK(O104)),0,ROUND(CF313+CG313+CK313,0))","v":0}]
[2,"Concentrator Building, Grinding Area",0.6,192,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.6,192,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[3,"Concentrator Building, Flotation Area",0.5,216,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.5,216,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[4,"Concentrator Building, Maintenance Area",0.1,70,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,70,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[5,"Concentrate Handling & Storage Area, Included in concentrator building",0.2,144,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2,144,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[6,"Concentrate Thickeners (1/2)",0.1,16,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,16,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[7,"Concentrate Thickeners (2/2)",0.1,16,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,16,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[8,"Ball Bins",0.1,109,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,109,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[9,"Reagent Storage and Lime Handling",0.2,110,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2,110,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[10,"Flammable Material Storage Bldg.",0.1,25,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,25,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[11,"Tailings Cyclone Station",0.1,75,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,75,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[12,"Mine Shop/Warehouse ",0.3,123,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.3,123,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[13,"Wash Pad",0.2,90,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2,90,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[14,"Administration Building",0.1,96,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,96,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[15,"Changehouse/Gatehouse",0.1,84,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,84,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[16,"Assay & Metallurgical Laboratory",0.1,122,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,122,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[17,"Copper Flat Electric Substation",0.2,115,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2,115,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[18,"Freshwater/Fire Tank (1)",0.1,40,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,40,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[19,"Process water tank (1)",0.1,30,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,30,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[20,"Fresh Water Pump Station Tanks (1/2)",0.1,40,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,40,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[21,"Fresh Water Pump Station Tanks (2/2)",0.1,40,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,40,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[22,"Potable Water Tank",0.1,12,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,12,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[23,"Seal Water Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[24,"Reclaim Reservoir Fresh Water Surge Tank",0.1,16,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,16,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[25,"Reclaim Reservoir Fresh Water Storage Tank",0.1,40,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,40,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[26,"Off Road Diesel Fuel Storage Tank (1)",0.1,28,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,28,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[27,"On Road Diesel Storage Tank",0.1,12,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,12,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[28,"Gasoline Storage Tank",0.1,12,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,12,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[29,"Recycle Water Tank - Truck Wash",0.1,12,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,12,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[30,"Lime Silo",0.1,25,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,25,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[31,"Lime Slurry Tank",0.1,12,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,12,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[32,"Pax Mix Tank",{"$f":"IF(ISBLANK(B67),\"\",IF(Metric,ROUND(Ac2Ha*BB344,2),BB344))","v":0.1},{"$f":"IF(ISBLANK(B67),\"\",IF(R135=\"No\",\"\",IF(Metric,ROUND(Ft2M*BG67,0),BG67)))","v":8},{"$f":"IF(OR(ISBLANK(B67),BA344=0,BA344=\"No\"),\"\",IF(BE344=\"\",\"Select Fleet\",IF(RIGHT(BE344,5)=\"Dozer\",INDIRECT(\"Rip\"&BF344&\"Dozer\"),RipGrader)))","v":""},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,{"$f":"IF(OR(O135=\"None\",ISBLANK(O135)),0,IF(BB344<1,SeedEquipBldgFlat,ROUND(SeedEquipBldgFlat*BB344,0)))","v":0},{"$f":"IF(OR(O135=\"None\",ISBLANK(O135)),0,IF(BB344<1,SeedLaborBldgFlat,ROUND(SeedLaborBldgFlat*BB344,0)))","v":0},{"$f":"IF(OR(O135=\"None\",ISBLANK(O135)),0,ROUND(INDEX(SeedMixArray,MATCH(O135,SeedMixes,0),4)*C344,0))","v":0},{"$f":"IF(OR(P135=\"None\",ISBLANK(P135)),0,ROUND(INDEX(MulchArray,MATCH(P135,Mulches,0),4)*C344,0))","v":0},{"$f":"IF(OR(Q135=\"None\",ISBLANK(Q135)),0,ROUND(INDEX(FertilizerArray,MATCH(Q135,Fertilizers,0),4)*C344,0))","v":0},0,0]
[33,"Pax Distribution Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[34,"MIBC Storage Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[35,"No. 2 Diesel Storage Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[36,"NaHS Mix Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[37,"NaHS Distribution Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[38,"Moly Collector Mix Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[39,"Moly Collector Distribution Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[40,"AERO 238 Mix Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[41,"AERO 238 Distribution Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[42,"NaHS Stock Tank",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[43,"Flocculant Tanks (1/2)",0.1,12,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,12,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[44,"Flocculant Tanks (2/2)",0.1,12,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,12,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[45,"Gravity Concentrator Concentrate Tank",0.1,12,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,12,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[46,"Copper concentrate stock tank",0.1,17,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,17,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[47,"Explosive Magazines (1/2)",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[48,"Explosive Magazines (2/2)",0.1,8,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,8,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[49,"Ammonium Nitrate Silo",0.1,15,"",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,15,0,0,0,0,0,1,176,26,202,0,0,1,89,26,115,0,0,1,123,26,149,0,0,1,146,26,172,null,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"IF(SUM(C312:C362)=0,0,SUM(C312:C362))","v":6.4999999999999929},null,null,{"$f":"IF(SUM(F312:F362)=0,0,SUM(F312:F362))","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Other Demo & Equip Removal","index":21,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Other Demoltion and Equipment Removal - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Other Demolition",{"$f":"L31","v":0},{"$f":"M31","v":0},{"$f":"N31","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Equipment Removal",{"$f":"L47","v":0},{"$f":"M47","v":0},{"$f":"N47","v":0},{"$f":"SUM(C13:E13)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":0},{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E12:E13)","v":0},{"$f":"SUM(F12:F13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[]
["Other Demolition"]
["Facility Description"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Quantity","Units","Labor\nUnit Cost","Equipment\nUnit Cost","Material\nUnit Cost","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A29) - ROW($A$28)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(J29),ISBLANK(M29)),0,ROUND(J29*SUM(L29:N29),0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($J$29:$J$30,L29:L30)","v":0},{"$f":"SUMPRODUCT($J$29:$J$30,M29:M30)","v":0},{"$f":"SUMPRODUCT($J$29:$J$30,N29:N30)","v":0},{"$f":"IF(SUM(O29:O30)=0,0,SUM(O29:O30))","v":0}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Equipment & Material Removal"]
["Facility Description"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Quantity","Units","Labor\nUnit Cost","Equipment\nUnit Cost","Material\nUnit Cost","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A45) - ROW($A$44)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(J45),ISBLANK(L45),ISBLANK(M45),ISBLANK(N45)),0,ROUND(J45*SUM(L45:N45),0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($J$45:$J$46,L45:L46)","v":0},{"$f":"SUMPRODUCT($J$45:$J$46,M45:M46)","v":0},{"$f":"SUMPRODUCT($J$45:$J$46,N45:N46)","v":0},{"$f":"IF(SUM(O45:O46)=0,0,SUM(O45:O46))","v":0}]
[]
["Notes:"]

{"sheet":"Sediment & Drainage Control","index":22,"n_rows":411,"n_cols":109,"rows_kept":411,"cut":false,"hidden":false,"merged":[[184,13,184,16]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Drainage Control - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Diversion Ditch Construction",{"$f":"G281","v":28442},{"$f":"H281","v":62541},"N/A ",{"$f":"SUM(C12:E12)","v":90983}]
[null,"Diversion Ditch Liner",{"$f":"J281","v":0},{"$f":"K281","v":0},{"$f":"L281","v":0},0]
[null,"Diversion Ditch Rip-Rap",{"$f":"N281","v":3171539},{"$f":"O281","v":9587206},{"$f":"P281","v":0},12758745]
[null,"Sed Pond Construct/Regrade",{"$f":"L392","v":0},{"$f":"M392","v":0},"N/A ",0]
[null,"Diversion Ditch Revegetation",{"$f":"D383","v":45528.559999999983},{"$f":"E383","v":45528.559999999983},{"$f":"F383","v":34702},{"$f":"SUM(C16:E16)","v":125759.11999999997}]
[null,"Subtotal Diversion Ditches",{"$f":"SUM(C12:C16)","v":3245509.56},{"$f":"SUM(D12:D16)","v":9695275.5600000005},{"$f":"SUM(E12:E16)","v":34702},{"$f":"SUM(F12:F16)","v":12975487.119999999}]
[null,"Liner Installation",{"$f":"P392","v":0},{"$f":"Q392","v":0},{"$f":"R392","v":0},0]
[null,"Sed Pond Cover",{"$f":"I402","v":0},{"$f":"J402","v":0},"N/A ",0]
[null,"Ripping/Scarifying Cost",{"$f":"H411","v":0},{"$f":"I411","v":0},"N/A ",0]
[null,"Sediment Pond Revegetation",{"$f":"K411","v":0},{"$f":"L411","v":0},{"$f":"M411","v":0},{"$f":"SUM(C21:E21)","v":0}]
[null,"Subtotal Sediment Ponds",{"$f":"SUM(C18:C21)","v":0},{"$f":"SUM(D18:D21)","v":0},{"$f":"SUM(E18:E21)","v":0},{"$f":"SUM(F18:F21)","v":0}]
[null,"TOTALS",{"$f":"C17+C22","v":3245509.56},{"$f":"D17+D22","v":9695275.5600000005},{"$f":"E17+E22","v":34702},{"$f":"F17+F22","v":12975487.119999999}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Diversion Ditches - User Input"]
[" ","Facility Description",null,null,null,null,null,null,null,"Diversions Ditches",null,null,null,null,null,null,"Revegetation",null,null,"Liner and Rip-Rap Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diversion Ditches"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Diversion\nLength","Diversion\nDepth","Ditch\nBottom\nWidth","Ditch\nSideslope\nAngle","Excavate Volume\n(if calculated elsewhere)","Excavating\nMaterial\nCondition","Excavating Equipment Fleet","Seed Mix","Mulch","Fertilizer","Liner Area","Liner\nType","Rip-Rap Area","Rip-Rap Type","Crew",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diversion\nLength","Diversion\nDepth","Ditch\nBottom\nWidth","Ditch Top Width","Volume override","Crew List"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"(select)","(select)","(select)","(select)","(select)",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select)",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select)","(select type)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","m3"]
[{"$f":"ROW(A37) - ROW($A$36)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J37,0),J37)","v":0},0,0,{"$f":"BC37+2*(BB37*M37)","v":0},{"$f":"IF(Metric,ROUND(M3_2_CY*N37,0),N37)","v":0},{"$f":"IF(LEFT(W37,3)=\"Gab\",\"GabionCrew\",IF(LEFT(W37,3)=\"Rip\",\"RiprapCrews\",\"\"))","v":""}]
[{"$f":"ROW(A38) - ROW($A$36)-1","v":1},"EWRSP-1  - Diversion Channel, DC-1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M22","v":655},{"$f":"'User 10 Diversion channels'!N22","v":4},{"$f":"'User 10 Diversion channels'!E22","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,{"$f":"(L38+2*M38*K38)*J38/9","v":2474.4444444444443},"Rip-Rap 3/8 to 1/4 m3 pieces, grouted","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J38,0),J38)","v":655},{"$f":"IF(Metric,ROUND(M2Ft*K38,0),K38)","v":4},{"$f":"IF(Metric,ROUND(M2Ft*L38,0),L38)","v":10},{"$f":"BC38+2*(BB38*M38)","v":34},0,{"$f":"IF(LEFT(W38,3)=\"Gab\",\"GabionCrew\",IF(LEFT(W38,3)=\"Rip\",\"RiprapCrews\",\"\"))","v":"RiprapCrews"}]
[2,"EWRSP-1  - Diversion Swale, DS-1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M23","v":512},{"$f":"'User 10 Diversion channels'!N23","v":3},{"$f":"'User 10 Diversion channels'!E23","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,{"$f":"(L39+2*M39*K39)*J39/9","v":1592.8888888888889},"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,3,10,28,0,"RiprapCrews"]
[3,"EWRSP-1  - Toe Channel, TC-1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M24","v":1170},{"$f":"'User 10 Diversion channels'!N24","v":3},{"$f":"'User 10 Diversion channels'!E24","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3640,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170,3,10,28,0,"RiprapCrews"]
[4,"EWRSP-1  - Toe Channel, TC-2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M25","v":636},{"$f":"'User 10 Diversion channels'!N25","v":3},{"$f":"'User 10 Diversion channels'!E25","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1978.6666666666667,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636,3,10,28,0,"RiprapCrews"]
[5,"EWRSP-1  - Haul Road Channel, HC-1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M27","v":455},{"$f":"'User 10 Diversion channels'!N27","v":2},{"$f":"'User 10 Diversion channels'!E27","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1112.2222222222222,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,2,10,22,0,"RiprapCrews"]
[6,"EWRSP-2B - Top Surface Channel, TSC-1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M29","v":201},{"$f":"'User 10 Diversion channels'!N29","v":2},{"$f":"'User 10 Diversion channels'!E29","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,491.33333333333331,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,2,10,22,0,"RiprapCrews"]
[7,"EWRSP-1 - Toe Channel, TC-3",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M26","v":525},{"$f":"'User 10 Diversion channels'!N26","v":4},{"$f":"'User 10 Diversion channels'!E26","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1983.3333333333333,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,4,10,34,0,"RiprapCrews"]
[8,"EWRSP-2B - Diversion Swale, DS-2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M30","v":455},{"$f":"'User 10 Diversion channels'!N30","v":3},{"$f":"'User 10 Diversion channels'!E30","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1415.5555555555557,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,3,10,28,0,"RiprapCrews"]
[9,"EWRSP-4 - Top Surface Channel, TSC-2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M32","v":890},{"$f":"'User 10 Diversion channels'!N32","v":3},{"$f":"'User 10 Diversion channels'!E32","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2768.8888888888887,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,890,3,10,28,0,"RiprapCrews"]
[10,"EWRSP-4 - Haul Road Channel, HC-2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M33","v":927},{"$f":"'User 10 Diversion channels'!N33","v":2},{"$f":"'User 10 Diversion channels'!E33","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2266,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,2,10,22,0,"RiprapCrews"]
[11,"EWRSP-4 - Toe Channel, TC-4",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M34","v":1057},{"$f":"'User 10 Diversion channels'!N34","v":2},{"$f":"'User 10 Diversion channels'!E34","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2583.7777777777778,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1057,2,10,22,0,"RiprapCrews"]
[12,"WRSP-1 - Diversion Swale, DS-3 - built during operations",null,null,"WRD","Active Closure",null,null,"FA",0,{"$f":"'User 10 Diversion channels'!N36","v":3},{"$f":"'User 10 Diversion channels'!E36","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,0,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,10,28,0,"RiprapCrews"]
[13,"WRSP-1 - Diversion Swale, DS-4 - built during operations",null,null,"WRD","Active Closure",null,null,"FA",0,{"$f":"'User 10 Diversion channels'!N37","v":4},{"$f":"'User 10 Diversion channels'!E37","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,0,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4,10,34,0,"RiprapCrews"]
[14,"WRSP-1 - Diversion Channel, DC-2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M38","v":596},{"$f":"'User 10 Diversion channels'!N38","v":3},{"$f":"'User 10 Diversion channels'!E38","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1854.2222222222222,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596,3,10,28,0,"RiprapCrews"]
[15,"WRSP-1 - Top Surface Channel-3",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M39","v":842},{"$f":"'User 10 Diversion channels'!N39","v":3},{"$f":"'User 10 Diversion channels'!E39","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2619.5555555555557,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,842,3,10,28,0,"RiprapCrews"]
[16,"WRSP-1 - Bench Channel, BC-1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M40","v":909},{"$f":"'User 10 Diversion channels'!N40","v":2},{"$f":"'User 10 Diversion channels'!E40","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2222,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909,2,10,22,0,"RiprapCrews"]
[17,"WRSP-1 - Bench Channel, BC-2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M41","v":724},{"$f":"'User 10 Diversion channels'!N41","v":2},{"$f":"'User 10 Diversion channels'!E41","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1769.7777777777778,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724,2,10,22,0,"RiprapCrews"]
[18,"WRSP-1 - Bench Channel, BC-3",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M42","v":1590},{"$f":"'User 10 Diversion channels'!N42","v":2},{"$f":"'User 10 Diversion channels'!E42","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3886.6666666666665,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1590,2,10,22,0,"RiprapCrews"]
[19,"WRSP-1 - Bench Channel, BC-4",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M43","v":1063},{"$f":"'User 10 Diversion channels'!N43","v":2},{"$f":"'User 10 Diversion channels'!E43","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2598.4444444444443,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1063,2,10,22,0,"RiprapCrews"]
[20,"WRSP-1 - Haul Road Channel, HC-3",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M44","v":1800},{"$f":"'User 10 Diversion channels'!N44","v":3},{"$f":"'User 10 Diversion channels'!E44","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5600,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1800,3,10,28,0,"RiprapCrews"]
[21,"WRSP-2 and WRSP-3 - Diversion Swale, DS-5 - built during operations",null,null,"WRD","Active Closure",null,null,"FA",0,{"$f":"'User 10 Diversion channels'!N46","v":4},{"$f":"'User 10 Diversion channels'!E46","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,0,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4,10,34,0,"RiprapCrews"]
[22,"WRSP-2 and WRSP-3 - Diversion Swale, DS-6 - built during operations",null,null,"WRD","Active Closure",null,null,"FA",0,{"$f":"'User 10 Diversion channels'!N47","v":3},{"$f":"'User 10 Diversion channels'!E47","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,0,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,10,28,0,"RiprapCrews"]
[23,"WRSP-2 and WRSP-3 - Diversion Swale, DS-7 - built during operations",null,null,"WRD","Active Closure",null,null,"FA",0,{"$f":"'User 10 Diversion channels'!N48","v":3},{"$f":"'User 10 Diversion channels'!E48","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,0,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3,10,28,0,"RiprapCrews"]
[24,"WRSP-2 and WRSP-3 - Haul Road Channel, HC-4",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M49","v":1847},{"$f":"'User 10 Diversion channels'!N49","v":3},{"$f":"'User 10 Diversion channels'!E49","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5746.2222222222226,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1847,3,10,28,0,"RiprapCrews"]
[25,"WRSP-2 and WRSP-3 - Top Surface Channel, TSC-4",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M50","v":741},{"$f":"'User 10 Diversion channels'!N50","v":3},{"$f":"'User 10 Diversion channels'!E50","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2305.3333333333335,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,741,3,10,28,0,"RiprapCrews"]
[26,"WRSP-2 and WRSP-3 - Top Surface Channel, TSC-5",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M51","v":958},{"$f":"'User 10 Diversion channels'!N51","v":4},{"$f":"'User 10 Diversion channels'!E51","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3619.1111111111113,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,958,4,10,34,0,"RiprapCrews"]
[27,"WRSP-2 and WRSP-3 - Downslope Channel, DSC-1 - built with ACB",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M52","v":723},{"$f":"'User 10 Diversion channels'!N52","v":2},{"$f":"'User 10 Diversion channels'!E52","v":20},3,null,1,"Small","User Mix 1",null,null,null,null,2570.6666666666665,null,"B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723,2,20,32,0,""]
[28,"WRSP-2 and WRSP-3 - Downslope Channel, DSC-2 - built with ACB",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M53","v":1203},{"$f":"'User 10 Diversion channels'!N53","v":2},{"$f":"'User 10 Diversion channels'!E53","v":20},3,null,1,"Small","User Mix 1",null,null,null,null,4277.333333333333,null,"B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1203,2,20,32,0,""]
[29,"WRSP-2 and WRSP-3 - Toe Channel, TC-5",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M54","v":1609},{"$f":"'User 10 Diversion channels'!N54","v":3},{"$f":"'User 10 Diversion channels'!E54","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5005.7777777777774,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1609,3,10,28,0,"RiprapCrews"]
[30,"WRSP-2 and WRSP-3 - Toe Channel, TC-6",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M55","v":236},{"$f":"'User 10 Diversion channels'!N55","v":4},{"$f":"'User 10 Diversion channels'!E55","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,891.55555555555554,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,4,10,34,0,"RiprapCrews"]
[31,"WRSP-2 and WRSP-3 - Bench Channel, BC-5",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M56","v":1267},{"$f":"'User 10 Diversion channels'!N56","v":3},{"$f":"'User 10 Diversion channels'!E56","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3941.7777777777778,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1267,3,10,28,0,"RiprapCrews"]
[32,"WRSP-2 and WRSP-3 - Bench Channel, BC-6",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M57","v":1096},{"$f":"'User 10 Diversion channels'!N57","v":3},{"$f":"'User 10 Diversion channels'!E57","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3409.7777777777778,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1096,3,10,28,{"$f":"IF(Metric,ROUND(M3_2_CY*N69,0),N69)","v":0},"RiprapCrews"]
[33,"WRSP-2 and WRSP-3 - Bench Channel, BC-7",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M58","v":1495},{"$f":"'User 10 Diversion channels'!N58","v":3},{"$f":"'User 10 Diversion channels'!E58","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,4651.1111111111113,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1495,3,10,28,0,"RiprapCrews"]
[34,"WRSP-2 and WRSP-3 - Bench Channel, BC-8",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M59","v":1773},{"$f":"'User 10 Diversion channels'!N59","v":3},{"$f":"'User 10 Diversion channels'!E59","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5516,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1773,3,10,28,0,"RiprapCrews"]
[35,"WRSP-2 and WRSP-3 - Bench Channel, BC-9",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M60","v":1684},{"$f":"'User 10 Diversion channels'!N60","v":3},{"$f":"'User 10 Diversion channels'!E60","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5239.1111111111113,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1684,3,10,28,0,"RiprapCrews"]
[36,"WRSP-2 and WRSP-3 - Bench Channel, BC-10",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M61","v":829},{"$f":"'User 10 Diversion channels'!N61","v":3},{"$f":"'User 10 Diversion channels'!E61","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2579.1111111111113,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829,3,10,28,0,"RiprapCrews"]
[37,"WRSP-2 and WRSP-3 - Bench Channel, BC-11",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M62","v":1103},{"$f":"'User 10 Diversion channels'!N62","v":3},{"$f":"'User 10 Diversion channels'!E62","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3431.5555555555557,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1103,3,10,28,0,"RiprapCrews"]
[38,"WRSP-2 and WRSP-3 - Bench Channel, BC-12",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M63","v":1390},{"$f":"'User 10 Diversion channels'!N63","v":3},{"$f":"'User 10 Diversion channels'!E63","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,4324.4444444444443,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1390,3,10,28,0,"RiprapCrews"]
[39,"WRSP-2 and WRSP-3 - Bench Channel, BC-13",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M64","v":1783},{"$f":"'User 10 Diversion channels'!N64","v":3},{"$f":"'User 10 Diversion channels'!E64","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5547.1111111111113,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1783,3,10,28,0,"RiprapCrews"]
[40,"WRSP-2 and WRSP-3 - Bench Channel, BC-14",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M65","v":1058},{"$f":"'User 10 Diversion channels'!N65","v":3},{"$f":"'User 10 Diversion channels'!E65","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3291.5555555555557,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1058,3,10,28,0,"RiprapCrews"]
[41,"WRSP-2 and WRSP-3 - Bench Channel, BC-15",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M66","v":1090},{"$f":"'User 10 Diversion channels'!N66","v":3},{"$f":"'User 10 Diversion channels'!E66","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3391.1111111111113,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1090,3,10,28,0,"RiprapCrews"]
[42,"WRSP-2 and WRSP-3 - Bench Channel, BC-16",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M67","v":1104},{"$f":"'User 10 Diversion channels'!N67","v":3},{"$f":"'User 10 Diversion channels'!E67","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3434.6666666666665,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1104,3,10,28,0,"RiprapCrews"]
[43,"WRSP-2 and WRSP-3 - Bench Channel, BC-17",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M68","v":611},{"$f":"'User 10 Diversion channels'!N68","v":3},{"$f":"'User 10 Diversion channels'!E68","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1900.8888888888889,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611,3,10,28,0,"RiprapCrews"]
[44,"WRSP-2 and WRSP-3 - Bench Channel, BC-18",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M69","v":1058},{"$f":"'User 10 Diversion channels'!N69","v":3},{"$f":"'User 10 Diversion channels'!E69","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3291.5555555555557,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1058,3,10,28,0,"RiprapCrews"]
[45,"WRSP-2 and WRSP-3 - Bench Channel, BC-19",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M70","v":538},{"$f":"'User 10 Diversion channels'!N70","v":3},{"$f":"'User 10 Diversion channels'!E70","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1673.7777777777778,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538,3,10,28,0,"RiprapCrews"]
[46,"WRSP-2 and WRSP-3 - Bench Channel, BC-20",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M71","v":579},{"$f":"'User 10 Diversion channels'!N71","v":3},{"$f":"'User 10 Diversion channels'!E71","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1801.3333333333333,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,579,3,10,28,0,"RiprapCrews"]
[47,"TSF - Downslope Channel, DSC-3 - built with ACB",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M73","v":965},{"$f":"'User 10 Diversion channels'!N73","v":2},{"$f":"'User 10 Diversion channels'!E73","v":20},3,null,1,"Small","User Mix 1",null,null,null,null,3431.1111111111113,null,"B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,965,2,20,32,0,""]
[48,"TSF - Downslope Channel, DSC-4 - built with ACB",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M74","v":933},{"$f":"'User 10 Diversion channels'!N74","v":2},{"$f":"'User 10 Diversion channels'!E74","v":20},3,null,1,"Small","User Mix 1",null,null,null,null,3317.3333333333335,null,"B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,933,2,20,32,0,""]
[49,"TSF - Downslope Channel, DSC-5 - built with ACB",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M75","v":556},{"$f":"'User 10 Diversion channels'!N75","v":3},{"$f":"'User 10 Diversion channels'!E75","v":20},3,null,1,"Small","User Mix 1",null,null,null,null,2347.5555555555557,null,"B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556,3,20,38,0,""]
[50,"TSF - Top Surface Channel, TSC-6",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M76","v":3052},{"$f":"'User 10 Diversion channels'!N76","v":5},{"$f":"'User 10 Diversion channels'!E76","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,13564.444444444445,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3052,5,10,40,0,"RiprapCrews"]
[51,"TSF - Top Surface Channel, TSC-7",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M77","v":3673},{"$f":"'User 10 Diversion channels'!N77","v":5},{"$f":"'User 10 Diversion channels'!E77","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,16324.444444444445,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3673,5,10,40,0,"RiprapCrews"]
[52,"TSF - Bench Channel, BC-21",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M78","v":529},{"$f":"'User 10 Diversion channels'!N78","v":3},{"$f":"'User 10 Diversion channels'!E78","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1645.7777777777778,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,529,3,10,28,0,"RiprapCrews"]
[53,"TSF - Bench Channel, BC-22",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M79","v":2909},{"$f":"'User 10 Diversion channels'!N79","v":3},{"$f":"'User 10 Diversion channels'!E79","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,9050.2222222222226,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2909,3,10,28,0,"RiprapCrews"]
[54,"TSF - Bench Channel, BC-23",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M80","v":723},{"$f":"'User 10 Diversion channels'!N80","v":3},{"$f":"'User 10 Diversion channels'!E80","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2249.3333333333335,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723,3,10,28,0,"RiprapCrews"]
[55,"TSF - Bench Channel, BC-24",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M81","v":2274},{"$f":"'User 10 Diversion channels'!N81","v":3},{"$f":"'User 10 Diversion channels'!E81","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,7074.666666666667,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2274,3,10,28,0,"RiprapCrews"]
[56,"TSF - Bench Channel, BC-25",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M82","v":2662},{"$f":"'User 10 Diversion channels'!N82","v":3},{"$f":"'User 10 Diversion channels'!E82","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,8281.7777777777774,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2662,3,10,28,0,"RiprapCrews"]
[57,"TSF - Bench Channel, BC-26",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M83","v":2359},{"$f":"'User 10 Diversion channels'!N83","v":3},{"$f":"'User 10 Diversion channels'!E83","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,7339.1111111111113,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2359,3,10,28,0,"RiprapCrews"]
[58,"TSF - Bench Channel, BC-27",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M84","v":1415},{"$f":"'User 10 Diversion channels'!N84","v":3},{"$f":"'User 10 Diversion channels'!E84","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,4402.2222222222226,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1415,3,10,28,0,"RiprapCrews"]
[59,"TSF - Bench Channel, BC-28",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M85","v":675},{"$f":"'User 10 Diversion channels'!N85","v":3},{"$f":"'User 10 Diversion channels'!E85","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,2100,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675,3,10,28,0,"RiprapCrews"]
[60,"TSF - Bench Channel, BC-29",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M86","v":1529},{"$f":"'User 10 Diversion channels'!N86","v":3},{"$f":"'User 10 Diversion channels'!E86","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,4756.8888888888887,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1529,3,10,28,0,"RiprapCrews"]
[61,"TSF - Bench Channel, BC-30",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M87","v":1747},{"$f":"'User 10 Diversion channels'!N87","v":3},{"$f":"'User 10 Diversion channels'!E87","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5435.1111111111113,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1747,3,10,28,0,"RiprapCrews"]
[62,"TSF - Bench Channel, BC-31",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M88","v":1924},{"$f":"'User 10 Diversion channels'!N88","v":3},{"$f":"'User 10 Diversion channels'!E88","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5985.7777777777774,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1924,3,10,28,0,"RiprapCrews"]
[63,"TSF - Bench Channel, BC-32",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M89","v":552},{"$f":"'User 10 Diversion channels'!N89","v":3},{"$f":"'User 10 Diversion channels'!E89","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1717.3333333333333,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,3,10,28,0,"RiprapCrews"]
[64,"TSF - Bench Channel, BC-33",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M90","v":1707},{"$f":"'User 10 Diversion channels'!N90","v":3},{"$f":"'User 10 Diversion channels'!E90","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5310.666666666667,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1707,3,10,28,{"$f":"IF(Metric,ROUND(M3_2_CY*N101,0),N101)","v":0},"RiprapCrews"]
[{"$f":"ROW(A102) - ROW($A$36)-1","v":65},"TSF - Bench Channel, BC-34",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M91","v":1920},{"$f":"'User 10 Diversion channels'!N91","v":3},{"$f":"'User 10 Diversion channels'!E91","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5973.333333333333,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J102,0),J102)","v":1920},{"$f":"IF(Metric,ROUND(M2Ft*K102,0),K102)","v":3},{"$f":"IF(Metric,ROUND(M2Ft*L102,0),L102)","v":10},{"$f":"BC102+2*(BB102*M102)","v":28},0,{"$f":"IF(LEFT(W102,3)=\"Gab\",\"GabionCrew\",IF(LEFT(W102,3)=\"Rip\",\"RiprapCrews\",\"\"))","v":"RiprapCrews"}]
[66,"TSF - Bench Channel, BC-35",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M92","v":2042},{"$f":"'User 10 Diversion channels'!N92","v":3},{"$f":"'User 10 Diversion channels'!E92","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,6352.8888888888887,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042,3,10,28,0,"RiprapCrews"]
[67,"TSF - Bench Channel, BC-36",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M93","v":2173},{"$f":"'User 10 Diversion channels'!N93","v":3},{"$f":"'User 10 Diversion channels'!E93","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,6760.4444444444443,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2173,3,10,28,0,"RiprapCrews"]
[68,"TSF - Bench Channel, BC-37",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M94","v":1075},{"$f":"'User 10 Diversion channels'!N94","v":3},{"$f":"'User 10 Diversion channels'!E94","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,3344.4444444444443,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1075,3,10,28,0,"RiprapCrews"]
[69,"TSF - Bench Channel, BC-38",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M95","v":1813},{"$f":"'User 10 Diversion channels'!N95","v":3},{"$f":"'User 10 Diversion channels'!E95","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5640.4444444444443,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1813,3,10,28,0,"RiprapCrews"]
[70,"TSF - Bench Channel, BC-39",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M96","v":2004},{"$f":"'User 10 Diversion channels'!N96","v":3},{"$f":"'User 10 Diversion channels'!E96","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,6234.666666666667,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,3,10,28,0,"RiprapCrews"]
[71,"TSF - Bench Channel, BC-40",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M97","v":1924},{"$f":"'User 10 Diversion channels'!N97","v":3},{"$f":"'User 10 Diversion channels'!E97","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5985.7777777777774,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1924,3,10,28,0,"RiprapCrews"]
[72,"TSF - Bench Channel, BC-41",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M98","v":1997},{"$f":"'User 10 Diversion channels'!N98","v":3},{"$f":"'User 10 Diversion channels'!E98","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,6212.8888888888887,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1997,3,10,28,0,"RiprapCrews"]
[73,"TSF - Bench Channel, BC-42",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M99","v":525},{"$f":"'User 10 Diversion channels'!N99","v":3},{"$f":"'User 10 Diversion channels'!E99","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1633.3333333333333,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,3,10,28,0,"RiprapCrews"]
[74,"TSF - Toe Channel, TC-7",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M100","v":1891},{"$f":"'User 10 Diversion channels'!N100","v":6},{"$f":"'User 10 Diversion channels'!E100","v":15},3,null,1,"Small","User Mix 1",null,null,null,null,10715.666666666666,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1891,6,15,51,0,"RiprapCrews"]
[75,"TSF - Toe Channel, TC-8",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M101","v":1824},{"$f":"'User 10 Diversion channels'!N101","v":5},{"$f":"'User 10 Diversion channels'!E101","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,8106.666666666667,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1824,5,10,40,0,"RiprapCrews"]
[76,"TSF - Toe Channel, TC-9",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M102","v":1524},{"$f":"'User 10 Diversion channels'!N102","v":4},{"$f":"'User 10 Diversion channels'!E102","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,5757.333333333333,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1524,4,10,34,0,"RiprapCrews"]
[77,"PLANT - Perimeter Channel, PC-2",null,null,"Yards","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M104","v":2361},{"$f":"'User 10 Diversion channels'!N104","v":4},{"$f":"'User 10 Diversion channels'!E104","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,8919.3333333333339,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2361,4,10,34,0,"RiprapCrews"]
[78,"PLANT - Downslope Channel, DSC-6",null,null,"Yards","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M105","v":218},3,{"$f":"'User 10 Diversion channels'!E105","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,678.22222222222217,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,3,10,28,0,"RiprapCrews"]
[79,"PLANT - Downslope Channel, DSC-7",null,null,"Yards","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M106","v":283},3,{"$f":"'User 10 Diversion channels'!E106","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,880.44444444444446,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,3,10,28,0,"RiprapCrews"]
[80,"PLANT - Toe Channel, TC-10",null,null,"Yards","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M107","v":606},{"$f":"'User 10 Diversion channels'!N107","v":3},{"$f":"'User 10 Diversion channels'!E107","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,1885.3333333333333,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606,3,10,28,0,"RiprapCrews"]
[81,"PIT - Perimeter Channel, PC-1",null,null,"Pits","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M109","v":2930},{"$f":"'User 10 Diversion channels'!N109","v":5},{"$f":"'User 10 Diversion channels'!E109","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,13022.222222222223,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2930,5,10,40,0,"RiprapCrews"]
[82,"PIT - Haul Road Channel, HC-5 - built with ACB",null,null,"Pits","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!M110","v":7540},{"$f":"'User 10 Diversion channels'!N110","v":4},{"$f":"'User 10 Diversion channels'!E110","v":10},3,null,1,"Small","User Mix 1",null,null,null,null,28484.444444444445,null,"B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7540,4,10,34,0,""]
[83,"Dissipaters - TSF - bottom of DSC-3",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"2*(L84+K84*2*M84)","v":64},{"$f":"K84*1.5","v":3},30,3,null,1,"Small","User Mix 1",null,null,null,null,341.33333333333331,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,3,30,48,0,"RiprapCrews"]
[84,"Dissipaters - TSF - bottom of DSC-4",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"2*(L85+K85*2*M85)","v":64},3,30,3,null,1,"Small","User Mix 1",null,null,null,null,341.33333333333331,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,3,30,48,0,"RiprapCrews"]
[85,"Dissipaters - TSF - bottom of DSC-5",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"2*(L86+K86*2*M86)","v":76},4.5,30,3,null,1,"Small","User Mix 1",null,null,null,null,481.33333333333331,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,4.5,30,57,0,"RiprapCrews"]
[86,"Dissipaters - WRD1 - 1 - bottom of HC-3",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"2*(L57+K57*2*M57)","v":56},{"$f":"K57*1.5","v":4.5},{"$f":"L57*1.5","v":15},3,null,1,"Small","User Mix 1",null,null,null,null,261.33333333333331,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,4.5,15,42,0,"RiprapCrews"]
[87,"Dissipaters - WRD3 - 1 - bottom of DSC-1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"2*(L64+K64*2*M64)","v":64},{"$f":"K64*1.5","v":3},{"$f":"L64*1.5","v":30},3,null,1,"Small","User Mix 1",null,null,null,null,341.33333333333331,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,3,30,48,0,"RiprapCrews"]
[88,"Dissipaters - WRD3 - 2 - bottom of DSC-2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"2*(L65+K65*2*M65)","v":64},{"$f":"K65*1.5","v":3},{"$f":"L65*1.5","v":30},3,null,1,"Small","User Mix 1",null,null,null,null,341.33333333333331,"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,3,30,48,0,"RiprapCrews"]
[89,"CV-01 (reclamation)",null,null,"WRD","Active Closure",null,null,"FA",2043,3,10,3,null,1,"Small","User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,3,10,28,0,""]
[90,"CV-02 (reclamation)",null,null,"WRD","Active Closure",null,null,"FA",1750,3,10,3,null,1,"Small","User Mix 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1750,3,10,28,0,""]
[91,"PC-04",null,null,"Impoundments","Active Closure",null,null,"FA",1000,3,10,3,null,1,"Small","User Mix 1",null,null,null,null,{"$f":"(L128+2*M128*K128)*J128/9","v":3111.1111111111113},"Rip-Rap 450 mm min thick, no grout","B-12G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,3,10,28,0,"RiprapCrews"]
[]
[]
[null,"Notes:"]
[null,"See User 10 for diversion lengths.  ACB (articulated concrete block) will be used in some channels isntead of riprap. Quantities are estimated in User 10 and the costs are reflected in \"Other User.\""]
[null,"This estimate accounts for construction of diversion ditches during reclamation and closure. Those constructed during construction or operation phases are operational costs and not included in this estimate."]
[null,"Riprap material will be available from characterised materials on site. Average haulage is accounted for in \"Haul Materials\" sheet."]
[null,"Dissipaters constructed at channel outlets assumed length twice the width of the channel and the width of the dissipater 1.5 times the width of the channel. Depth is 1.5 times the depth of the channel."]
[]
["Sediment/Evaporation Pond Construction/Removal - User Input"]
[" ",null,null,null,null,null,null,null,null,"Sediment Ponds",null,null,null,null,null,null,null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment Ponds"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Pond Width","Pond/Berm\nLength","Berm\nHeight","Crest\nWidth","Sideslope\nAngle","Final Area\n(if calculated\nelsewhere)","Regrade Volume\n(if calculated elsewhere)","Cover Volume\n(if calculated elsewhere)","Growth Media Thickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pond Width","Pond/Berm\nLength","Berm\nHeight","Crest\nWidth","Sideslope\nAngle","Final Acres","Regrade Volume\n(if calculated elsewhere)","Cover Volume\n(if calculated elsewhere)","\nCover\nThickness","Distance \nfrom\nCover \nBorrow","Slope from\nPond to\nCover \nBorrow"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"_H:1V",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","ft","_H:1V","acres","cy","cy","in","ft","% grade"]
[{"$f":"ROW(A141) - ROW($A$140)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J141,3),J141)","v":0},0,0,0,{"$f":"N141","v":0},{"$f":"ROUND(IF(ISBLANK(O141),BA141*BB141/43560,IF(Metric,(O141*Ha2Ac),O141)),2)","v":0},{"$f":"IF(ISBLANK(P141),\"\",IF(Metric,ROUND(M3_2_CY*P141,0),P141))","v":""},{"$f":"IF(ISBLANK(Q141),\"\",IF(Metric,ROUND(M3_2_CY*Q141,0),Q141))","v":""},{"$f":"IF(Metric,ROUND(mm2in*R141,0),R141)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*S141,0),S141)","v":0},{"$f":"T141","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  3. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Sediment/Evaporation Pond Construction/Removal - User Input (cont.)"]
[" ",null,"Sediment Ponds",null,null,null,"Growth Media",null,null,null,"Revegetation",null,null,"Ripping/Scarifying"]
[null,"Description\n(required)","Excavating Material Condition","Material Type","Excavating Equipment Fleet","Liner\nType","Growth Media \nMaterial Type","Growth Media Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size\n(user override)","Seed Mix","Mulch","Fertilizer","Scarify/ Rip?","Scarify/ Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExcavatingFleet","GrowthMed truck fleet","Ripping Fleet"]
[null,null,"(select)","(select)","(select)","(select)","(select)","(select)","(user override)",null,"(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A141","v":0},{"$f":"IF(ISBLANK(B141),\"\",B141)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E157=\"Medium\",\"Med\",E157)","v":0},{"$f":"IF(ISBLANK(H157),0,LEFT(H157,SEARCH(\" \",H157)-1))","v":0},{"$f":"IF(ISBLANK(O157),0,LEFT(O157,SEARCH(\" \",O157)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"1. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Sediment & Drainage Control - Assumptions & Calculations"}]
[]
[null,"Diversion Ditch Volume Calculation"]
[]
[null,"1) Assume 20% swell for excavations"]
[null,"2) Assumes heavy duty trenching bucket is used"]
[]
[null,"Sediment/Evaporation Pond Construction Calculation"]
[]
[null,"Cut = Fill"]
[null,{"$f":"IF(Metric,\"Push distance = pond width up to 2/3 max push distance (120 m)\",\"Push distance = pond width up to 2/3 max push distance (400 ft)\")","v":"Push distance = pond width up to 2/3 max push distance (400 ft)"}]
[]
[null,"1) Assume balanced cut-to-fill for berm construction"]
[null,"2) Include cost for liner, if required."]
[null,"3) Include line items for removal, if necessary."]
[null,"4) Assume 20% swell for excavations"]
[null,"5) Minimum 1 hr ripping/scarifying per area"]
[null,{"$f":"IF(Metric,\"6) Minimum 0.4 ha revegetation crew time per area\",\"6) Minimum 1 acre revegetation crew time per area\")","v":"6) Minimum 1 acre revegetation crew time per area"}]
[]
[]
[]
["Diversion Ditches - Excavation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drainage Ditches"]
[" ",null,null,null,null,null,null,null,null,"Liner Installation",null,null,null,"Rip-Rap Installation"]
[null,"Description\n(required)","Diversion \nDitch \nVolume","Diversion Ditch Equipment","Corrected \nExcavator Productivity","Total \nHours","Diversion\nDitch \nLabor \nCost","Diversion\nDitch\nEquipment \nCost","Total \nDiversion\nDitch \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Liner Cost","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ditch \nVolume","Equipment","Prod \nwith \nCorrect","Uncorrected Hours","Corrected Hours","Excavating\nLabor\nCost","Excavating\nEquipment\nCost"]
[null,null,{"$f":"IF(Metric,\"LCM\",\"LCY\")","v":"LCY"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd",null,"cy/hr","hrs","hrs","$","$"]
[{"$f":"A37","v":0},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":""},{"$f":"IF(OR(ISBLANK(B37),OR(ISBLANK(BA37), BA37=0,ISBLANK(BB37),BB37=0,ISBLANK(BC37),BC37=0,ISBLANK(M37),M37=0)),\"\",IF(ISBLANK(N37),IF(Metric,ROUND(CY_2_M3*BA188,0),BA188),1.2*N37))","v":""},{"$f":"IF(OR(ISBLANK(B37),C188=\"\"),\"\",BB188)","v":""},{"$f":"IF(OR(ISBLANK(B37),C188=\"\"),\"\",IF(OR(ISBLANK(O37),ISBLANK(P37)),\"Ditch Info!\",BC188))","v":""},{"$f":"IF(OR(ISBLANK(B37),C188=\"\"),0,IF(OR(ISBLANK(O37),ISBLANK(P37)),\"Ditch Info!\",BD188))","v":0},{"$f":"IF(OR(ISBLANK(B37),C188=\"\",E188=\"Ditch Info!\"),0,BF188)","v":0},{"$f":"IF(OR(ISBLANK(B37),C188=\"\",E188=\"Ditch Info!\"),0,BG188)","v":0},{"$f":"IF(OR(ISBLANK(B37),C188=\"\",E188=\"Ditch Info!\"),0,IF(C188=0,\"\",SUM(G188:H188)))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(U37),U37=\"None\"),0,IF(Metric,ROUND(T37*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),7)),0),T37*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),7))))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(U37),U37=\"None\"),0,IF(Metric,ROUND(T37*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),8)),0),T37*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),8))))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(U37),U37=\"None\"),0,IF(Metric,ROUND(T37*INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),6),0),T37*INDEX(LinerInstallArray,MATCH(U37,LinerTypes,0),6)))","v":0},{"$f":"IF(OR(ISBLANK(U37),U37=\"None\"),0,IF(SUM(J188:L188)=0,\"\",SUM(J188:L188)))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(W37)),0,ROUND(V37*INDEX(RipRapArray,MATCH(W37,RipRapTypes,0)-1+IF(X37=\"B-12G\",2,0),7),0))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(W37)),0,ROUND(V37*INDEX(RipRapArray,MATCH(W37,RipRapTypes,0)-1+IF(X37=\"B-12G\",2,0),8),0))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(W37)),0,ROUND(V37*INDEX(RipRapArray,MATCH(W37,RipRapTypes,0)-1+IF(X37=\"B-12G\",2,0),6),0))","v":0},{"$f":"IF(OR(ISBLANK(B37),ISBLANK(X37)),0,N188+O188+P188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N37),ROUND(1.2*((BC37+(BC37+(2*BB37*M37)))/2*BB37*BA37)/27,CubesRounding),BE37)","v":0},{"$f":"IF(P37=\"large\",LargeExcavator,IF(P37=\"Medium\",MedExcavator,SmallExcavator))","v":"325F"},{"$f":"IF(ISBLANK(B37),0,IF(P37=\"large\",ROUND(HLOOKUP(LargeExcavator,ExcavatorSpecficationsArray,16,FALSE),0),IF(P37=\"Medium\",ROUND(HLOOKUP(MedExcavator,ExcavatorSpecficationsArray,16,FALSE),0),ROUND(HLOOKUP(SmallExcavator,ExcavatorSpecficationsArray,16,FALSE),CubesRounding))))","v":0},{"$f":"IF(OR(ISBLANK(B37),C188=\"\"),0,ROUND(BA188/BC188,HoursRounding))","v":0},{"$f":"IF(BD188<1,1,BD188)","v":1},{"$f":"ROUND(BE188*(IF(P37=\"Large\",'Fleets (Crews)'!$F$83,IF(P37=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE188*(IF(P37=\"Large\",'Fleets (Crews)'!$E$83,IF(P37=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[1,"EWRSP-1  - Diversion Channel, DC-1",2562,"325F",398,6,200,439,639,0,0,0,0,16480,49811,0,66291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2562,"325F",398,6,{"$f":"IF(BD189<1,1,BD189)","v":6},{"$f":"ROUND(BE189*(IF(P38=\"Large\",'Fleets (Crews)'!$F$83,IF(P38=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":200},{"$f":"ROUND(BE189*(IF(P38=\"Large\",'Fleets (Crews)'!$E$83,IF(P38=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":439}]
[2,"EWRSP-1  - Diversion Swale, DS-1",1297,"325F",398,3,100,220,320,0,0,0,0,16009,48392,0,64401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1297,"325F",398,3,3,{"$f":"ROUND(BE190*(IF(P39=\"Large\",'Fleets (Crews)'!$F$83,IF(P39=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":100},{"$f":"ROUND(BE190*(IF(P39=\"Large\",'Fleets (Crews)'!$E$83,IF(P39=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":220}]
[3,"EWRSP-1  - Toe Channel, TC-1",2964,"325F",398,7,233,513,746,0,0,0,0,36582,110583,0,147165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2964,"325F",398,7,7,{"$f":"ROUND(BE191*(IF(P40=\"Large\",'Fleets (Crews)'!$F$83,IF(P40=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE191*(IF(P40=\"Large\",'Fleets (Crews)'!$E$83,IF(P40=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[4,"EWRSP-1  - Toe Channel, TC-2",1611,"325F",398,4,133,293,426,0,0,0,0,19886,60112,0,79998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1611,"325F",398,4,4,{"$f":"ROUND(BE192*(IF(P41=\"Large\",'Fleets (Crews)'!$F$83,IF(P41=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE192*(IF(P41=\"Large\",'Fleets (Crews)'!$E$83,IF(P41=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[5,"EWRSP-1  - Haul Road Channel, HC-1",647,"325F",398,2,67,146,213,0,0,0,0,11178,33789,0,44967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,647,"325F",398,2,2,{"$f":"ROUND(BE193*(IF(P42=\"Large\",'Fleets (Crews)'!$F$83,IF(P42=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":67},{"$f":"ROUND(BE193*(IF(P42=\"Large\",'Fleets (Crews)'!$E$83,IF(P42=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":146}]
[6,"EWRSP-2B - Top Surface Channel, TSC-1",286,"325F",398,1,33,73,106,0,0,0,0,4938,14927,0,19865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,"325F",398,1,1,{"$f":"ROUND(BE194*(IF(P43=\"Large\",'Fleets (Crews)'!$F$83,IF(P43=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE194*(IF(P43=\"Large\",'Fleets (Crews)'!$E$83,IF(P43=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[7,"EWRSP-1 - Toe Channel, TC-3",2053,"325F",398,5,167,366,533,0,0,0,0,19933,60254,0,80187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,"325F",398,5,5,{"$f":"ROUND(BE195*(IF(P44=\"Large\",'Fleets (Crews)'!$F$83,IF(P44=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":167},{"$f":"ROUND(BE195*(IF(P44=\"Large\",'Fleets (Crews)'!$E$83,IF(P44=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":366}]
[8,"EWRSP-2B - Diversion Swale, DS-2",1153,"325F",398,3,100,220,320,0,0,0,0,14226,43005,0,57231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1153,"325F",398,3,3,{"$f":"ROUND(BE196*(IF(P45=\"Large\",'Fleets (Crews)'!$F$83,IF(P45=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":100},{"$f":"ROUND(BE196*(IF(P45=\"Large\",'Fleets (Crews)'!$E$83,IF(P45=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":220}]
[9,"EWRSP-4 - Top Surface Channel, TSC-2",2255,"325F",398,6,200,439,639,0,0,0,0,27827,84119,0,111946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2255,"325F",398,6,6,{"$f":"ROUND(BE197*(IF(P46=\"Large\",'Fleets (Crews)'!$F$83,IF(P46=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":200},{"$f":"ROUND(BE197*(IF(P46=\"Large\",'Fleets (Crews)'!$E$83,IF(P46=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":439}]
[10,"EWRSP-4 - Haul Road Channel, HC-2",1318,"325F",398,3,100,220,320,0,0,0,0,22773,68841,0,91614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1318,"325F",398,3,3,{"$f":"ROUND(BE198*(IF(P47=\"Large\",'Fleets (Crews)'!$F$83,IF(P47=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":100},{"$f":"ROUND(BE198*(IF(P47=\"Large\",'Fleets (Crews)'!$E$83,IF(P47=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":220}]
[11,"EWRSP-4 - Toe Channel, TC-4",1503,"325F",398,4,133,293,426,0,0,0,0,25967,78495,0,104462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1503,"325F",398,4,4,{"$f":"ROUND(BE199*(IF(P48=\"Large\",'Fleets (Crews)'!$F$83,IF(P48=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE199*(IF(P48=\"Large\",'Fleets (Crews)'!$E$83,IF(P48=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[12,"WRSP-1 - Diversion Swale, DS-3 - built during operations","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"325F",398,0,1,{"$f":"ROUND(BE200*(IF(P49=\"Large\",'Fleets (Crews)'!$F$83,IF(P49=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE200*(IF(P49=\"Large\",'Fleets (Crews)'!$E$83,IF(P49=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[13,"WRSP-1 - Diversion Swale, DS-4 - built during operations","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"325F",398,0,1,{"$f":"ROUND(BE201*(IF(P50=\"Large\",'Fleets (Crews)'!$F$83,IF(P50=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE201*(IF(P50=\"Large\",'Fleets (Crews)'!$E$83,IF(P50=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[14,"WRSP-1 - Diversion Channel, DC-2",1510,"325F",398,4,133,293,426,0,0,0,0,18635,56331,0,74966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1510,"325F",398,4,4,{"$f":"ROUND(BE202*(IF(P51=\"Large\",'Fleets (Crews)'!$F$83,IF(P51=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE202*(IF(P51=\"Large\",'Fleets (Crews)'!$E$83,IF(P51=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[15,"WRSP-1 - Top Surface Channel-3",2133,"325F",398,5,167,366,533,0,0,0,0,26327,79582,0,105909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2133,"325F",398,5,5,{"$f":"ROUND(BE203*(IF(P52=\"Large\",'Fleets (Crews)'!$F$83,IF(P52=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":167},{"$f":"ROUND(BE203*(IF(P52=\"Large\",'Fleets (Crews)'!$E$83,IF(P52=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":366}]
[16,"WRSP-1 - Bench Channel, BC-1",1293,"325F",398,3,100,220,320,0,0,0,0,22331,67504,0,89835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1293,"325F",398,3,3,{"$f":"ROUND(BE204*(IF(P53=\"Large\",'Fleets (Crews)'!$F$83,IF(P53=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":100},{"$f":"ROUND(BE204*(IF(P53=\"Large\",'Fleets (Crews)'!$E$83,IF(P53=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":220}]
[17,"WRSP-1 - Bench Channel, BC-2",1030,"325F",398,3,100,220,320,0,0,0,0,17786,53766,0,71552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1030,"325F",398,3,3,{"$f":"ROUND(BE205*(IF(P54=\"Large\",'Fleets (Crews)'!$F$83,IF(P54=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":100},{"$f":"ROUND(BE205*(IF(P54=\"Large\",'Fleets (Crews)'!$E$83,IF(P54=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":220}]
[18,"WRSP-1 - Bench Channel, BC-3",2261,"325F",398,6,200,439,639,0,0,0,0,39061,118077,0,157138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2261,"325F",398,6,6,{"$f":"ROUND(BE206*(IF(P55=\"Large\",'Fleets (Crews)'!$F$83,IF(P55=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":200},{"$f":"ROUND(BE206*(IF(P55=\"Large\",'Fleets (Crews)'!$E$83,IF(P55=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":439}]
[19,"WRSP-1 - Bench Channel, BC-4",1512,"325F",398,4,133,293,426,0,0,0,0,26114,78941,0,105055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1512,"325F",398,4,4,{"$f":"ROUND(BE207*(IF(P56=\"Large\",'Fleets (Crews)'!$F$83,IF(P56=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE207*(IF(P56=\"Large\",'Fleets (Crews)'!$E$83,IF(P56=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[20,"WRSP-1 - Haul Road Channel, HC-3",4560,"325F",398,11,366,806,1172,0,0,0,0,56280,170128,0,226408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4560,"325F",398,11,11,{"$f":"ROUND(BE208*(IF(P57=\"Large\",'Fleets (Crews)'!$F$83,IF(P57=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":366},{"$f":"ROUND(BE208*(IF(P57=\"Large\",'Fleets (Crews)'!$E$83,IF(P57=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":806}]
[21,"WRSP-2 and WRSP-3 - Diversion Swale, DS-5 - built during operations","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"325F",398,0,1,{"$f":"ROUND(BE209*(IF(P58=\"Large\",'Fleets (Crews)'!$F$83,IF(P58=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE209*(IF(P58=\"Large\",'Fleets (Crews)'!$E$83,IF(P58=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[22,"WRSP-2 and WRSP-3 - Diversion Swale, DS-6 - built during operations","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"325F",398,0,1,{"$f":"ROUND(BE210*(IF(P59=\"Large\",'Fleets (Crews)'!$F$83,IF(P59=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE210*(IF(P59=\"Large\",'Fleets (Crews)'!$E$83,IF(P59=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[23,"WRSP-2 and WRSP-3 - Diversion Swale, DS-7 - built during operations","","","",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"325F",398,0,1,{"$f":"ROUND(BE211*(IF(P60=\"Large\",'Fleets (Crews)'!$F$83,IF(P60=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE211*(IF(P60=\"Large\",'Fleets (Crews)'!$E$83,IF(P60=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[24,"WRSP-2 and WRSP-3 - Haul Road Channel, HC-4",4679,"325F",398,12,400,879,1279,0,0,0,0,57750,174570,0,232320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4679,"325F",398,12,12,{"$f":"ROUND(BE212*(IF(P61=\"Large\",'Fleets (Crews)'!$F$83,IF(P61=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":400},{"$f":"ROUND(BE212*(IF(P61=\"Large\",'Fleets (Crews)'!$E$83,IF(P61=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":879}]
[25,"WRSP-2 and WRSP-3 - Top Surface Channel, TSC-4",1877,"325F",398,5,167,366,533,0,0,0,0,23169,70036,0,93205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1877,"325F",398,5,5,{"$f":"ROUND(BE213*(IF(P62=\"Large\",'Fleets (Crews)'!$F$83,IF(P62=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":167},{"$f":"ROUND(BE213*(IF(P62=\"Large\",'Fleets (Crews)'!$E$83,IF(P62=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":366}]
[26,"WRSP-2 and WRSP-3 - Top Surface Channel, TSC-5",3747,"325F",398,9,300,659,959,0,0,0,0,36372,109949,0,146321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3747,"325F",398,9,9,{"$f":"ROUND(BE214*(IF(P63=\"Large\",'Fleets (Crews)'!$F$83,IF(P63=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":300},{"$f":"ROUND(BE214*(IF(P63=\"Large\",'Fleets (Crews)'!$E$83,IF(P63=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":659}]
[27,"WRSP-2 and WRSP-3 - Downslope Channel, DSC-1 - built with ACB",1671,"325F",398,4,133,293,426,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1671,"325F",398,4,4,{"$f":"ROUND(BE215*(IF(P64=\"Large\",'Fleets (Crews)'!$F$83,IF(P64=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE215*(IF(P64=\"Large\",'Fleets (Crews)'!$E$83,IF(P64=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[28,"WRSP-2 and WRSP-3 - Downslope Channel, DSC-2 - built with ACB",2780,"325F",398,7,233,513,746,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2780,"325F",398,7,7,{"$f":"ROUND(BE216*(IF(P65=\"Large\",'Fleets (Crews)'!$F$83,IF(P65=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE216*(IF(P65=\"Large\",'Fleets (Crews)'!$E$83,IF(P65=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[29,"WRSP-2 and WRSP-3 - Toe Channel, TC-5",4076,"325F",398,10,333,732,1065,0,0,0,0,50308,152076,0,202384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4076,"325F",398,10,10,{"$f":"ROUND(BE217*(IF(P66=\"Large\",'Fleets (Crews)'!$F$83,IF(P66=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":333},{"$f":"ROUND(BE217*(IF(P66=\"Large\",'Fleets (Crews)'!$E$83,IF(P66=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":732}]
[30,"WRSP-2 and WRSP-3 - Toe Channel, TC-6",923,"325F",398,2,67,146,213,0,0,0,0,8960,27085,0,36045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,923,"325F",398,2,2,{"$f":"ROUND(BE218*(IF(P67=\"Large\",'Fleets (Crews)'!$F$83,IF(P67=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":67},{"$f":"ROUND(BE218*(IF(P67=\"Large\",'Fleets (Crews)'!$E$83,IF(P67=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":146}]
[31,"WRSP-2 and WRSP-3 - Bench Channel, BC-5",3210,"325F",398,8,266,586,852,0,0,0,0,39615,119751,0,159366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3210,"325F",398,8,8,{"$f":"ROUND(BE219*(IF(P68=\"Large\",'Fleets (Crews)'!$F$83,IF(P68=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":266},{"$f":"ROUND(BE219*(IF(P68=\"Large\",'Fleets (Crews)'!$E$83,IF(P68=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":586}]
[{"$f":"A69","v":32},{"$f":"IF(ISBLANK(B69),\"\",B69)","v":"WRSP-2 and WRSP-3 - Bench Channel, BC-6"},{"$f":"IF(OR(ISBLANK(B69),OR(ISBLANK(BA69), BA69=0,ISBLANK(BB69),BB69=0,ISBLANK(BC69),BC69=0,ISBLANK(M69),M69=0)),\"\",IF(ISBLANK(N69),IF(Metric,ROUND(CY_2_M3*BA220,0),BA220),1.2*N69))","v":2777},{"$f":"IF(OR(ISBLANK(B69),C220=\"\"),\"\",BB220)","v":"325F"},{"$f":"IF(OR(ISBLANK(B69),C220=\"\"),\"\",IF(OR(ISBLANK(O69),ISBLANK(P69)),\"Ditch Info!\",BC220))","v":398},{"$f":"IF(OR(ISBLANK(B69),C220=\"\"),0,IF(OR(ISBLANK(O69),ISBLANK(P69)),\"Ditch Info!\",BD220))","v":7},{"$f":"IF(OR(ISBLANK(B69),C220=\"\",E220=\"Ditch Info!\"),0,BF220)","v":233},{"$f":"IF(OR(ISBLANK(B69),C220=\"\",E220=\"Ditch Info!\"),0,BG220)","v":513},{"$f":"IF(OR(ISBLANK(B69),C220=\"\",E220=\"Ditch Info!\"),0,IF(C220=0,\"\",SUM(G220:H220)))","v":746},{"$f":"IF(OR(ISBLANK(B69),ISBLANK(U69),U69=\"None\"),0,IF(Metric,ROUND(T69*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(U69,LinerTypes,0),7)),0),T69*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(U69,LinerTypes,0),7))))","v":0},{"$f":"IF(OR(ISBLANK(B69),ISBLANK(U69),U69=\"None\"),0,IF(Metric,ROUND(T69*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(U69,LinerTypes,0),8)),0),T69*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(U69,LinerTypes,0),8))))","v":0},{"$f":"IF(OR(ISBLANK(B69),ISBLANK(U69),U69=\"None\"),0,IF(Metric,ROUND(T69*INDEX(LinerInstallArray,MATCH(U69,LinerTypes,0),6),0),T69*INDEX(LinerInstallArray,MATCH(U69,LinerTypes,0),6)))","v":0},{"$f":"IF(OR(ISBLANK(U69),U69=\"None\"),0,IF(SUM(J220:L220)=0,\"\",SUM(J220:L220)))","v":0},{"$f":"IF(OR(ISBLANK(B69),ISBLANK(W69)),0,ROUND(V69*INDEX(RipRapArray,MATCH(W69,RipRapTypes,0)-1+IF(X69=\"B-12G\",2,0),7),0))","v":34268},{"$f":"IF(OR(ISBLANK(B69),ISBLANK(W69)),0,ROUND(V69*INDEX(RipRapArray,MATCH(W69,RipRapTypes,0)-1+IF(X69=\"B-12G\",2,0),8),0))","v":103589},{"$f":"IF(OR(ISBLANK(B69),ISBLANK(W69)),0,ROUND(V69*INDEX(RipRapArray,MATCH(W69,RipRapTypes,0)-1+IF(X69=\"B-12G\",2,0),6),0))","v":0},{"$f":"IF(OR(ISBLANK(B69),ISBLANK(X69)),0,N220+O220+P220)","v":137857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N69),ROUND(1.2*((BC69+(BC69+(2*BB69*M69)))/2*BB69*BA69)/27,CubesRounding),BE69)","v":2777},{"$f":"IF(P69=\"large\",LargeExcavator,IF(P69=\"Medium\",MedExcavator,SmallExcavator))","v":"325F"},{"$f":"IF(ISBLANK(B69),0,IF(P69=\"large\",ROUND(HLOOKUP(LargeExcavator,ExcavatorSpecficationsArray,16,FALSE),0),IF(P69=\"Medium\",ROUND(HLOOKUP(MedExcavator,ExcavatorSpecficationsArray,16,FALSE),0),ROUND(HLOOKUP(SmallExcavator,ExcavatorSpecficationsArray,16,FALSE),CubesRounding))))","v":398},{"$f":"IF(OR(ISBLANK(B69),C220=\"\"),0,ROUND(BA220/BC220,HoursRounding))","v":7},7,{"$f":"ROUND(BE220*(IF(P69=\"Large\",'Fleets (Crews)'!$F$83,IF(P69=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE220*(IF(P69=\"Large\",'Fleets (Crews)'!$E$83,IF(P69=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[33,"WRSP-2 and WRSP-3 - Bench Channel, BC-7",3787,"325F",398,10,333,732,1065,0,0,0,0,46744,141301,0,188045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3787,"325F",398,10,10,{"$f":"ROUND(BE221*(IF(P70=\"Large\",'Fleets (Crews)'!$F$83,IF(P70=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":333},{"$f":"ROUND(BE221*(IF(P70=\"Large\",'Fleets (Crews)'!$E$83,IF(P70=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":732}]
[34,"WRSP-2 and WRSP-3 - Bench Channel, BC-8",4492,"325F",398,11,366,806,1172,0,0,0,0,55436,167576,0,223012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4492,"325F",398,11,11,{"$f":"ROUND(BE222*(IF(P71=\"Large\",'Fleets (Crews)'!$F$83,IF(P71=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":366},{"$f":"ROUND(BE222*(IF(P71=\"Large\",'Fleets (Crews)'!$E$83,IF(P71=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":806}]
[35,"WRSP-2 and WRSP-3 - Bench Channel, BC-9",4266,"325F",398,11,366,806,1172,0,0,0,0,52653,159164,0,211817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4266,"325F",398,11,11,{"$f":"ROUND(BE223*(IF(P72=\"Large\",'Fleets (Crews)'!$F$83,IF(P72=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":366},{"$f":"ROUND(BE223*(IF(P72=\"Large\",'Fleets (Crews)'!$E$83,IF(P72=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":806}]
[36,"WRSP-2 and WRSP-3 - Bench Channel, BC-10",2100,"325F",398,5,167,366,533,0,0,0,0,25920,78353,0,104273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2100,"325F",398,5,5,{"$f":"ROUND(BE224*(IF(P73=\"Large\",'Fleets (Crews)'!$F$83,IF(P73=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":167},{"$f":"ROUND(BE224*(IF(P73=\"Large\",'Fleets (Crews)'!$E$83,IF(P73=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":366}]
[37,"WRSP-2 and WRSP-3 - Bench Channel, BC-11",2794,"325F",398,7,233,513,746,0,0,0,0,34487,104251,0,138738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2794,"325F",398,7,7,{"$f":"ROUND(BE225*(IF(P74=\"Large\",'Fleets (Crews)'!$F$83,IF(P74=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE225*(IF(P74=\"Large\",'Fleets (Crews)'!$E$83,IF(P74=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[38,"WRSP-2 and WRSP-3 - Bench Channel, BC-12",3521,"325F",398,9,300,659,959,0,0,0,0,43461,131377,0,174838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3521,"325F",398,9,9,{"$f":"ROUND(BE226*(IF(P75=\"Large\",'Fleets (Crews)'!$F$83,IF(P75=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":300},{"$f":"ROUND(BE226*(IF(P75=\"Large\",'Fleets (Crews)'!$E$83,IF(P75=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":659}]
[39,"WRSP-2 and WRSP-3 - Bench Channel, BC-13",4517,"325F",398,11,366,806,1172,0,0,0,0,55748,168521,0,224269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4517,"325F",398,11,11,{"$f":"ROUND(BE227*(IF(P76=\"Large\",'Fleets (Crews)'!$F$83,IF(P76=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":366},{"$f":"ROUND(BE227*(IF(P76=\"Large\",'Fleets (Crews)'!$E$83,IF(P76=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":806}]
[40,"WRSP-2 and WRSP-3 - Bench Channel, BC-14",2680,"325F",398,7,233,513,746,0,0,0,0,33080,99997,0,133077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2680,"325F",398,7,7,{"$f":"ROUND(BE228*(IF(P77=\"Large\",'Fleets (Crews)'!$F$83,IF(P77=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE228*(IF(P77=\"Large\",'Fleets (Crews)'!$E$83,IF(P77=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[41,"WRSP-2 and WRSP-3 - Bench Channel, BC-15",2761,"325F",398,7,233,513,746,0,0,0,0,34081,103022,0,137103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2761,"325F",398,7,7,{"$f":"ROUND(BE229*(IF(P78=\"Large\",'Fleets (Crews)'!$F$83,IF(P78=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE229*(IF(P78=\"Large\",'Fleets (Crews)'!$E$83,IF(P78=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[42,"WRSP-2 and WRSP-3 - Bench Channel, BC-16",2797,"325F",398,7,233,513,746,0,0,0,0,34518,104345,0,138863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2797,"325F",398,7,7,{"$f":"ROUND(BE230*(IF(P79=\"Large\",'Fleets (Crews)'!$F$83,IF(P79=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE230*(IF(P79=\"Large\",'Fleets (Crews)'!$E$83,IF(P79=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[43,"WRSP-2 and WRSP-3 - Bench Channel, BC-17",1548,"325F",398,4,133,293,426,0,0,0,0,19104,57749,0,76853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1548,"325F",398,4,4,{"$f":"ROUND(BE231*(IF(P80=\"Large\",'Fleets (Crews)'!$F$83,IF(P80=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE231*(IF(P80=\"Large\",'Fleets (Crews)'!$E$83,IF(P80=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[44,"WRSP-2 and WRSP-3 - Bench Channel, BC-18",2680,"325F",398,7,233,513,746,0,0,0,0,33080,99997,0,133077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2680,"325F",398,7,7,{"$f":"ROUND(BE232*(IF(P81=\"Large\",'Fleets (Crews)'!$F$83,IF(P81=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE232*(IF(P81=\"Large\",'Fleets (Crews)'!$E$83,IF(P81=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[45,"WRSP-2 and WRSP-3 - Bench Channel, BC-19",1363,"325F",398,3,100,220,320,0,0,0,0,16821,50849,0,67670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1363,"325F",398,3,3,{"$f":"ROUND(BE233*(IF(P82=\"Large\",'Fleets (Crews)'!$F$83,IF(P82=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":100},{"$f":"ROUND(BE233*(IF(P82=\"Large\",'Fleets (Crews)'!$E$83,IF(P82=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":220}]
[46,"WRSP-2 and WRSP-3 - Bench Channel, BC-20",1467,"325F",398,4,133,293,426,0,0,0,0,18103,54725,0,72828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1467,"325F",398,4,4,{"$f":"ROUND(BE234*(IF(P83=\"Large\",'Fleets (Crews)'!$F$83,IF(P83=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE234*(IF(P83=\"Large\",'Fleets (Crews)'!$E$83,IF(P83=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[47,"TSF - Downslope Channel, DSC-3 - built with ACB",2230,"325F",398,6,200,439,639,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2230,"325F",398,6,6,{"$f":"ROUND(BE235*(IF(P84=\"Large\",'Fleets (Crews)'!$F$83,IF(P84=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":200},{"$f":"ROUND(BE235*(IF(P84=\"Large\",'Fleets (Crews)'!$E$83,IF(P84=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":439}]
[48,"TSF - Downslope Channel, DSC-4 - built with ACB",2156,"325F",398,5,167,366,533,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2156,"325F",398,5,5,{"$f":"ROUND(BE236*(IF(P85=\"Large\",'Fleets (Crews)'!$F$83,IF(P85=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":167},{"$f":"ROUND(BE236*(IF(P85=\"Large\",'Fleets (Crews)'!$E$83,IF(P85=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":366}]
[49,"TSF - Downslope Channel, DSC-5 - built with ACB",2150,"325F",398,5,167,366,533,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2150,"325F",398,5,5,{"$f":"ROUND(BE237*(IF(P86=\"Large\",'Fleets (Crews)'!$F$83,IF(P86=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":167},{"$f":"ROUND(BE237*(IF(P86=\"Large\",'Fleets (Crews)'!$E$83,IF(P86=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":366}]
[50,"TSF - Top Surface Channel, TSC-6",16956,"325F",398,43,1432,3149,4581,0,0,0,0,136323,412088,0,548411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16956,"325F",398,43,43,{"$f":"ROUND(BE238*(IF(P87=\"Large\",'Fleets (Crews)'!$F$83,IF(P87=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":1432},{"$f":"ROUND(BE238*(IF(P87=\"Large\",'Fleets (Crews)'!$E$83,IF(P87=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":3149}]
[51,"TSF - Top Surface Channel, TSC-7",20406,"325F",398,51,1698,3735,5433,0,0,0,0,164061,495937,0,659998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20406,"325F",398,51,51,{"$f":"ROUND(BE239*(IF(P88=\"Large\",'Fleets (Crews)'!$F$83,IF(P88=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":1698},{"$f":"ROUND(BE239*(IF(P88=\"Large\",'Fleets (Crews)'!$E$83,IF(P88=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":3735}]
[52,"TSF - Bench Channel, BC-21",1340,"325F",398,3,100,220,320,0,0,0,0,16540,49999,0,66539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1340,"325F",398,3,3,{"$f":"ROUND(BE240*(IF(P89=\"Large\",'Fleets (Crews)'!$F$83,IF(P89=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":100},{"$f":"ROUND(BE240*(IF(P89=\"Large\",'Fleets (Crews)'!$E$83,IF(P89=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":220}]
[53,"TSF - Bench Channel, BC-22",7369,"325F",398,19,633,1391,2024,0,0,0,0,90955,274946,0,365901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7369,"325F",398,19,19,{"$f":"ROUND(BE241*(IF(P90=\"Large\",'Fleets (Crews)'!$F$83,IF(P90=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":633},{"$f":"ROUND(BE241*(IF(P90=\"Large\",'Fleets (Crews)'!$E$83,IF(P90=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":1391}]
[54,"TSF - Bench Channel, BC-23",1832,"325F",398,5,167,366,533,0,0,0,0,22606,68335,0,90941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1832,"325F",398,5,5,{"$f":"ROUND(BE242*(IF(P91=\"Large\",'Fleets (Crews)'!$F$83,IF(P91=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":167},{"$f":"ROUND(BE242*(IF(P91=\"Large\",'Fleets (Crews)'!$E$83,IF(P91=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":366}]
[55,"TSF - Bench Channel, BC-24",5761,"325F",398,14,466,1025,1491,0,0,0,0,71100,214928,0,286028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5761,"325F",398,14,14,{"$f":"ROUND(BE243*(IF(P92=\"Large\",'Fleets (Crews)'!$F$83,IF(P92=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":466},{"$f":"ROUND(BE243*(IF(P92=\"Large\",'Fleets (Crews)'!$E$83,IF(P92=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":1025}]
[56,"TSF - Bench Channel, BC-25",6744,"325F",398,17,566,1245,1811,0,0,0,0,83232,251600,0,334832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6744,"325F",398,17,17,{"$f":"ROUND(BE244*(IF(P93=\"Large\",'Fleets (Crews)'!$F$83,IF(P93=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":566},{"$f":"ROUND(BE244*(IF(P93=\"Large\",'Fleets (Crews)'!$E$83,IF(P93=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":1245}]
[57,"TSF - Bench Channel, BC-26",5976,"325F",398,15,500,1098,1598,0,0,0,0,73758,222962,0,296720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5976,"325F",398,15,15,{"$f":"ROUND(BE245*(IF(P94=\"Large\",'Fleets (Crews)'!$F$83,IF(P94=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":500},{"$f":"ROUND(BE245*(IF(P94=\"Large\",'Fleets (Crews)'!$E$83,IF(P94=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":1098}]
[58,"TSF - Bench Channel, BC-27",3585,"325F",398,9,300,659,959,0,0,0,0,44242,133740,0,177982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3585,"325F",398,9,9,{"$f":"ROUND(BE246*(IF(P95=\"Large\",'Fleets (Crews)'!$F$83,IF(P95=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":300},{"$f":"ROUND(BE246*(IF(P95=\"Large\",'Fleets (Crews)'!$E$83,IF(P95=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":659}]
[59,"TSF - Bench Channel, BC-28",1710,"325F",398,4,133,293,426,0,0,0,0,21105,63798,0,84903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1710,"325F",398,4,4,{"$f":"ROUND(BE247*(IF(P96=\"Large\",'Fleets (Crews)'!$F$83,IF(P96=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE247*(IF(P96=\"Large\",'Fleets (Crews)'!$E$83,IF(P96=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[60,"TSF - Bench Channel, BC-29",3873,"325F",398,10,333,732,1065,0,0,0,0,47807,144514,0,192321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3873,"325F",398,10,10,{"$f":"ROUND(BE248*(IF(P97=\"Large\",'Fleets (Crews)'!$F$83,IF(P97=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":333},{"$f":"ROUND(BE248*(IF(P97=\"Large\",'Fleets (Crews)'!$E$83,IF(P97=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":732}]
[61,"TSF - Bench Channel, BC-30",4426,"325F",398,11,366,806,1172,0,0,0,0,54623,165119,0,219742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4426,"325F",398,11,11,{"$f":"ROUND(BE249*(IF(P98=\"Large\",'Fleets (Crews)'!$F$83,IF(P98=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":366},{"$f":"ROUND(BE249*(IF(P98=\"Large\",'Fleets (Crews)'!$E$83,IF(P98=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":806}]
[62,"TSF - Bench Channel, BC-31",4874,"325F",398,12,400,879,1279,0,0,0,0,60157,181848,0,242005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4874,"325F",398,12,12,{"$f":"ROUND(BE250*(IF(P99=\"Large\",'Fleets (Crews)'!$F$83,IF(P99=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":400},{"$f":"ROUND(BE250*(IF(P99=\"Large\",'Fleets (Crews)'!$E$83,IF(P99=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":879}]
[63,"TSF - Bench Channel, BC-32",1398,"325F",398,4,133,293,426,0,0,0,0,17259,52173,0,69432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1398,"325F",398,4,4,{"$f":"ROUND(BE251*(IF(P100=\"Large\",'Fleets (Crews)'!$F$83,IF(P100=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE251*(IF(P100=\"Large\",'Fleets (Crews)'!$E$83,IF(P100=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[{"$f":"A101","v":64},{"$f":"IF(ISBLANK(B101),\"\",B101)","v":"TSF - Bench Channel, BC-33"},{"$f":"IF(OR(ISBLANK(B101),OR(ISBLANK(BA101), BA101=0,ISBLANK(BB101),BB101=0,ISBLANK(BC101),BC101=0,ISBLANK(M101),M101=0)),\"\",IF(ISBLANK(N101),IF(Metric,ROUND(CY_2_M3*BA252,0),BA252),1.2*N101))","v":4324},{"$f":"IF(OR(ISBLANK(B101),C252=\"\"),\"\",BB252)","v":"325F"},{"$f":"IF(OR(ISBLANK(B101),C252=\"\"),\"\",IF(OR(ISBLANK(O101),ISBLANK(P101)),\"Ditch Info!\",BC252))","v":398},{"$f":"IF(OR(ISBLANK(B101),C252=\"\"),0,IF(OR(ISBLANK(O101),ISBLANK(P101)),\"Ditch Info!\",BD252))","v":11},{"$f":"IF(OR(ISBLANK(B101),C252=\"\",E252=\"Ditch Info!\"),0,BF252)","v":366},{"$f":"IF(OR(ISBLANK(B101),C252=\"\",E252=\"Ditch Info!\"),0,BG252)","v":806},{"$f":"IF(OR(ISBLANK(B101),C252=\"\",E252=\"Ditch Info!\"),0,IF(C252=0,\"\",SUM(G252:H252)))","v":1172},{"$f":"IF(OR(ISBLANK(B101),ISBLANK(U101),U101=\"None\"),0,IF(Metric,ROUND(T101*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(U101,LinerTypes,0),7)),0),T101*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(U101,LinerTypes,0),7))))","v":0},{"$f":"IF(OR(ISBLANK(B101),ISBLANK(U101),U101=\"None\"),0,IF(Metric,ROUND(T101*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(U101,LinerTypes,0),8)),0),T101*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(U101,LinerTypes,0),8))))","v":0},{"$f":"IF(OR(ISBLANK(B101),ISBLANK(U101),U101=\"None\"),0,IF(Metric,ROUND(T101*INDEX(LinerInstallArray,MATCH(U101,LinerTypes,0),6),0),T101*INDEX(LinerInstallArray,MATCH(U101,LinerTypes,0),6)))","v":0},{"$f":"IF(OR(ISBLANK(U101),U101=\"None\"),0,IF(SUM(J252:L252)=0,\"\",SUM(J252:L252)))","v":0},{"$f":"IF(OR(ISBLANK(B101),ISBLANK(W101)),0,ROUND(V101*INDEX(RipRapArray,MATCH(W101,RipRapTypes,0)-1+IF(X101=\"B-12G\",2,0),7),0))","v":53372},{"$f":"IF(OR(ISBLANK(B101),ISBLANK(W101)),0,ROUND(V101*INDEX(RipRapArray,MATCH(W101,RipRapTypes,0)-1+IF(X101=\"B-12G\",2,0),8),0))","v":161338},{"$f":"IF(OR(ISBLANK(B101),ISBLANK(W101)),0,ROUND(V101*INDEX(RipRapArray,MATCH(W101,RipRapTypes,0)-1+IF(X101=\"B-12G\",2,0),6),0))","v":0},{"$f":"IF(OR(ISBLANK(B101),ISBLANK(X101)),0,N252+O252+P252)","v":214710},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N101),ROUND(1.2*((BC101+(BC101+(2*BB101*M101)))/2*BB101*BA101)/27,CubesRounding),BE101)","v":4324},{"$f":"IF(P101=\"large\",LargeExcavator,IF(P101=\"Medium\",MedExcavator,SmallExcavator))","v":"325F"},{"$f":"IF(ISBLANK(B101),0,IF(P101=\"large\",ROUND(HLOOKUP(LargeExcavator,ExcavatorSpecficationsArray,16,FALSE),0),IF(P101=\"Medium\",ROUND(HLOOKUP(MedExcavator,ExcavatorSpecficationsArray,16,FALSE),0),ROUND(HLOOKUP(SmallExcavator,ExcavatorSpecficationsArray,16,FALSE),CubesRounding))))","v":398},{"$f":"IF(OR(ISBLANK(B101),C252=\"\"),0,ROUND(BA252/BC252,HoursRounding))","v":11},11,{"$f":"ROUND(BE252*(IF(P101=\"Large\",'Fleets (Crews)'!$F$83,IF(P101=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":366},{"$f":"ROUND(BE252*(IF(P101=\"Large\",'Fleets (Crews)'!$E$83,IF(P101=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":806}]
[65,"TSF - Bench Channel, BC-34",4864,"325F",398,12,400,879,1279,0,0,0,0,60032,181470,0,241502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4864,"325F",398,12,{"$f":"IF(BD253<1,1,BD253)","v":12},{"$f":"ROUND(BE253*(IF(P102=\"Large\",'Fleets (Crews)'!$F$83,IF(P102=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":400},{"$f":"ROUND(BE253*(IF(P102=\"Large\",'Fleets (Crews)'!$E$83,IF(P102=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":879}]
[66,"TSF - Bench Channel, BC-35",5173,"325F",398,13,433,952,1385,0,0,0,0,63847,193001,0,256848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5173,"325F",398,13,13,{"$f":"ROUND(BE254*(IF(P103=\"Large\",'Fleets (Crews)'!$F$83,IF(P103=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":433},{"$f":"ROUND(BE254*(IF(P103=\"Large\",'Fleets (Crews)'!$E$83,IF(P103=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":952}]
[67,"TSF - Bench Channel, BC-36",5505,"325F",398,14,466,1025,1491,0,0,0,0,67942,205382,0,273324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5505,"325F",398,14,14,{"$f":"ROUND(BE255*(IF(P104=\"Large\",'Fleets (Crews)'!$F$83,IF(P104=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":466},{"$f":"ROUND(BE255*(IF(P104=\"Large\",'Fleets (Crews)'!$E$83,IF(P104=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":1025}]
[68,"TSF - Bench Channel, BC-37",2723,"325F",398,7,233,513,746,0,0,0,0,33612,101604,0,135216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2723,"325F",398,7,7,{"$f":"ROUND(BE256*(IF(P105=\"Large\",'Fleets (Crews)'!$F$83,IF(P105=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":233},{"$f":"ROUND(BE256*(IF(P105=\"Large\",'Fleets (Crews)'!$E$83,IF(P105=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":513}]
[69,"TSF - Bench Channel, BC-38",4593,"325F",398,12,400,879,1279,0,0,0,0,56686,171357,0,228043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4593,"325F",398,12,12,{"$f":"ROUND(BE257*(IF(P106=\"Large\",'Fleets (Crews)'!$F$83,IF(P106=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":400},{"$f":"ROUND(BE257*(IF(P106=\"Large\",'Fleets (Crews)'!$E$83,IF(P106=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":879}]
[70,"TSF - Bench Channel, BC-39",5077,"325F",398,13,433,952,1385,0,0,0,0,62658,189409,0,252067,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5077,"325F",398,13,13,{"$f":"ROUND(BE258*(IF(P107=\"Large\",'Fleets (Crews)'!$F$83,IF(P107=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":433},{"$f":"ROUND(BE258*(IF(P107=\"Large\",'Fleets (Crews)'!$E$83,IF(P107=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":952}]
[71,"TSF - Bench Channel, BC-40",4874,"325F",398,12,400,879,1279,0,0,0,0,60157,181848,0,242005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4874,"325F",398,12,12,{"$f":"ROUND(BE259*(IF(P108=\"Large\",'Fleets (Crews)'!$F$83,IF(P108=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":400},{"$f":"ROUND(BE259*(IF(P108=\"Large\",'Fleets (Crews)'!$E$83,IF(P108=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":879}]
[72,"TSF - Bench Channel, BC-41",5059,"325F",398,13,433,952,1385,0,0,0,0,62440,188748,0,251188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5059,"325F",398,13,13,{"$f":"ROUND(BE260*(IF(P109=\"Large\",'Fleets (Crews)'!$F$83,IF(P109=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":433},{"$f":"ROUND(BE260*(IF(P109=\"Large\",'Fleets (Crews)'!$E$83,IF(P109=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":952}]
[73,"TSF - Bench Channel, BC-42",1330,"325F",398,3,100,220,320,0,0,0,0,16415,49621,0,66036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1330,"325F",398,3,3,{"$f":"ROUND(BE261*(IF(P110=\"Large\",'Fleets (Crews)'!$F$83,IF(P110=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":100},{"$f":"ROUND(BE261*(IF(P110=\"Large\",'Fleets (Crews)'!$E$83,IF(P110=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":220}]
[74,"TSF - Toe Channel, TC-7",16641,"325F",398,42,1399,3076,4475,0,0,0,0,107692,325542,0,433234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16641,"325F",398,42,42,{"$f":"ROUND(BE262*(IF(P111=\"Large\",'Fleets (Crews)'!$F$83,IF(P111=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":1399},{"$f":"ROUND(BE262*(IF(P111=\"Large\",'Fleets (Crews)'!$E$83,IF(P111=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":3076}]
[75,"TSF - Toe Channel, TC-8",10133,"325F",398,25,833,1831,2664,0,0,0,0,81472,246281,0,327753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10133,"325F",398,25,25,{"$f":"ROUND(BE263*(IF(P112=\"Large\",'Fleets (Crews)'!$F$83,IF(P112=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":833},{"$f":"ROUND(BE263*(IF(P112=\"Large\",'Fleets (Crews)'!$E$83,IF(P112=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":1831}]
[76,"TSF - Toe Channel, TC-9",5961,"325F",398,15,500,1098,1598,0,0,0,0,57861,174908,0,232769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5961,"325F",398,15,15,{"$f":"ROUND(BE264*(IF(P113=\"Large\",'Fleets (Crews)'!$F$83,IF(P113=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":500},{"$f":"ROUND(BE264*(IF(P113=\"Large\",'Fleets (Crews)'!$E$83,IF(P113=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":1098}]
[77,"PLANT - Perimeter Channel, PC-2",9234,"325F",398,23,766,1684,2450,0,0,0,0,89639,270969,0,360608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9234,"325F",398,23,23,{"$f":"ROUND(BE265*(IF(P114=\"Large\",'Fleets (Crews)'!$F$83,IF(P114=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":766},{"$f":"ROUND(BE265*(IF(P114=\"Large\",'Fleets (Crews)'!$E$83,IF(P114=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":1684}]
[78,"PLANT - Downslope Channel, DSC-6",552,"325F",398,1,33,73,106,0,0,0,0,6816,20604,0,27420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,"325F",398,1,1,{"$f":"ROUND(BE266*(IF(P115=\"Large\",'Fleets (Crews)'!$F$83,IF(P115=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE266*(IF(P115=\"Large\",'Fleets (Crews)'!$E$83,IF(P115=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[79,"PLANT - Downslope Channel, DSC-7",717,"325F",398,2,67,146,213,0,0,0,0,8848,26748,0,35596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717,"325F",398,2,2,{"$f":"ROUND(BE267*(IF(P116=\"Large\",'Fleets (Crews)'!$F$83,IF(P116=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":67},{"$f":"ROUND(BE267*(IF(P116=\"Large\",'Fleets (Crews)'!$E$83,IF(P116=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":146}]
[80,"PLANT - Toe Channel, TC-10",1535,"325F",398,4,133,293,426,0,0,0,0,18948,57276,0,76224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1535,"325F",398,4,4,{"$f":"ROUND(BE268*(IF(P117=\"Large\",'Fleets (Crews)'!$F$83,IF(P117=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":133},{"$f":"ROUND(BE268*(IF(P117=\"Large\",'Fleets (Crews)'!$E$83,IF(P117=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":293}]
[81,"PIT - Perimeter Channel, PC-1",16278,"325F",398,41,1365,3002,4367,0,0,0,0,130873,395615,0,526488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16278,"325F",398,41,41,{"$f":"ROUND(BE269*(IF(P118=\"Large\",'Fleets (Crews)'!$F$83,IF(P118=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":1365},{"$f":"ROUND(BE269*(IF(P118=\"Large\",'Fleets (Crews)'!$E$83,IF(P118=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":3002}]
[82,"PIT - Haul Road Channel, HC-5 - built with ACB",29490,"325F",398,74,2464,5419,7883,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29490,"325F",398,74,74,{"$f":"ROUND(BE270*(IF(P119=\"Large\",'Fleets (Crews)'!$F$83,IF(P119=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":2464},{"$f":"ROUND(BE270*(IF(P119=\"Large\",'Fleets (Crews)'!$E$83,IF(P119=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":5419}]
[83,"Dissipaters - TSF - bottom of DSC-3",333,"325F",398,1,33,73,106,0,0,0,0,3430,10370,0,13800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"325F",398,1,1,{"$f":"ROUND(BE271*(IF(P120=\"Large\",'Fleets (Crews)'!$F$83,IF(P120=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE271*(IF(P120=\"Large\",'Fleets (Crews)'!$E$83,IF(P120=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[84,"Dissipaters - TSF - bottom of DSC-4",333,"325F",398,1,33,73,106,0,0,0,0,3430,10370,0,13800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"325F",398,1,1,{"$f":"ROUND(BE272*(IF(P121=\"Large\",'Fleets (Crews)'!$F$83,IF(P121=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE272*(IF(P121=\"Large\",'Fleets (Crews)'!$E$83,IF(P121=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[85,"Dissipaters - TSF - bottom of DSC-5",661,"325F",398,2,67,146,213,0,0,0,0,4837,14623,0,19460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661,"325F",398,2,2,{"$f":"ROUND(BE273*(IF(P122=\"Large\",'Fleets (Crews)'!$F$83,IF(P122=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":67},{"$f":"ROUND(BE273*(IF(P122=\"Large\",'Fleets (Crews)'!$E$83,IF(P122=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":146}]
[86,"Dissipaters - WRD1 - 1 - bottom of HC-3",319,"325F",398,1,33,73,106,0,0,0,0,2626,7939,0,10565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319,"325F",398,1,1,{"$f":"ROUND(BE274*(IF(P123=\"Large\",'Fleets (Crews)'!$F$83,IF(P123=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE274*(IF(P123=\"Large\",'Fleets (Crews)'!$E$83,IF(P123=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[87,"Dissipaters - WRD3 - 1 - bottom of DSC-1",333,"325F",398,1,33,73,106,0,0,0,0,3430,10370,0,13800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"325F",398,1,1,{"$f":"ROUND(BE275*(IF(P124=\"Large\",'Fleets (Crews)'!$F$83,IF(P124=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE275*(IF(P124=\"Large\",'Fleets (Crews)'!$E$83,IF(P124=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[88,"Dissipaters - WRD3 - 2 - bottom of DSC-2",333,"325F",398,1,33,73,106,0,0,0,0,3430,10370,0,13800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333,"325F",398,1,1,{"$f":"ROUND(BE276*(IF(P125=\"Large\",'Fleets (Crews)'!$F$83,IF(P125=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":33},{"$f":"ROUND(BE276*(IF(P125=\"Large\",'Fleets (Crews)'!$E$83,IF(P125=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":73}]
[{"$f":"A126","v":89},{"$f":"IF(ISBLANK(B126),\"\",B126)","v":"CV-01 (reclamation)"},5176,{"$f":"IF(OR(ISBLANK(B126),C277=\"\"),\"\",BB277)","v":"325F"},{"$f":"IF(OR(ISBLANK(B126),C277=\"\"),\"\",IF(OR(ISBLANK(O126),ISBLANK(P126)),\"Ditch Info!\",BC277))","v":398},{"$f":"IF(OR(ISBLANK(B126),C277=\"\"),0,IF(OR(ISBLANK(O126),ISBLANK(P126)),\"Ditch Info!\",BD277))","v":13},{"$f":"IF(OR(ISBLANK(B126),C277=\"\",E277=\"Ditch Info!\"),0,BF277)","v":433},{"$f":"IF(OR(ISBLANK(B126),C277=\"\",E277=\"Ditch Info!\"),0,BG277)","v":952},{"$f":"IF(OR(ISBLANK(B126),C277=\"\",E277=\"Ditch Info!\"),0,IF(C277=0,\"\",SUM(G277:H277)))","v":1385},0,0,0,{"$f":"IF(OR(ISBLANK(U126),U126=\"None\"),0,IF(SUM(J277:L277)=0,\"\",SUM(J277:L277)))","v":0},0,0,0,{"$f":"IF(OR(ISBLANK(B126),ISBLANK(X126)),0,N277+O277+P277)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N126),ROUND(1.2*((BC126+(BC126+(2*BB126*M126)))/2*BB126*BA126)/27,CubesRounding),BE126)","v":5176},"325F",398,{"$f":"IF(OR(ISBLANK(B126),C277=\"\"),0,ROUND(BA277/BC277,HoursRounding))","v":13},13,{"$f":"ROUND(BE277*(IF(P126=\"Large\",'Fleets (Crews)'!$F$83,IF(P126=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":433},{"$f":"ROUND(BE277*(IF(P126=\"Large\",'Fleets (Crews)'!$E$83,IF(P126=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":952}]
[90,"CV-02 (reclamation)",4433,"325F",398,11,366,806,1172,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4433,"325F",398,11,11,{"$f":"ROUND(BE278*(IF(P127=\"Large\",'Fleets (Crews)'!$F$83,IF(P127=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":366},{"$f":"ROUND(BE278*(IF(P127=\"Large\",'Fleets (Crews)'!$E$83,IF(P127=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":806}]
[91,"PC-04",2533,"325F",398,6,200,439,639,0,0,0,0,31267,94516,0,125783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2533,"325F",398,6,6,{"$f":"ROUND(BE279*(IF(P128=\"Large\",'Fleets (Crews)'!$F$83,IF(P128=\"Medium\",'Fleets (Crews)'!$F$79,'Fleets (Crews)'!$F$75))),0)","v":200},{"$f":"ROUND(BE279*(IF(P128=\"Large\",'Fleets (Crews)'!$E$83,IF(P128=\"Medium\",'Fleets (Crews)'!$E$79,'Fleets (Crews)'!$E$75))),0)","v":439}]
[]
[null,null,{"$f":"IF(SUM(C188:C280)=0,0,SUM(C188:C280))","v":339764},null,null,{"$f":"IF(SUM(F188:F280)=0,0,SUM(F188:F280))","v":854},28442,62541,90983,0,0,0,0,3171539,9587206,0,12758745]
[]
[null,"Notes: LCM assumes 20% swell from ditch volume"]
[]
[]
["Diversion Ditches - Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[" "]
[null,"Description\n(required)","Surface \nArea","Revegetation Labor Cost","Revegetation\nEquipment\nCost","Revgetation Material        Cost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface\nArea","Equipment\nCost","Labor\nCost","Seed\nMix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","$","$","$","$","$","$","$"]
[{"$f":"A37","v":0},{"$f":"IF(ISBLANK(B37),\"\",B37)","v":""},{"$f":"IF(OR(C188=\"\",ISBLANK(B37)),\"\",IF(Metric,ROUND(Ac2Ha*BA290,2),BA290))","v":""},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37),C290=\"\"),0,BC290)","v":0},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37),C290=\"\"),0,BB290)","v":0},{"$f":"IF(OR(ISBLANK(B37),C290=\"\",ISERROR(BG290)),0,BG290)","v":0},{"$f":"IF(AND(D290=\"\",E290=\"\",F290=\"\"),0,SUM(D290:F290))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(((BC37+(2*(SQRT((BB37^2)+((BB37*M37)^2)))))*BA37)/43560,1)<0.1,0.1,ROUND(((BC37+(2*(SQRT((BB37^2)+((BB37*M37)^2)))))*BA37)/43560,1))","v":0.1},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37)),0,IF(BA290<1,SeedingEquipmentCost,ROUND(SeedingEquipmentCost*BA290,0)))","v":0},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37)),0,IF(BA290<1,SeedingLaborCost,ROUND(SeedingLaborCost*BA290,0)))","v":0},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37)),0,ROUND(INDEX(SeedMixArray,MATCH(Q37,SeedMixes,0),4)*C290,0))","v":0},{"$f":"IF(OR(R37=\"None\",ISBLANK(R37)),0,ROUND(INDEX(MulchArray,MATCH(R37,Mulches,0),4)*C290,0))","v":0},{"$f":"IF(OR(S37=\"None\",ISBLANK(S37)),0,ROUND(INDEX(FertilizerArray,MATCH(S37,Fertilizers,0),4)*C290,0))","v":0},{"$f":"IF(SUM(BD290:BF290)=0,\"\",SUM(BD290:BF290))","v":""},{"$f":"IF(OR(Q37=\"None\",ISBLANK(Q37)),0,ROUND(BB290+BC290+BG290,0))","v":0}]
[1,"EWRSP-1  - Diversion Channel, DC-1",0.5,423.14,423.14,218,{"$f":"IF(AND(D291=\"\",E291=\"\",F291=\"\"),0,SUM(D291:F291))","v":1064.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,423.14,423.14,218,0,0,{"$f":"IF(SUM(BD291:BF291)=0,\"\",SUM(BD291:BF291))","v":218},1064]
[2,"EWRSP-1  - Diversion Swale, DS-1",0.3,423.14,423.14,131,977.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,423.14,423.14,131,0,0,131,977]
[3,"EWRSP-1  - Toe Channel, TC-1",0.8,423.14,423.14,349,1195.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,423.14,423.14,349,0,0,349,1195]
[4,"EWRSP-1  - Toe Channel, TC-2",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[5,"EWRSP-1  - Haul Road Channel, HC-1",0.2,423.14,423.14,87,933.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,423.14,423.14,87,0,0,87,933]
[6,"EWRSP-2B - Top Surface Channel, TSC-1",0.1,423.14,423.14,44,890.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,44,0,0,44,890]
[7,"EWRSP-1 - Toe Channel, TC-3",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[8,"EWRSP-2B - Diversion Swale, DS-2",0.3,423.14,423.14,131,977.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,423.14,423.14,131,0,0,131,977]
[9,"EWRSP-4 - Top Surface Channel, TSC-2",0.6,423.14,423.14,262,1108.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,423.14,423.14,262,0,0,262,1108]
[10,"EWRSP-4 - Haul Road Channel, HC-2",0.5,423.14,423.14,218,1064.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,423.14,423.14,218,0,0,218,1064]
[11,"EWRSP-4 - Toe Channel, TC-4",0.5,423.14,423.14,218,1064.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,423.14,423.14,218,0,0,218,1064]
[12,"WRSP-1 - Diversion Swale, DS-3 - built during operations","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,"WRSP-1 - Diversion Swale, DS-4 - built during operations","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[14,"WRSP-1 - Diversion Channel, DC-2",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[15,"WRSP-1 - Top Surface Channel-3",0.6,423.14,423.14,262,1108.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,423.14,423.14,262,0,0,262,1108]
[16,"WRSP-1 - Bench Channel, BC-1",0.5,423.14,423.14,218,1064.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,423.14,423.14,218,0,0,218,1064]
[17,"WRSP-1 - Bench Channel, BC-2",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[18,"WRSP-1 - Bench Channel, BC-3",0.8,423.14,423.14,349,1195.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,423.14,423.14,349,0,0,349,1195]
[19,"WRSP-1 - Bench Channel, BC-4",0.6,423.14,423.14,262,1108.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,423.14,423.14,262,0,0,262,1108]
[20,"WRSP-1 - Haul Road Channel, HC-3",1.2,508,508,523,1539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,508,508,523,0,0,523,1539]
[21,"WRSP-2 and WRSP-3 - Diversion Swale, DS-5 - built during operations","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[22,"WRSP-2 and WRSP-3 - Diversion Swale, DS-6 - built during operations","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[23,"WRSP-2 and WRSP-3 - Diversion Swale, DS-7 - built during operations","",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[24,"WRSP-2 and WRSP-3 - Haul Road Channel, HC-4",1.2,508,508,523,1539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,508,508,523,0,0,523,1539]
[25,"WRSP-2 and WRSP-3 - Top Surface Channel, TSC-4",0.5,423.14,423.14,218,1064.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,423.14,423.14,218,0,0,218,1064]
[26,"WRSP-2 and WRSP-3 - Top Surface Channel, TSC-5",0.8,423.14,423.14,349,1195.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,423.14,423.14,349,0,0,349,1195]
[27,"WRSP-2 and WRSP-3 - Downslope Channel, DSC-1 - built with ACB",0.5,423.14,423.14,218,1064.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,423.14,423.14,218,0,0,218,1064]
[28,"WRSP-2 and WRSP-3 - Downslope Channel, DSC-2 - built with ACB",0.9,423.14,423.14,392,1238.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,423.14,423.14,392,0,0,392,1238]
[29,"WRSP-2 and WRSP-3 - Toe Channel, TC-5",1.1000000000000001,465,465,480,1410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,465,465,480,0,0,480,1410]
[30,"WRSP-2 and WRSP-3 - Toe Channel, TC-6",0.2,423.14,423.14,87,933.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,423.14,423.14,87,0,0,87,933]
[31,"WRSP-2 and WRSP-3 - Bench Channel, BC-5",0.8,423.14,423.14,349,1195.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,423.14,423.14,349,0,0,349,1195]
[{"$f":"A69","v":32},{"$f":"IF(ISBLANK(B69),\"\",B69)","v":"WRSP-2 and WRSP-3 - Bench Channel, BC-6"},{"$f":"IF(OR(C220=\"\",ISBLANK(B69)),\"\",IF(Metric,ROUND(Ac2Ha*BA322,2),BA322))","v":0.7},{"$f":"IF(OR(Q69=\"None\",ISBLANK(Q69),C322=\"\"),0,BC322)","v":423.14},{"$f":"IF(OR(Q69=\"None\",ISBLANK(Q69),C322=\"\"),0,BB322)","v":423.14},{"$f":"IF(OR(ISBLANK(B69),C322=\"\",ISERROR(BG322)),0,BG322)","v":305},1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(((BC69+(2*(SQRT((BB69^2)+((BB69*M69)^2)))))*BA69)/43560,1)<0.1,0.1,ROUND(((BC69+(2*(SQRT((BB69^2)+((BB69*M69)^2)))))*BA69)/43560,1))","v":0.7},{"$f":"IF(OR(Q69=\"None\",ISBLANK(Q69)),0,IF(BA322<1,SeedingEquipmentCost,ROUND(SeedingEquipmentCost*BA322,0)))","v":423.14},{"$f":"IF(OR(Q69=\"None\",ISBLANK(Q69)),0,IF(BA322<1,SeedingLaborCost,ROUND(SeedingLaborCost*BA322,0)))","v":423.14},{"$f":"IF(OR(Q69=\"None\",ISBLANK(Q69)),0,ROUND(INDEX(SeedMixArray,MATCH(Q69,SeedMixes,0),4)*C322,0))","v":305},{"$f":"IF(OR(R69=\"None\",ISBLANK(R69)),0,ROUND(INDEX(MulchArray,MATCH(R69,Mulches,0),4)*C322,0))","v":0},{"$f":"IF(OR(S69=\"None\",ISBLANK(S69)),0,ROUND(INDEX(FertilizerArray,MATCH(S69,Fertilizers,0),4)*C322,0))","v":0},305,{"$f":"IF(OR(Q69=\"None\",ISBLANK(Q69)),0,ROUND(BB322+BC322+BG322,0))","v":1151}]
[33,"WRSP-2 and WRSP-3 - Bench Channel, BC-7",1,423,423,436,1282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,423,423,436,0,0,436,1282]
[34,"WRSP-2 and WRSP-3 - Bench Channel, BC-8",1.2,508,508,523,1539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,508,508,523,0,0,523,1539]
[35,"WRSP-2 and WRSP-3 - Bench Channel, BC-9",1.1000000000000001,465,465,480,1410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,465,465,480,0,0,480,1410]
[36,"WRSP-2 and WRSP-3 - Bench Channel, BC-10",0.6,423.14,423.14,262,1108.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,423.14,423.14,262,0,0,262,1108]
[37,"WRSP-2 and WRSP-3 - Bench Channel, BC-11",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[38,"WRSP-2 and WRSP-3 - Bench Channel, BC-12",0.9,423.14,423.14,392,1238.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,423.14,423.14,392,0,0,392,1238]
[39,"WRSP-2 and WRSP-3 - Bench Channel, BC-13",1.2,508,508,523,1539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,508,508,523,0,0,523,1539]
[40,"WRSP-2 and WRSP-3 - Bench Channel, BC-14",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[41,"WRSP-2 and WRSP-3 - Bench Channel, BC-15",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[42,"WRSP-2 and WRSP-3 - Bench Channel, BC-16",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[43,"WRSP-2 and WRSP-3 - Bench Channel, BC-17",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[44,"WRSP-2 and WRSP-3 - Bench Channel, BC-18",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[45,"WRSP-2 and WRSP-3 - Bench Channel, BC-19",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[46,"WRSP-2 and WRSP-3 - Bench Channel, BC-20",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[47,"TSF - Downslope Channel, DSC-3 - built with ACB",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[48,"TSF - Downslope Channel, DSC-4 - built with ACB",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[49,"TSF - Downslope Channel, DSC-5 - built with ACB",0.5,423.14,423.14,218,1064.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,423.14,423.14,218,0,0,218,1064]
[50,"TSF - Top Surface Channel, TSC-6",2.9,1227,1227,1264,3718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9,1227,1227,1264,0,0,1264,3718]
[51,"TSF - Top Surface Channel, TSC-7",3.5,1481,1481,1526,4488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,1481,1481,1526,0,0,1526,4488]
[52,"TSF - Bench Channel, BC-21",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[53,"TSF - Bench Channel, BC-22",1.9,804,804,828,2436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,804,804,828,0,0,828,2436]
[54,"TSF - Bench Channel, BC-23",0.5,423.14,423.14,218,1064.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,423.14,423.14,218,0,0,218,1064]
[55,"TSF - Bench Channel, BC-24",1.5,635,635,654,1924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,635,635,654,0,0,654,1924]
[56,"TSF - Bench Channel, BC-25",1.8,762,762,785,2309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,762,762,785,0,0,785,2309]
[57,"TSF - Bench Channel, BC-26",1.6,677,677,698,2052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,677,677,698,0,0,698,2052]
[58,"TSF - Bench Channel, BC-27",0.9,423.14,423.14,392,1238.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,423.14,423.14,392,0,0,392,1238]
[59,"TSF - Bench Channel, BC-28",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[60,"TSF - Bench Channel, BC-29",1,423,423,436,1282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,423,423,436,0,0,436,1282]
[61,"TSF - Bench Channel, BC-30",1.2,508,508,523,1539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,508,508,523,0,0,523,1539]
[62,"TSF - Bench Channel, BC-31",1.3,550,550,567,1667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,550,550,567,0,0,567,1667]
[63,"TSF - Bench Channel, BC-32",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[{"$f":"A101","v":64},{"$f":"IF(ISBLANK(B101),\"\",B101)","v":"TSF - Bench Channel, BC-33"},{"$f":"IF(OR(C252=\"\",ISBLANK(B101)),\"\",IF(Metric,ROUND(Ac2Ha*BA354,2),BA354))","v":1.1000000000000001},{"$f":"IF(OR(Q101=\"None\",ISBLANK(Q101),C354=\"\"),0,BC354)","v":465},{"$f":"IF(OR(Q101=\"None\",ISBLANK(Q101),C354=\"\"),0,BB354)","v":465},{"$f":"IF(OR(ISBLANK(B101),C354=\"\",ISERROR(BG354)),0,BG354)","v":480},1410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(((BC101+(2*(SQRT((BB101^2)+((BB101*M101)^2)))))*BA101)/43560,1)<0.1,0.1,ROUND(((BC101+(2*(SQRT((BB101^2)+((BB101*M101)^2)))))*BA101)/43560,1))","v":1.1000000000000001},{"$f":"IF(OR(Q101=\"None\",ISBLANK(Q101)),0,IF(BA354<1,SeedingEquipmentCost,ROUND(SeedingEquipmentCost*BA354,0)))","v":465},{"$f":"IF(OR(Q101=\"None\",ISBLANK(Q101)),0,IF(BA354<1,SeedingLaborCost,ROUND(SeedingLaborCost*BA354,0)))","v":465},{"$f":"IF(OR(Q101=\"None\",ISBLANK(Q101)),0,ROUND(INDEX(SeedMixArray,MATCH(Q101,SeedMixes,0),4)*C354,0))","v":480},{"$f":"IF(OR(R101=\"None\",ISBLANK(R101)),0,ROUND(INDEX(MulchArray,MATCH(R101,Mulches,0),4)*C354,0))","v":0},{"$f":"IF(OR(S101=\"None\",ISBLANK(S101)),0,ROUND(INDEX(FertilizerArray,MATCH(S101,Fertilizers,0),4)*C354,0))","v":0},480,{"$f":"IF(OR(Q101=\"None\",ISBLANK(Q101)),0,ROUND(BB354+BC354+BG354,0))","v":1410}]
[65,"TSF - Bench Channel, BC-34",1.3,550,550,567,{"$f":"IF(AND(D355=\"\",E355=\"\",F355=\"\"),0,SUM(D355:F355))","v":1667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,550,550,567,0,0,{"$f":"IF(SUM(BD355:BF355)=0,\"\",SUM(BD355:BF355))","v":567},1667]
[66,"TSF - Bench Channel, BC-35",1.4,592,592,610,1794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,592,592,610,0,0,610,1794]
[67,"TSF - Bench Channel, BC-36",1.4,592,592,610,1794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4,592,592,610,0,0,610,1794]
[68,"TSF - Bench Channel, BC-37",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[69,"TSF - Bench Channel, BC-38",1.2,508,508,523,1539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,508,508,523,0,0,523,1539]
[70,"TSF - Bench Channel, BC-39",1.3,550,550,567,1667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,550,550,567,0,0,567,1667]
[71,"TSF - Bench Channel, BC-40",1.3,550,550,567,1667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,550,550,567,0,0,567,1667]
[72,"TSF - Bench Channel, BC-41",1.3,550,550,567,1667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,550,550,567,0,0,567,1667]
[73,"TSF - Bench Channel, BC-42",0.3,423.14,423.14,131,977.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,423.14,423.14,131,0,0,131,977]
[74,"TSF - Toe Channel, TC-7",2.2999999999999998,973,973,1003,2949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2999999999999998,973,973,1003,0,0,1003,2949]
[75,"TSF - Toe Channel, TC-8",1.7,719,719,741,2179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7,719,719,741,0,0,741,2179]
[76,"TSF - Toe Channel, TC-9",1.2,508,508,523,1539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,508,508,523,0,0,523,1539]
[77,"PLANT - Perimeter Channel, PC-2",1.9,804,804,828,2436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9,804,804,828,0,0,828,2436]
[78,"PLANT - Downslope Channel, DSC-6",0.1,423.14,423.14,44,890.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,44,0,0,44,890]
[79,"PLANT - Downslope Channel, DSC-7",0.2,423.14,423.14,87,933.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,423.14,423.14,87,0,0,87,933]
[80,"PLANT - Toe Channel, TC-10",0.4,423.14,423.14,174,1020.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,423.14,423.14,174,0,0,174,1020]
[81,"PIT - Perimeter Channel, PC-1",2.8,1185,1185,1221,3591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8,1185,1185,1221,0,0,1221,3591]
[82,"PIT - Haul Road Channel, HC-5 - built with ACB",6.1,2581,2581,2659,7821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1,2581,2581,2659,0,0,2659,7821]
[83,"Dissipaters - TSF - bottom of DSC-3",0.1,423.14,423.14,44,890.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,44,0,0,44,890]
[84,"Dissipaters - TSF - bottom of DSC-4",0.1,423.14,423.14,44,890.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,44,0,0,44,890]
[85,"Dissipaters - TSF - bottom of DSC-5",0.1,423.14,423.14,44,890.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,44,0,0,44,890]
[86,"Dissipaters - WRD1 - 1 - bottom of HC-3",0.1,423.14,423.14,44,890.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,44,0,0,44,890]
[87,"Dissipaters - WRD3 - 1 - bottom of DSC-1",0.1,423.14,423.14,44,890.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,44,0,0,44,890]
[88,"Dissipaters - WRD3 - 2 - bottom of DSC-2",0.1,423.14,423.14,44,890.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,423.14,423.14,44,0,0,44,890]
[{"$f":"A126","v":89},{"$f":"IF(ISBLANK(B126),\"\",B126)","v":"CV-01 (reclamation)"},1.4,{"$f":"IF(OR(Q126=\"None\",ISBLANK(Q126),C379=\"\"),0,BC379)","v":592},{"$f":"IF(OR(Q126=\"None\",ISBLANK(Q126),C379=\"\"),0,BB379)","v":592},{"$f":"IF(OR(ISBLANK(B126),C379=\"\",ISERROR(BG379)),0,BG379)","v":610},1794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(((BC126+(2*(SQRT((BB126^2)+((BB126*M126)^2)))))*BA126)/43560,1)<0.1,0.1,ROUND(((BC126+(2*(SQRT((BB126^2)+((BB126*M126)^2)))))*BA126)/43560,1))","v":1.4},592,592,610,0,0,610,{"$f":"IF(OR(Q126=\"None\",ISBLANK(Q126)),0,ROUND(BB379+BC379+BG379,0))","v":1794}]
[90,"CV-02 (reclamation)",1.2,508,508,523,1539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2,508,508,523,0,0,523,1539]
[91,"PC-04",0.7,423.14,423.14,305,1151.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,423.14,423.14,305,0,0,305,1151]
[]
[null,null,{"$f":"IF(SUM(C290:C382)=0,0,SUM(C290:C382))","v":79.599999999999937},{"$f":"IF(SUM(D290:D382)=0,0,SUM(D290:D382))","v":45528.559999999983},{"$f":"IF(SUM(E290:E382)=0,0,SUM(E290:E382))","v":45528.559999999983},{"$f":"IF(SUM(F290:F382)=0,0,SUM(F290:F382))","v":34702},{"$f":"IF(SUM(G290:G382)=0,0,SUM(G290:G382))","v":125759.11999999997}]
[]
[]
["Sediment/Evaporation Ponds - Construction/Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment Ponds"]
["Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83)",null,null,null,null,null,null,null,null,null,null,"Earthwork",null,null,"Liner (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Parameters"]
[null,"Description\n(required)","Regrading\nVolume","Sed/Evap Pond Equipment","Dozing\nDistance\n(see above)","Uncorrected\nDozer\nProductivity","Grade\nCorrection","Density\nCorrection","Excavating\nMaterial","Corrected\nProductivity","Total Dozer Hours","Total \nLabor \nCost","Total \nEquipment \nCost","Total Constr/ Regrading Cost","Liner Area","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nMaterial\nCost","Total Liner Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment","Pond/Berm \nVolume","Push Distance","Uncorrected\nDozer\nProductivity","Density Correction","Dozing Material","Job Efficiency","Altitude Deration","Corrected Productivity","Uncorrected Hours","Corrected Hours","Labor Cost","Equipment Cost","Final Pond Surface Area",null,null,"Liner checks"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$",{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},"$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu yd","ft","cy/hr",null,null,null,null,"cy/hr","hrs","hrs","$","$","acres","ft2"]
[{"$f":"A141","v":0},{"$f":"IF(ISBLANK(B141),\"\",B141)","v":""},{"$f":"IF(OR(ISBLANK(B141),BB390=0),\"\",IF(Metric,ROUND(CY_2_M3*BB390,0),BB390))","v":""},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),\"\",BA390)","v":""},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),\"\",IF(Metric,ROUND(Ft2M*BC390,0),BC390))","v":""},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),\"\",IF(OR(ISBLANK(C157),ISBLANK(D157),ISBLANK(E157)),\"Pond Info!\",IF(Metric,ROUND(CY_2_M3*BD390,0),BD390)))","v":""},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),\"\",IF(OR(ISBLANK(C157),ISBLANK(D157),ISBLANK(E157)),\"Pond Info!\",1))","v":""},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),\"\",IF(ISBLANK(D157),\"Material Type!\",IF(OR(ISBLANK(C157),ISBLANK(E157)),\"Pond Info!\",BE390)))","v":""},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),\"\",IF(ISBLANK(C157),\"Excavating Material!\",IF(OR(ISBLANK(D157),ISBLANK(E157)),\"Pond Info!\",BF390)))","v":""},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),\"\",IF(OR(ISBLANK(C157),ISBLANK(D157),ISBLANK(E157)),\"Pond Info!\",IF(Metric,ROUND(CY_2_M3*BI390,0),BI390)))","v":""},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),0,IF(OR(ISBLANK(C157),ISBLANK(D157),ISBLANK(E157)),\"Pond Info!\",BJ390))","v":0},{"$f":"IF(OR(ISBLANK(B141),C390=\"\",ISBLANK(E157)),0,IF(ISNA(BL390),0,BL390))","v":0},{"$f":"IF(OR(ISBLANK(B141),C390=\"\",ISBLANK(E157)),0,IF(ISNA(BM390),0,BM390))","v":0},{"$f":"IF(OR(ISBLANK(B141),C390=\"\"),0,IF(ISNA(BL390),\"\",SUM(L390:M390)))","v":0},{"$f":"IF(OR(ISBLANK(B141),ISBLANK(F157),F157=\"None\"),0,IF(Metric, Ft2_2_M2*BO390,BO390))","v":0},{"$f":"IF(OR(ISBLANK(B141),ISBLANK(F157),F157=\"None\"),0,O390*(FinishGradingLabor+CompactionLabor+INDEX(LinerInstallArray,MATCH(F157,LinerTypes,0),7)))","v":0},{"$f":"IF(OR(ISBLANK(B141),ISBLANK(F157),F157=\"None\"),0,O390*(FinishGradingEquip+CompactionEquip+INDEX(LinerInstallArray,MATCH(F157,LinerTypes,0),8)))","v":0},{"$f":"IF(OR(ISBLANK(B141),ISBLANK(F157),F157=\"None\"),0,IF(OR(BQ390=0,ISNA(BR390)),0,O390*INDEX(LinerInstallArray,MATCH(F157,LinerTypes,0),6)))","v":0},{"$f":"IF(OR(ISBLANK(F157),F157=\"None\"),0,SUM(P390:R390))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA157=0,0,INDIRECT(BA157&\"Dozer\"))","v":0},{"$f":"IF(ISBLANK(P141),ROUND(1.2*((BD141+(BD141+(2*BC141*BE141)))/2*BC141*BB141)/27,CubesRounding),BG141)","v":0},{"$f":"IF(BA141<TailingsMaxDozingDist,BA141,TailingsMaxDozingDist)","v":0},{"$f":"IF(ISBLANK(B141),0,IF(BB390=0,0,ROUND(HLOOKUP(INDIRECT(E157&\"Dozer\"),DozerProductionArray,13,FALSE)*BC390^HLOOKUP(INDIRECT(E157&\"Dozer\"),DozerProductionArray,14,FALSE),0)))","v":0},{"$f":"IF(ISBLANK(B141),0,VLOOKUP(D157,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B141),0,C157)","v":0},{"$f":"IF(ISBLANK(B141),0,Dozer_Job_Efficiency)","v":0},{"$f":"IF(BA157=0,0,IF(BB390=0,0,HLOOKUP(INDIRECT(E157&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B141),0,ROUND(BD390*BE390*BF390*BG390*Dozer_Operator,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B141),BB390=\"\",BB390=0),0,IF(BB390/BI390<1,1,ROUND(BB390/BI390,HoursRounding)))","v":0},{"$f":"IF(BJ390<1,1,BJ390)","v":1},{"$f":"IF(BA157=0,0,ROUND(BK390*INDIRECT(BA157&\"DozerLaborRate\"),0))","v":0},{"$f":"IF(BA157=0,0,ROUND(BK390*INDIRECT(BA157&\"DozerEquipRate\"),0))","v":0},{"$f":"IF(BF141=0,ROUND(((((BD141+(2*(SQRT((BC141^2)+((BC141*BE141)^2)))))*BB141)+(BA141*BB141))/43560),1),BF141)","v":0},{"$f":"BN390*43560","v":0},null,{"$f":"IF(ISBLANK(F157),0,IF(OR(ISERROR(MATCH(F157,LinerTypes,0)),INDEX(LinerInstallArray,MATCH(F157,LinerTypes,0),6)=\"\",ISERROR(INDEX(LinerInstallArray,MATCH(F157,LinerTypes,0),6))),0))","v":0},{"$f":"IF(ISBLANK(F157),0,MATCH(F157,LinerTypes,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C390:C391)=0,0,SUM(C390:C391))","v":0},null,null,null,null,null,null,null,{"$f":"IF(SUM(K390:K391)=0,0,SUM(K390:K391))","v":0},{"$f":"IF(SUM(L390:L391)=0,0,SUM(L390:L391))","v":0},{"$f":"IF(SUM(M390:M391)=0,0,SUM(M390:M391))","v":0},{"$f":"IF(SUM(N390:N391)=0,0,SUM(N390:N391))","v":0},null,{"$f":"IF(SUM(P390:P391)=0,0,SUM(P390:P391))","v":0},{"$f":"IF(SUM(Q390:Q391)=0,0,SUM(Q390:Q391))","v":0},{"$f":"IF(SUM(R390:R391)=0,0,SUM(R390:R391))","v":0},{"$f":"IF(SUM(S390:S391)=0,0,SUM(S390:S391))","v":0}]
[]
[null,"Notes: 1. Includes costs for finish grading and compaction (see Misc. Unit Costs)"]
[]
["Sediment/Evaporation Ponds - Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media"]
[" ",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Media Parameters",null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Growth Media Volume","Growth Media Fleet","Cycle Time","Haul Fleet Size","Fleet Productivity","Total\nFleet\nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total\nCover\nPlacement\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Time","Final Pond Surface Area","Volume","Fleet","GM material","distance to placement","fleet size"," Productivity\nFor Selected Fleet","Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Cycle Time","Number Scrapers Required","Fleet Productivity","Top Total Fleet Time","Top Equipment Cost","Top Labor Cost","Top Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,"min",null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","cu yd",null,null,"ft",null,"LCY/hr","%","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A141","v":0},{"$f":"IF(ISBLANK(B141),\"\",B141)","v":""},{"$f":"IF(OR(ISBLANK(B141),BC400=0),\"\",IF(Metric,ROUND(CY_2_M3*BC400,0),BC400))","v":""},{"$f":"IF(OR(ISBLANK(B141),C400=\"\",C400=0),\"\",IF(OR(ISBLANK(S141),ISBLANK(T141)),\"Haul Info\",IF(G157=0,\"Select Material\",IF(H157=0,\"Select Fleet\",IF(RIGHT(BD400,5)=\"Truck\",INDIRECT(BG400&\"Truck\")&\"/\"&INDIRECT(BG400&\"Loader\")&\"/\"&INDIRECT(BG400&\"TruckDozer\"),IF(BG400=\"Scraper\",HaulScraper&\"/\"&HaulScraperDozer&\"/\"&ScraperDozerDozer,IF(BG400=\"Tandem\",TandemScraper&\"/\"&TandemScraperDozer)))))))","v":""},{"$f":"IF(OR(ISBLANK(B141),C400=\"\",C400=0),\"\",IF(OR(ISBLANK(S141),ISBLANK(T141)),\"Haul Info\",IF(G157=0,\"Select Material\",IF(H157=0,\"Select Fleet\",BA400))))","v":""},{"$f":"IF(BC400=0,\"\",IF(ISBLANK(H157),\"Select Fleet\",IF(RIGHT(BD400,5)=\"Truck\",BU400,IF(BD400=\"Scraper Dozer\",CK400,IF(BD400=\"Tandem Scraper\",CZ400,\"\")))))","v":""},{"$f":"IF(OR(ISBLANK(B141),BC400=0),\"\",IF(ISBLANK(H157),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BH400,0),BH400)))","v":""},{"$f":"IF(BC400=0,0,IF(ISBLANK(H157),\"Select Fleet\",IF(RIGHT(BD400,5)=\"Truck\",BX400,IF(BD400=\"Scraper Dozer\",CM400,IF(BD400=\"Tandem Scraper\",DB400,\"\")))))","v":0},{"$f":"IF(OR(C400=\"\",ISBLANK(B141)),0,IF(RIGHT(BD400,5)=\"Truck\",BZ400,IF(BD400=\"Scraper Dozer\",CO400,IF(BD400=\"Tandem Scraper\",DD400,0))))","v":0},{"$f":"IF(OR(C400=\"\",ISBLANK(B141)),0,IF(RIGHT(BD400,5)=\"Truck\",BY400,IF(BD400=\"Scraper Dozer\",CN400,IF(BD400=\"Tandem Scraper\",DC400,0))))","v":0},{"$f":"IF(OR(ISBLANK(B141),BC400=0),0,SUM(I400:J400))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(RIGHT(BD400,5)=\"Truck\",BT400,IF(BD400=\"Scraper Dozer\",CI400,IF(BD400=\"Tandem Scraper\",CW400,0)))","v":0},{"$f":"IF(BF141=0,ROUND(((((BD141+(2*(SQRT((BC141^2)+((BC141*BE141)^2)))))*BB141)+(BA141*BB141))/43560),1),BF141)","v":0},{"$f":"IF(ISBLANK(Q141),ROUND((BB400*43560*(1/12)*BI141)/27,CubesRounding),BH141)","v":0},{"$f":"IF(OR(C400=0,ISBLANK(B141)),0,H157)","v":0},{"$f":"G157","v":0},{"$f":"BJ141","v":0},{"$f":"BB157","v":0},{"$f":"IF(RIGHT(BD400,5)=\"Truck\",BW400,IF(BD400=\"Scraper Dozer\",CL400,IF(BD400=\"Tandem Scraper\",DA400,0)))","v":0},{"$f":"ABS(BK141)","v":0},{"$f":"IF(BG400=0,0,ROUND(BF400/(INDEX(INDIRECT(BG400&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BG400&\"TruckLoadedWeight\"),0),MATCH(IF($BI400-INDIRECT(BG400&\"TruckRollingResistance\")<0,0,$BI400-INDIRECT(BG400&\"TruckRollingResistance\")),INDIRECT(BG400&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG400=0,0,ROUND(BF400/(INDEX(INDIRECT(BG400&\"TruckSpeedTable\"),MATCH($G157,HaulMaterials,0),MATCH(IF($BI400-INDIRECT(BG400&\"TruckRollingResistance\")<0,0,$BI400-INDIRECT(BG400&\"TruckRollingResistance\")),INDIRECT(BG400&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG400=0,0,ROUND(BF400/(INDEX(INDIRECT(BG400&\"TruckUHSpeedTable\"),MATCH(\"Empty\",INDIRECT(BG400&\"TruckLoadedWeight\"),0),MATCH(IF(BI400-INDIRECT(BG400&\"TruckRollingResistance\")<0,0,BI400+INDIRECT(BG400&\"TruckRollingResistance\")),INDIRECT(BG400&\"TruckUHSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BG400=0,0,ROUND(BF400/(INDEX(INDIRECT(BG400&\"TruckSpeedTable\"),MATCH(BE400,HaulMaterials,0),MATCH(IF(BI400-INDIRECT(BG400&\"TruckRollingResistance\")<0,0,BI400-INDIRECT(BG400&\"TruckRollingResistance\")),INDIRECT(BG400&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF($BK141>=0,BL400,BM400)","v":0},{"$f":"IF($BK141>=0,BK400,BJ400)","v":0},{"$f":"BN400+BO400","v":0},{"$f":"IF(BG400=0,0,INDIRECT(BG400&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BG400=0,0,INDIRECT(BG400&\"TruckManuverDump\"))","v":0},{"$f":"IF(BG400=0,0,INDIRECT(BG400&IF(INDIRECT(BG400&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I156),NOT(ISNUMBER(I156)),I156=\"\"),SUM(BP400:BS400),I156)","v":0},{"$f":"IF(BS400=0,0,IF(OR(ISBLANK(J157),J157=\"\"),IF((BT400-BS400)/BS400<=1,2,ROUNDUP((BT400-BS400)/BS400,0)),J157))","v":0},{"$f":"IF(BG400=0,0,ROUND((60/BT400)*INDIRECT(BB157&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BG400=0,0,ROUND(BU400*BV400*TruckOperator*INDIRECT(BB157&\"TruckJobEfficiency\")*INDIRECT(BB157&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(BW400=0,0,IF($BC400/BW400<1,1,ROUND($BC400/BW400,HoursRounding)))","v":0},{"$f":"IF(BG400=0,0,ROUND(BX400*((BU400*INDIRECT(BG400&\"TruckEquipRate\"))+INDIRECT(BG400&\"LoaderEquipRate\")+INDIRECT(BG400&\"TruckDozerEquipRate\")),0))","v":0},{"$f":"IF(BG400=0,0,ROUND(BX400*((BU400*INDIRECT(BG400&\"TruckLaborRate\"))+INDIRECT(BG400&\"LoaderLaborRate\")+INDIRECT(BG400&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"BY400+BZ400","v":0},{"$f":"ROUND(BF400/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BI400-HaulScraperRollingResistance<0,0,$BI400-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BE400=0,0,ROUND(BF400/(INDEX(HaulScraperSpeedTable,MATCH(BE400,HaulMaterials,0)+1,MATCH(IF($BI400-HaulScraperRollingResistance<0,0,$BI400-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BF400/(INDEX(HaulScraperUHSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF(BI400-HaulScraperRollingResistance<0,0,BI400+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BE400=0,0,ROUND(X400/(INDEX(HaulScraperUHSpeedTable,MATCH(BE400,HaulMaterials,0),MATCH(IF(BI400-HaulScraperRollingResistance<0,0,AY400+HaulScraperRollingResistance),HaulScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BK141>=0,CD400,CE400)","v":0},{"$f":"IF($BK141>=0,CC400,CB400)","v":0},{"$f":"CF400+CG400","v":0},{"$f":"IF(ISBLANK(B141),0,IF($C400=0,0,HaulScraperLoadTime+HaulScraperManuverSpread))","v":0},{"$f":"IF(OR(ISBLANK(I157),NOT(ISNUMBER(I157)),I157=\"\"),CH400+CI400,K155)","v":0},{"$f":"IF(CH400=0,0,IF(ISBLANK(J157),IF(TRUNC(CH400/CI400,0)<1,1,ROUND(CH400/CI400,0)+1),J157))","v":0},{"$f":"IF(OR(ISBLANK(B141),$C400=0),0,ROUND((60/CJ400*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*CK400,CubesRounding))","v":0},{"$f":"IF(CL400=0,0,IF($BC400/CL400<1,1,ROUND($BC400/CL400,HoursRounding)))","v":0},{"$f":"ROUND(CM400*((CK400*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0)","v":0},{"$f":"ROUND(CM400*((CK400*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0)","v":0},{"$f":"CN400+CO400","v":0},{"$f":"ROUND($BJ141/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BI400-TandemScraperRollingResistance<0,0,$BI400-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(BE400=0,0,ROUND(BF400/(INDEX(TandemScraperSpeedTable,MATCH(BE400,HaulMaterials,0)+1,MATCH(IF($BI400-TandemScraperRollingResistance<0,0,$BI400-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(BF400/(INDEX(TandemScraperUHSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF(BI400-TandemScraperRollingResistance<0,0,BI400+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2)","v":0},{"$f":"IF(BE400=0,0,ROUND(BF400/(INDEX(TandemScraperUHSpeedTable,MATCH(BE400,HaulMaterials,0),MATCH(IF(BI400-TandemScraperRollingResistance<0,0,BI400+TandemScraperRollingResistance),TandemScraperUphillSlopes,-1))*88),2))","v":0},{"$f":"IF($BK141>=0,CS400,CT400)","v":0},{"$f":"IF($BK141>=0,CR400,CQ400)","v":0},{"$f":"CU400+CV400","v":0},{"$f":"IF(OR(ISBLANK(B141),$C400=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(OR(ISBLANK(I157),NOT(ISNUMBER(I157)),I157=\"\"),CW400+CX400,I157)","v":0},{"$f":"IF(CW400=0,0,IF(ISBLANK(J157),IF(TRUNC(CW400/CX400,0)<2,2,TRUNC(CW400/CX400,0)+IF(MOD(TRUNC(CW400/CX400,0),2),1,0)),J157))","v":0},{"$f":"IF(OR(ISBLANK(B141),$C400=0),0,ROUND((60/CY400*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*TandemScraperAltitudeDeration)*CZ400,CubesRounding))","v":0},{"$f":"IF(DA400=0,0,IF($BC400/DA400<1,1,ROUND($BC400/DA400,HoursRounding)))","v":0},{"$f":"ROUND(DB400*((CZ400*TScraperEquipRate)+TScraperDozerEquipRate),0)","v":0},{"$f":"ROUND(DB400*((CZ400*TScraperLaborRate)+TScraperDozerLaborRate),0)","v":0},{"$f":"DC400+DD400","v":0}]
[]
[null,null,{"$f":"IF(SUM(C400:C401)=0,0,SUM(C400:C401))","v":0},null,null,null,null,{"$f":"IF(SUM(H400:H401)=0,0,SUM(H400:H401))","v":0},{"$f":"IF(SUM(I400:I401)=0,0,SUM(I400:I401))","v":0},{"$f":"IF(SUM(J400:J401)=0,0,SUM(J400:J401))","v":0},{"$f":"IF(SUM(K400:K401)=0,0,SUM(K400:K401))","v":0}]
[]
[]
["Sediment/Evaporation Ponds - Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium",null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,"Revegetation"]
[" ",null,null,null,null,null,null,"Scarifying Costs",null,null,"Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Parameters",null,null,null,null,null,"Grader Fleet",null,null,null,null,null,null,"Small Dozer"]
[null,"Description\n(required)","Surface\nArea","Average Long Dimension (ripping distance)","Area\nWidth","Ripping/ Scarifying Fleet","Scarifying/\nRipping\nHours","Scarifying/\nRipping\nLabor\nCosts","Scarifying/\nRipping \nEquipment \nCost","Total\nScarifying/\nRipping\nCosts","Revegetation\nLabor\nCost","Revegetation\nEquipment\nCost","Revgetation\nMaterial\nCost","Total\nRevegetation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Surface\nArea","Average long distance","Area Width","Ripping Fleet","Fleet Size","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost","No. passes","Total Distance","Uncorrected\nhours","Corrected\nhours","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres","ft","ft",null,null,null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$",null,"ft","hr","hr","$","$","$"]
[{"$f":"A141","v":0},{"$f":"IF(ISBLANK(B141),\"\",B141)","v":""},{"$f":"IF(OR(ISBLANK(B141),BB409=0),\"\",IF(Metric,ROUND(Ac2Ha*BB409,2),BB409))","v":""},{"$f":"IF(OR(ISBLANK(B141),ISBLANK(K141),K141=0,ISBLANK(C409)),\"\",IF(Metric,ROUND(Ft2M*BC409,0),BC409))","v":""},{"$f":"IF(OR(ISBLANK(B141),ISBLANK(J141),J141=0,ISBLANK(C409)),\"\",IF(Metric,ROUND(Ft2M*BD409,0),BD409))","v":""},{"$f":"IF(OR(ISBLANK(B141),BA409=\"\",BA409=\"No\"),\"\",IF(BE409=\"\",\"Select Fleet\",IF(RIGHT(BE409,5)=\"Dozer\",INDIRECT(\"Rip\"&BF409&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(OR(ISBLANK(B141),OR(ISBLANK(N157),N157=\"No\"),ISBLANK(O157)),0,IF(O157=\"Small Dozer\",BP409,IF(O157=\"Med Dozer\",BW409,IF(O157=\"Large Dozer\",CD409,BJ409))))","v":0},{"$f":"IF(OR(ISBLANK(B141),AND(OR(ISBLANK(N157),N157=\"No\"))),0,IF(OR(ISNUMBER(D409),ISNUMBER(G409)),IF(O157=\"Small Dozer\",BS409,IF(O157=\"Med Dozer\",BZ409,IF(O157=\"Large Dozer\",CG409,IF(ISBLANK(O157),0,BL409))))))","v":0},{"$f":"IF(OR(ISBLANK(B141),AND(OR(ISBLANK(N157),N157=\"No\"))),0,IF(OR(ISNUMBER(D409),ISNUMBER(G409)),IF(O157=\"Small Dozer\",BR409,IF(O157=\"Med Dozer\",BY409,IF(O157=\"Large Dozer\",CF409,IF(ISBLANK(O157),0,BK409))))))","v":0},{"$f":"IF(ISBLANK(B141),0,IF(OR(ISNUMBER(I409),ISNUMBER(H409)),I409+H409,\"\"))","v":0},{"$f":"IF(OR(K157=\"None\",ISBLANK(K157)),0,CK409)","v":0},{"$f":"IF(OR(K157=\"None\",ISBLANK(K157)),0,CJ409)","v":0},{"$f":"IF(OR(ISBLANK(B141),C409=\"\",ISERROR(CO409)),0,CO409)","v":0},{"$f":"IF(AND(K409=\"\",L409=\"\",M409=\"\"),0,SUM(K409:M409))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N157","v":0},{"$f":"IF(ISBLANK(O141),IF(ROUND(((((BD141+(2*(SQRT((BC141^2)+((BC141*BE141)^2)))))*BB141)+(BA141*BB141))/43560),1)<0.1,0.1,ROUND(((((BD141+(2*(SQRT((BC141^2)+((BC141*BE141)^2)))))*BB141)+(BA141*BB141))/43560),1)),BF141)","v":0.1},{"$f":"IF(BA141=0,0,IF(ISBLANK(BF141),MAX(BA141:BB141),(BF141*43560/BA141)))","v":0},{"$f":"MIN(BA141:BB141)","v":0},{"$f":"O157","v":0},{"$f":"BC157","v":0},{"$f":"ROUND(BD409/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BG409*BC409,0)","v":0},{"$f":"ROUND((BH409/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BG409*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(BI409<1,1,BI409)","v":1},{"$f":"IF(ISBLANK(B141),0,ROUND(BJ409*GraderRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B141),0,ROUND(BJ409*GraderRipLaborRate,0))","v":0},{"$f":"IF(ISBLANK(B141),0,BK409+BL409)","v":0},{"$f":"ROUND(BD409/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BN409*BC409,0)","v":0},{"$f":"ROUND((BO409/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BN409*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(BP409<1,1,BP409)","v":1},{"$f":"IF(ISBLANK(B141),0,ROUND(BQ409*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B141),0,ROUND(BQ409*SmallDozerRipLaborRate,0))","v":0},{"$f":"BR409+BS409","v":0},{"$f":"ROUND(BD409/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BU409*BC409,0)","v":0},{"$f":"ROUND((BV409/INDIRECT(RipMedDozer&\"RippingProd\"))+(BU409*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(BW409<1,1,BW409)","v":1},{"$f":"IF(ISBLANK(B141),0,ROUND(BX409*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B141),0,ROUND(BX409*MedDozerRipLaborRate,0))","v":0},{"$f":"BY409+BZ409","v":0},{"$f":"ROUND(BD409/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(CB409*BC409,)","v":0},{"$f":"ROUND((CC409/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CB409*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),HoursRounding)","v":0},{"$f":"IF(CD409<1,1,CD409)","v":1},{"$f":"IF(ISBLANK(B141),0,ROUND(CE409*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(ISBLANK(B141),0,ROUND(CE409*LargeDozerRipLaborRate,0))","v":0},{"$f":"CF409+CG409","v":0},null,{"$f":"IF(OR(K157=\"None\",ISBLANK(K157)),0,IF(BB409<1,SeedEquipSedFlat,ROUND(SeedEquipSedFlat*BB409,0)))","v":0},{"$f":"IF(OR(K157=\"None\",ISBLANK(K157)),0,IF(BB409<1,SeedLaborSedFlat,ROUND(SeedLaborSedFlat*BB409,0)))","v":0},{"$f":"IF(OR(K157=\"None\",ISBLANK(K157)),0,ROUND(INDEX(SeedMixArray,MATCH(K157,SeedMixes,0),4)*C409,0))","v":0},{"$f":"IF(OR(L157=\"None\",ISBLANK(L157),BB409=0),0,ROUND(INDEX(MulchArray,MATCH(L157,Mulches,0),4)*C409,0))","v":0},{"$f":"IF(OR(M157=\"None\",ISBLANK(M157)),0,ROUND(INDEX(FertilizerArray,MATCH(M157,Fertilizers,0),4)*C409,0))","v":0},{"$f":"SUM(CL409:CN409)","v":0},{"$f":"IF(OR(K157=\"None\",ISBLANK(K157)),0,ROUND(CJ409+CK409+CO409,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C409:C410)=0,0,SUM(C409:C410))","v":0},null,null,null,{"$f":"IF(SUM(G409:G410)=0,0,SUM(G409:G410))","v":0},0,0,0,0,0,0,0]

{"sheet":"Well Abandonment","index":23,"n_rows":63,"n_cols":83,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Well Abandonment"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Production, Dewatering, Infiltration Wells",{"$f":"Y28+AC28+AF28+AA28","v":0},{"$f":"Z28+AD28+AG28+AB28","v":0},{"$f":"AE28","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Monitoring Wells",{"$f":"U53+X53","v":0},{"$f":"V53+Y53","v":0},{"$f":"W53","v":0},{"$f":"SUM(C13:E13)","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":0},{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E12:E13)","v":0},{"$f":"SUM(F12:F13)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,CONCATENATE(\"<< In Nevada use \",IF(Metric,\"6m\",\"20ft\"),\" per NAC 534\"),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,CONCATENATE(\"<< In Nevada use \",IF(Metric,\"15m\",\"50ft\"),\" per NAC 534\"),\"\")","v":""}]
[null,null,"Well seal thickness:",5,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Seal:",{"$f":"IF(Metric,ROUND(M2Ft*Well_seal_thickness,0),Well_seal_thickness)","v":5}]
[null,null,"Minimum seal above groundwater table:",20,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Seal above groundwater:",{"$f":"IF(Metric,ROUND(M2Ft*Minimum_seal_above_groundwater_wells,0),Minimum_seal_above_groundwater_wells)","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"top of perf","length of perf"]
["Production, Dewatering and Infiltration Well Closure"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Number \nof\nHoles","Casing Diam","Average\nDepth(1)","Depth to First\nWater","Original\nStatic\nWater\nLevel","Top \nof \nSlotted\nCasing(2)","Blank Casing Below Top of Screen(2)","Type of Pump\n(if any)","Depth to Pump","Hole\nPlug\nMethod",{"$f":"IF(Metric,\"Casing\nVolume\nper m\",\n\"Casing \nVolume\nper ft\")","v":"Casing \nVolume\nper ft"},"Perforation \nLength (3,4)","Grout\nVolume \nper \nHole(4,5)","Cement Volume\nper \nHole(6)","Inert\nMedia \nVolume \nper \nHole(7)","Pump\nRemoval\nLabor\nCost","Pump\nRemoval\nEquip\nCost","Perf\nLabor\nCost","Perf\nEquip\nCost (8)","Grout +\nCement\nLabor \nCost(9)","Grout +\nCement\nEquip\nCost(9)","Grout + Cement\nMaterial\nCost","Inert \nMedia \nLabor\nCost(10)","Inert \nMedia Equip\nCost(9)","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing Diam","Average\nDepth(1)","Depth to First\nWater","Original\nStatic\nWater\nLevel","Top \nof \nSlotted\nCasing(2)","Blank Casing Below Top of Screen(2)","Depth to Pump","Confined/\nUnconfined","unconfined top of \nperf","Confined Top of Perf","Perforation\nLength","Casing \nVolume\nper foot ","top of \ngrout","Grout\nLength\nper Hole","Length of\nInert Media","Grout\nVolume \nper Hole(4)","Cement \nVolume\nper \nHole(5)","Inert\nMedia \nVolume \nper \nHole(6)","Perf\nHours\nper \nHole","Perf Tool Cost","Grout+Cement hours","Pump\nRemoval\nLabor\nCost","Pump\nRemoval\nEquip\nCost","Perf\nLabor\nCost","Perf\nEquip\nCost","Grout + \nCement\nMaterial\nCost","Grout +\nCement\nEquip\nCost(7)","Grout +\nCement\nLabor \nCost(7)","Inert \nMedia Equip\nCost(8)","Inert \nMedia \nLabor\nCost(8)","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select)",{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",{"$f":"IF(Metric,\"m3\",\"cf\")","v":"cf"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","ft bgs","ft bgs","ft bgs","ft bgs","ft","ft bgs",null,"(ft bgs)","(ft bgs)","(ft)","(cf)","(ft)","(ft)","(ft)","(cy)","(cy)","(cy)","(hrs)","($)","hr","($)","($)","($)","($)","($)","($)","($)","($)","($)","($)"]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($B26),\"\",IF(Metric,ROUND(Ft3_2_M3*BL26/Ft2M,3),BL26))","v":""},{"$f":"IF(OR(ISBLANK(B26),BK26=\"\"),\"\",IF(Metric,ROUND(Ft2M*BK26,0),BK26))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISERR(BP26),BP26=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*BP26,2),BP26))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISERR(BQ26),BQ26=\"\"),\"\",IF(Metric,ROUND(CY_2_M3*BQ26,2),BQ26))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISERR(BR26),BR26=0),\"\",IF(Metric,ROUND(CY_2_M3*BR26,2),BR26))","v":""},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($Q26),ISBLANK($R26),ISERR(BV26),BV26=0),0,BV26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($Q26),ISBLANK($R26),ISERR(BW26),BW26=0),0,BW26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(BX26),BX26=0),0,BX26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(BY26),BY26=0),0,BY26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CB26),CB26=0),0,CB26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CA26),CA26=0),0,CA26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(BZ26),BZ26=0),0,BZ26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CD26),CD26=0),0,CD26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISBLANK($S26),ISERR(CC26),CC26=0),0,CC26)","v":0},{"$f":"IF(OR(ISBLANK($B26),ISERR(CE26),CE26=0),0,CE26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(mm_2_in*K26,0),K26)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L26,0),L26)","v":0},0,0,0,0,{"$f":"IF(Metric,ROUND(M2Ft*R26,0),R26)","v":0},{"$f":"IF(BC26>BD26,\"Confined\",\"Unconfined\")","v":"Unconfined"},{"$f":"IF(BC26>=BB26,\"None Required\",IF(IF(BC26<BD26,BC26,BD26)-MinGWSealWells<MinGWSealWells,MinGWSealWells,IF(BC26<BD26,BC26,BD26)-MinGWSealWells))","v":"None Required"},{"$f":"IF(BC26>=BB26,\"None Required\",IF(BC26-MinGWSealWells<MinGWSealWells,MinGWSealWells,BC26-MinGWSealWells))","v":"None Required"},{"$f":"IF(BH26=\"Unconfined\",IF(OR(S26=\"none\",S26=\"Cement Plug\",S26=\"Top Plug\",BI26=\"None Required\"),0,IF(BE26-BI26<0,0,BE26-BI26)+BF26),IF(BJ26=\"None Required\",0,IF(BE26-BJ26<0,0,BE26-BJ26)+BF26))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(BA26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),ISBLANK(BA26)),0,ROUND((PI()*(BA26/12/2)^2),2))","v":0},{"$f":"IF(BH26=\"Unconfined\",IF(BD26>MinGWSealWells+SurfaceSealWells,IF(BD26>BB26,\"\",BD26-MinGWSealWells),SurfaceSealWells),IF(BC26>MinGWSealWells+SurfaceSealWells,BC26-MinGWSealWells,SurfaceSealWells))","v":5},{"$f":"IF(BM26=\"\",0,IF(BB26-BM26<=MinGWSealWells,0,BB26-BM26))","v":0},{"$f":"IF(BM26=\"\",BB26-SurfaceSealWells,IF(BM26<=MinGWSealWells,0,BM26-MinGWSealWells))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(BA26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),S26=\"none\",S26=\"Top Plug\",S26=\"Cement Plug\"),0,IF(S26=\"Grout Only\",ROUND((BB26-SurfaceSealWells)*BL26*2/27*J26,2),ROUND(2*BN26*BL26/27,1)))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(BA26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),S26=\"none\",S26=\"Top Plug\"),0,ROUND(SurfaceSealWells*BL26/27,1))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(J26),ISBLANK(BA26),ISBLANK(BK26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),S26=\"none\",S26=\"Top Plug\",S26=\"Grout Only\"),0,IF(S26=\"Cement Plug\",ROUND((BB26-SurfaceSealWells)*BL26/27*J26,2),ROUND(BL26*BO26/27,1)))","v":0},{"$f":"IF(OR(S26=\"none\",S26=\"Cement Plug\",S26=\"Top Plug\",BA26=0),0,ROUND(BK26/VLOOKUP(BA26,PerfProductivityArray,2),1))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(BK26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),BS26=0),0,PerfToolCost*J26*BK26)","v":0},{"$f":"IF(OR(ISBLANK(J26),S26=\"none\",S26=\"Top Plug\",S26=\"Cement Plug\"),0,IF(((BP26+BQ26)/GroutingProductivity)<1,ROUND(1+SetUpHrsDrillRig+(BB26/TremmiPipeIn),1),(BB26/TremmiPipeIn)+SetUpHrsDrillRig+ROUND((BP26+BQ26)/GroutingProductivity,1)))","v":0},{"$f":"IF(Q26=\"\",0,ROUND(J26*BG26*INDEX(PumpRemovalArray,MATCH(Q26,PumpRemovalList,0),7),0))","v":0},{"$f":"IF(Q26=\"\",0,ROUND(J26*BG26*INDEX(PumpRemovalArray,MATCH(Q26,PumpRemovalList,0),8),0))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(BK26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),BS26=0),0,IF(AND(ISNUMBER(BK26),BK26>0),ROUND(J26*HeavyDutyDrillLaborCost*(PerfSetupHrs+IF(BS26<1,1,BS26)),0),0))","v":0},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(BK26),ISBLANK(BB26),ISBLANK(BC26),ISBLANK(BD26),ISBLANK(BE26),ISBLANK(BF26),BS26=0),0,IF(AND(ISNUMBER(BK26),BK26>0),ROUND((J26*HeavyDutyDrillEquipCost*(PerfSetupHrs+IF(BS26<1,1,BS26)))+BT26,0),0))","v":0},{"$f":"IF(BP26=\"\",0,ROUND(J26*((BP26*BentoniteCost)+(BQ26*CementCost)),0))","v":0},{"$f":"IF(ISBLANK(B26),0,ROUND(J26*BU26*IF(BK26=0,GroutEquipCost,HeavyDutyDrillEquipCost),0))","v":0},{"$f":"IF(ISBLANK(B26),0,ROUND(J26*BU26*IF(BK26=0,GroutLaborCost,HeavyDutyDrillLaborCost),0))","v":0},{"$f":"IF(OR(ISBLANK(B26),S26=\"none\"),0,IF(BR26>1,ROUND(J26*BR26/CuttingsProduction*CuttingsEquipCost+IF(S26=\"Top Plug\",1,0),0),(1+SetUpHrsDrillRig)*CuttingsEquipCost*J26))","v":0},{"$f":"IF(OR(ISBLANK(B26),S26=\"none\"),0,IF(BR26>1,ROUND(J26*BR26/CuttingsProduction*CuttingsLaborCost+IF(S26=\"Top Plug\",1,0),0),(1+SetUpHrsDrillRig)*CuttingsLaborCost*J26))","v":0},{"$f":"IF(ISBLANK(B26),0,ROUND(SUM(BV26:CD26),0))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y26:Y27)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(SUM(AE26:AE27)),0,SUM(AE26:AE27))","v":0},{"$f":"SUM(AF26:AF27)","v":0},{"$f":"SUM(AG26:AG27)","v":0},{"$f":"SUM(AH26:AH27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA26/12*Ft2M","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND((PI()*(BA28/2)^2),3)","v":0},null,{"$f":"BN26/M2Ft","v":0},{"$f":"BO26/M2Ft","v":0},{"$f":"BL28*BN28*2","v":0},{"$f":"Well_seal_thickness*BL28","v":0},{"$f":"BO28*BL28","v":0}]
["(1)  For previously abandoned holes enter \"0\" for depth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL26*Ft3_2_M3","v":0}]
["(2)  Wells abandoned per Nevada Administrative Code (NAC 534.420).  Hole grouted and perforated from bottom to 50 feet (15.24m) above the top of the screen, or first water encountered or original static water level, depending on vertical hydraulic gradient and well construction parameters. Inert media (cuttings or alluvium) used from top of grout to top seal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL29*3.2808","v":0},null,{"$f":"BL32*BN28","v":0},{"$f":"BO28/M2Ft","v":0}]
["(3)  Perforation length = amount of blank casing below first water (for confined aquifers) or predicted recovered water table (unconfined aquifers) + 50 feet (15.24m) of blank casing above water table"]
["(4)  Assumes 50' (15.24m) sanitary seal at top of hole. Therefore, perforation and grouting only required to bottom of sanitary seal.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL29/Ft2M","v":0}]
["(5)  Assumes 100% loss to formation for grout (abandonite) for screened and perforated sections."]
["(6)  Assumes 10' (3m) top seal of cement in casing only. See note 4."]
["(7)  Inert material is cuttings or alluvium sourced locally."]
["(8)  Includes perforation tool wear cost/ft of perforation (see Productivty Sheet)."]
["(9)  See Productivity Sheet for hourly production. Minimum 1 hr per hole + fixed hours per hole for move and setup. If no perforation required, use standard drill rig."]
["(10)  See Productivity Sheet for hourly production. Minimum 1 hr per hole."]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Monitoring Well/Piezometer Closure"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Number\nof\nHoles","Casing\nDiam","Average\nDepth","Top\nof\nScreen(1)","Hole\nPlug\nMethod",{"$f":"IF(Metric,\"Casing\nVolume\nper m\",\n\"Casing \nVolume\nper ft\")","v":"Casing \nVolume\nper ft"},"Grout\nVolume/\nWell(2,3)","Cement\nVolume\nper \nHole(4)","Inert \nBackfill \nVolume \nper Hole(5)","Total\nGrouting \nHours/\nHole","Total\nInert Media\nHours/\nHole","Grout + \nCement\nLabor \nCost(6)","Grout + \nCement\nEquip\nCost(6)","Grout + \nCement\nMaterial \nCost","Inert\nMaterial\nLabor \nCost(7)","Inert\nMaterial\nEquip\nCost(7)","Total\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing\nDiam","Average\nDepth","Top\nof\nScreen(1)","Casing Vol \nper foot","Grout\nVolume/\nWell(2)","Cement\nVolume\nper \nHole(3)","Inert \nBackfill \nVolume \nper Hole(4)","Total Grout \nVolume \n(grout+cement\n+/-cutting vol)","Total Cuttings\nVolume\n(if needed)","Total\nGrouting \nHours/\nHole","Total\nInert \nHours/\nHole","Grout + \nCement\nMaterial \nCost","Grout + \nCement\nEquip\nCost(5)","Grout +\nCement\nLabor \nCost(5)","Inert\nMaterial\nEquip\nCost(6)","Inert\nMaterial\nLabor \nCost(6)","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",{"$f":"IF(Metric,\"m3\",\"ft3\")","v":"ft3"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"hrs","hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in","ft bgs","ft bgs","(cf)","(cy)","(cy)","(cy)",null,null,"(hr)","(hr)","($)","($)","($)","($)","($)","($)"]
[{"$f":"ROW(A51) - ROW($A$50)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK($B51),ISERR(BD51)),\"\",IF(Metric,ROUND(Ft3_2_M3*BD51/Ft2M,3),BD51))","v":""},{"$f":"IF(OR(ISBLANK($B51),ISERR(BE51),BH51=0,N51=\"Cement Plug\",N51=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BE51,2),BE51))","v":""},{"$f":"IF(OR(ISBLANK($B51),ISERR(BF51),BH51=0,N51=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BF51,2),BF51))","v":""},{"$f":"IF(OR(ISBLANK($B51),ISERR(BG51),BG51=0,N51=\"Top Plug\",N51=\"none\"),\"\",IF(Metric,ROUND(CY_2_M3*BG51,3),BG51))","v":""},{"$f":"IF(OR(ISBLANK($B51),ISERR(BJ51),BE51=0),0,BJ51+SetUpHrsPumpRig)","v":0},{"$f":"IF(OR(ISBLANK($B51),ISERR(BK51),BK51=0),0,BK51+SetUpHrsPumpRig)","v":0},{"$f":"IF(OR(ISBLANK($N51),ISBLANK($B51),ISERR(BN51),BN51=0),0,IF(SUM(BL51:BP51)<100,(BN51/SUM(BL51:BP51))*100,BN51))","v":0},{"$f":"IF(OR(ISBLANK($N51),ISBLANK($B51),ISERR(BM51),BM51=0),0,IF(SUM(BL51:BP51)<100,(BM51/SUM(BL51:BP51))*100,BM51))","v":0},{"$f":"IF(OR(ISBLANK($N51),ISBLANK($B51),ISERR(BL51),BL51=0),0,IF(SUM(BL51:BP51)<100,(BL51/SUM(BL51:BP51))*100,BL51))","v":0},{"$f":"IF(OR(ISBLANK($B51),ISERR(BP51),BP51=0),0,IF(SUM(BL51:BP51)<100,(BP51/SUM(BL51:BP51))*100,BP51))","v":0},{"$f":"IF(OR(ISBLANK($B51),ISERR(BO51),BO51=0),0,IF(SUM(BL51:BP51)<100,(BO51/SUM(BL51:BP51))*100,BO51))","v":0},{"$f":"IF(OR(ISBLANK($B51),ISBLANK($N51),ISERR(BQ51),BQ51=0),0,BQ51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(mm_2_in*K51,0),K51)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*L51,0),L51)","v":0},0,{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BA51)),0,ROUND((PI()*(BA51/12/2)^2),2))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BA51),ISBLANK(BB51),ISBLANK(BC51),N51=\"none\",N51=\"Top Plug\",N51=\"Cement Plug\"),0,IF(AND(BB51<=BC51,N51<>\"Grout Only\"),0,IF(OR(BC51<=SurfaceSealWells,N51=\"Grout Only\"),ROUND((BD51*(BB51-SurfaceSealWells))/27*1.25,2),ROUND(1.25*BD51*(BB51-BC51+MinGWSealWells)/27,2))))","v":0},{"$f":"IF(OR(ISBLANK(B51),N51=\"none\",N51=\"Top Plug\",N51=\"\"),0,ROUND(SurfaceSealWells*BD51/27*1.25,2))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BC51),N51=\"Grout Only\"),0,IF(BC51<=MinGWSealWells+SurfaceSealWells,0,ROUND((BC51-MinGWSealWells-SurfaceSealWells)*BD51/27,2)))","v":0},{"$f":"IF(OR(N51=\"none\",N51=\"\"),0,IF(N51=\"Grout + Backfill\",BE51+BF51,IF(N51=\"Grout Only\",BE51+BF51,IF(N51=\"Cement Plug\",BF51,0))))","v":0},{"$f":"IF(OR(N51=\"Grout Only\",N51=\"none\",N51=\"\"),0,IF(N51=\"Top Plug\",1,IF(N51=\"Cement Plug\",ROUND((BB51-SurfaceSealWells)*BD51/27*J51,2),IF(N51=\"Grout + Backfill\",BG51))))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BA51),ISBLANK(BB51),ISBLANK(BC51),AND(BE51=0,BH51=0)),0,IF((BH51)/GroutingProductivity<1,ROUND(1+(L51/TremmiPipeIn),1),ROUND(((BH51)/GroutingProductivity)+(L51/TremmiPipeIn),1)))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(BA51),ISBLANK(BB51),ISBLANK(BC51),BI51=0),0,IF(BI51/CuttingsProduction<1,1,ROUND(BI51/CuttingsProduction,1)))","v":0},{"$f":"IF(ISBLANK(B51),0,ROUND(J51*((BE51*BentoniteCost)+(BF51*CementCost)),0))","v":0},{"$f":"IF(OR(ISBLANK(B51),BE51=0),0,ROUND(J51*(BJ51+SetUpHrsPumpRig)*GroutEquipCost,0))","v":0},{"$f":"IF(OR(ISBLANK(B51),BE51=0),0,ROUND(J51*(BJ51+SetUpHrsPumpRig)*GroutLaborCost,0))","v":0},{"$f":"IF(OR(ISBLANK(B51),N51=\"None\"),0,IF(BE51=0,ROUND(J51*(BK51+SetUpHrsPumpRig)*CuttingsEquipCost,0),ROUND(J51*BK51*GroutEquipCost,0)))","v":0},{"$f":"IF(OR(ISBLANK(B51),N51=\"None\"),0,IF(BE51=0,ROUND(J51*(BK51+SetUpHrsPumpRig)*CuttingsLaborCost,0),ROUND(J51*BK51*GroutLaborCost,0)))","v":0},{"$f":"IF(OR(ISBLANK(B51),N51=\"None\",J51=0),0,IF(SUM(BL51:BP51)/J51<100,ROUND(J51*100,0),ROUND(SUM(BL51:BP51),0)))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U51:U52)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA51/12*Ft2M","v":0},null,null,null,null,null,{"$f":"ROUND((BC51-MinGWSealWells-SurfaceSealWells)*BD51/27,2)","v":0}]
["Wells abandoned per NAC 534.420 with bentonite grout placed to 50 feet above the top of the screen (see note 1)."]
["(1)  Assumes top of screen is at or above the static water level (in unconfined aquifers) or the depth of first water encountered (in confined aquifers). "]
["(2)  Assumes 25% loss to formation for grouting"]
["(3)  Grouting only required to 50' (15.24m) above the top of screen because monitor wells are constructed with a seal in the annular space."]
["(4)  Assumes top 10' (3m) plugged with cement."]
["(5)  Assumes hole plugged with inert material (cuttings or alluvium) above grout up to cement surface plug."]
["(6)  See Productivity Sheet for hourly production. Minimum 1 hr per hole + fixed hours per hole for move and setup (see Productivty Sheet)."]
["(7)  See Productivity Sheet for hourly production. Minimum 1 hr per hole."]
[]
[null,"Notes:"]

{"sheet":"Waste Disposal","index":24,"n_rows":138,"n_cols":95,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Waste Disposal - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Solid Waste - On Site",{"$f":"IF(J115=\"\",0,J115)","v":264},{"$f":"IF(K115=\"\",0,K115)","v":1221},"N/A",{"$f":"SUM(C13:E13)","v":1485}]
[null,"Solid Waste - Off Site",null,null,null,{"$f":"IF(I115=\"\",0,I115)","v":0}]
[null,"Solid Waste Total",{"$f":"SUM(C13:C14)","v":264},{"$f":"SUM(D13:D14)","v":1221},{"$f":"SUM(E13:E14)","v":0},{"$f":"SUM(F13:F14)","v":1485}]
[null,"Hazardous Materials",null,null,null,{"$f":"J126","v":2516}]
[null,"Hydrocarbon Contaminated Soils",{"$f":"H138","v":34},{"$f":"I138","v":87},{"$f":"E138+F138+G138","v":2425},{"$f":"SUM(C17:E17)","v":2546}]
[null,"TOTALS",{"$f":"SUM(C15:C17)","v":298},{"$f":"SUM(D15:D17)","v":1308},{"$f":"SUM(E15:E17)","v":2425},{"$f":"SUM(F15:F17)","v":6547}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[]
["Waste Disposal - User Input - Solid Waste"]
[null,null,null,null,null,null,null,null,null," ",null,null,"Landfill (Bulk) Disposal",null,null,"Dumpster",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Waste"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Waste\nType","Disposal\nMethod","Quantity","Distance\nto Landfill","Slope to \nLandfill","Number\nof\nTrucks","Months\nDumpster\nRental",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quanity","Disposal Site","Distance"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade","(user override)","months",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy",null,"ft"]
[{"$f":"ROW(A33) - ROW($A$32)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N33)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L33),0,IF(Metric,ROUND(M3_2_CY*L33,0),L33))","v":0},{"$f":"K33","v":0},{"$f":"IF(ISBLANK(M33),0,IF(Metric,ROUND(M2Ft*M33,2),M33))","v":0}]
[{"$f":"ROW(A34) - ROW($A$32)-1","v":1},"Solid waste",null,null,"Waste Disposal","Active Closure",null,null,"FA","Process - Other","Landfill (bulk)",{"$f":"'User 26 Waste Quantities'!C29","v":337},5000,-5,null,null,{"$f":"IF(ABS(N34)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L34),0,IF(Metric,ROUND(M3_2_CY*L34,0),L34))","v":337},{"$f":"K34","v":"Landfill (bulk)"},{"$f":"IF(ISBLANK(M34),0,IF(Metric,ROUND(M2Ft*M34,2),M34))","v":5000}]
[2,"Demolition debris - see note below",null,null,"Waste Disposal","Active Closure",null,null,"FA","Process - Other","Landfill (bulk)",0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L35),0,IF(Metric,ROUND(M3_2_CY*L35,0),L35))","v":0},"Landfill (bulk)",{"$f":"IF(ISBLANK(M35),0,IF(Metric,ROUND(M2Ft*M35,2),M35))","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"For solid waste quantities, see User 26."]
[null,"Demolition debris haulage is included in \"Foundations & Buildings.\" By default, the RSMeans crew includes dump trucks employed during the time the rest of the demolition fleet is operating."]
[null,"The dump trucks' share in demolition costs are provided in User 14."]
[]
[]
[]
["Waste Disposal - User Input - Hazardous Materials"]
[" ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haz Mat"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Waste\nType","Container\nType","Vacuum\nTruck\nSize","Liquid\nQuantity","Soild\nQuantity","One Way\nTravel\nDistance to\nDisposal Site","One Way\nTravel Time to \nDisposal Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Type","Material Type","Liquid Quanity","Solid Quanity","Distqance to disposal site"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)","(select)",{"$f":"IF(Metric,\"litres\",\"gallons\")","v":"gallons"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},"hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal","cy","mi"]
[{"$f":"ROW(A51) - ROW($A$50)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J51","v":0},{"$f":"IF(ISBLANK(K51),0,LEFT(K51,5))","v":0},{"$f":"IF(ISBLANK(M51),0,IF(Metric,ROUND(Liters2Gal*M51,0),M51))","v":0},{"$f":"IF(ISBLANK(N51),0,IF(Metric,ROUND(M3_2_CY*N51,0),N51))","v":0},{"$f":"IF(ISBLANK(O51),0,IF(Metric,ROUND(Km2Mi*O51,0),O51))","v":0}]
[{"$f":"ROW(A52) - ROW($A$50)-1","v":1},"Laboratory Wastes",null,null,"Waste Disposal","Active Closure",null,null,"FA","Process - Other","Liquid 55-gal drum","Small (2,200 gal)",{"$f":"3*55","v":165},null,120,{"$f":"O52/50","v":2.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J52","v":"Process - Other"},{"$f":"IF(ISBLANK(K52),0,LEFT(K52,5))","v":"Liqui"},{"$f":"IF(ISBLANK(M52),0,IF(Metric,ROUND(Liters2Gal*M52,0),M52))","v":165},{"$f":"IF(ISBLANK(N52),0,IF(Metric,ROUND(M3_2_CY*N52,0),N52))","v":0},{"$f":"IF(ISBLANK(O52),0,IF(Metric,ROUND(Km2Mi*O52,0),O52))","v":120}]
[2,"Reagent Wastes (see User 26)",null,null,"Waste Disposal","Active Closure",null,null,"FA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(ISBLANK(M53),0,IF(Metric,ROUND(Liters2Gal*M53,0),M53))","v":0},{"$f":"IF(ISBLANK(N53),0,IF(Metric,ROUND(M3_2_CY*N53,0),N53))","v":0},{"$f":"IF(ISBLANK(O53),0,IF(Metric,ROUND(Km2Mi*O53,0),O53))","v":0}]
[]
[]
[null,"Notes:"]
[null,"    1. Use Other Demo & Equip Removal Sheet for tank removal"]
[null,"Quantities at closure assumed."]
[null,"Disposal in or near El Paso."]
[]
[]
[]
[]
["Waste Disposal - User Input - Hydrocarbon Contaminated Soils"]
[" ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Waste\nType","Disposal\nMethod","Quantity","Travel\nDistance to \nOffsite\nDisposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Quanity","Distqance to disposal site"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy","mi"]
[{"$f":"ROW(A68) - ROW($A$67)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L68),0,IF(Metric,ROUND(M3_2_CY*L68,0),L68))","v":0},{"$f":"IF(ISBLANK(M68),0,IF(Metric,ROUND(Km2Mi*M68,0),M68))","v":0}]
[{"$f":"ROW(A69) - ROW($A$67)-1","v":1},"Residual PCS",null,null,"Waste Disposal",null,null,null,"FA","Waste Mgmt & Disposal","On site",100,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L69),0,IF(Metric,ROUND(M3_2_CY*L69,0),L69))","v":100},{"$f":"IF(ISBLANK(M69),0,IF(Metric,ROUND(Km2Mi*M69,0),M69))","v":1}]
[{"$f":"ROW(A70) - ROW($A$67)-1","v":2},"Used oils (see User 26)",null,null,"Waste Disposal",null,null,null,"FA","Waste Mgmt & Disposal","Off site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L70),0,IF(Metric,ROUND(M3_2_CY*L70,0),L70))","v":0},{"$f":"IF(ISBLANK(M70),0,IF(Metric,ROUND(Km2Mi*M70,0),M70))","v":0}]
[3,"Used hydraulic fluids (see User 26)",null,null,"Waste Disposal",null,null,null,"FA","Waste Mgmt & Disposal","Off site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L71),0,IF(Metric,ROUND(M3_2_CY*L71,0),L71))","v":0},{"$f":"IF(ISBLANK(M71),0,IF(Metric,ROUND(Km2Mi*M71,0),M71))","v":0}]
[]
[]
[null,"Notes:"]
[null,"    1. Use Yards or Landfills Sheets for bioremediation facility reclamation"]
[null,{"$f":"CONCATENATE(B69,\" quantities assumed.\")","v":"Residual PCS quantities assumed."}]
[null,"Off-site disposal at Las Cruces (see User 26)."]
[]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Waste Disposal - Assumptions & Calculations"}]
[]
[null,"Solid Waste Disposal"]
[]
[null,"Off site disposal assumes use of average rolloff dumpster [30 cy (m3), 10 ton (tonne)]"]
[null,"On site disposal assumes use of small loader/truck fleet for haulage"]
[null,"Average density for on site disposal = 2,600 lb/cy (1,540 kg/m3)"]
[null,"For on site disposal only 1 truck is required unless total truck hours > 8, only 2 trucks unless total truck hours are > 16"]
[]
[null,"Hazardous Materials Disposal"]
[]
[null,"Assumes all hazardous materials are known"]
[null,"Enter EITHER solid or liquid quantity each line. "]
[null,"If container type = 55 gallon (200 liter) drum then solid waste hauling costs apply"]
[null,"Average density for solids assumed to be 2,600 lb/cy (1,540 kg/m3)"]
[null,"Vacuum truck sizes: small = 2,200 gal (~8,300 litres), large = 5,000 gal (~19,000 litres)"]
[null,"Vacuum truck on site for 4 hours for each load"]
[]
[null,"Hydrocarbon Contaminated Soils Disposal"]
[]
[null,"Assumes all hazardous materials are known"]
[null,"On site disposal assumes biopad treatment"]
[null,"Exavation productivity =45 cy./hr (35 m3/hr) (Means Heavy Construction, 2006: 02315-424-0360)"]
[]
[]
[]
["Waste Disposal - Solid Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off Site",null,null,null,null,null,null,"On Site"]
[" ",null,null,null,null,null,null,null,"Off-Site","On-Site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","Waste\nVolume","Number\nof Off Site\nDumpster\nLoads","Landfill Fleet Equipment","Landfill\nFleet \nProductivity","Number of Trucks","Total \nFleet \nHours","Total \nDumpster \nCost","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nWaste \nDisposal \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number\nof\nDumpster\nLoads","Delivery\nCost","Haul\nCost","Rent\nCost","Disposal\nFees","Disposal\nFees",null,"Absolute grade","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","number of\nloads","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#","$","$","$","$","$",null,"%","min","min","min","min","min","min","min","min","min","min","min",null,null,"BCY/hr","BCY/hr","hrs","$","$","$"]
[{"$f":"A33","v":0},{"$f":"IF(ISBLANK(B33),\"\",B33)","v":""},{"$f":"IF(ISBLANK(B33),\"\",L33)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(K33),K33=\"Landfill (bulk)\"),\"\",BA111)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C111),K33=\"Dumpster\"),\"\",SmallTruck)","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C111),K33=\"Dumpster\"),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BW111,0),BW111)))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C111),K33=\"Dumpster\"),\"\",IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Enter Data!\",BU111))","v":""},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C111),K33=\"Dumpster\"),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),\"Enter Data!\",BX111))","v":0},{"$f":"IF(OR(ISBLANK(B33),K33=\"Landfill (bulk)\",D111=\"\"),0,ROUND(BF111,0))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C111),K33=\"Dumpster\"),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),0,BZ111))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C111),K33=\"Dumpster\"),0,IF(OR(ISBLANK(M33),ISBLANK(N33)),0,BY111))","v":0},{"$f":"IF(OR(ISBLANK(B33),ISBLANK(C111),AND(J111=\"\",K111=\"\")),0,SUM(I111:K111))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K33=\"Landfill (bulk)\",ISBLANK(P33),P33=0),0,ROUNDUP(BA33/30,0))","v":0},{"$f":"IF(K33=\"Landfill (bulk)\",0,ROUND(BA111*DumpsterDelivery,0))","v":0},{"$f":"IF(K33=\"Landfill (bulk)\",0,ROUND(BA111*DumpsterHaul,0))","v":0},{"$f":"IF(ISBLANK(K33),0,IF(K33=\"Landfill (bulk)\",0,ROUND(P33*DumpsterRent*D111,0)))","v":0},{"$f":"IF(K33=\"Landfill (bulk)\",0,ROUND(BA111*DumpsterTons*DumpsterFee,0))","v":0},{"$f":"IF(L33=\"Landfill (bulk)\",0,SUM(BB111:BE111))","v":0},null,{"$f":"ABS(N33)","v":0},{"$f":"ROUND($BC33/(INDEX(SmallTruckSpeedTable,MATCH(\"Empty\",SmallTruckLoadedWeight,0),MATCH(IF($BH111-SmallTruckRollingResistance<0,0,$BH111-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BC33/(INDEX(SmallTruckSpeedTable,MATCH(\"Limestone - Broken\",HaulMaterials,0),MATCH(IF($BH111-SmallTruckRollingResistance<0,0,$BH111-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND((BC33/VLOOKUP(BH111+SmallTruckRollingResistance,SmallTruckUHEmptyArray,8,1))^(1/VLOOKUP(BH111+SmallTruckRollingResistance,SmallTruckUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BC33/VLOOKUP(BH111+SmallTruckRollingResistance,SmallTruckUHLoadedArray,8,1))^(1/VLOOKUP(BH111+SmallTruckRollingResistance,SmallTruckUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(N33>=0,BK111,BL111)","v":0},{"$f":"IF(N33>=0,BJ111,BI111)","v":0},{"$f":"BM111+BN111","v":0},{"$f":"SmallTruckManuverLoad","v":0.7},{"$f":"SmallTruckManuverDump","v":1.1000000000000001},{"$f":"IF(SmallFltLoader=\"Shovel\",SmallShovelTimetoFillTruck,SmallLoaderTimetoFillTruck)","v":2.1},{"$f":"BO111+BP111+BQ111+BR111","v":3.9000000000000004},{"$f":"ROUNDUP(BA33/SmallTruckAvgCapacity,0)","v":0},{"$f":"IF(ISBLANK(O33),IF(BA33/BV111<8,1,IF(BA33/BV111<16,2,(ROUNDUP((BS111-BR111)/BR111,0)))),O33)","v":1},{"$f":"ROUND((60/BS111)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":258},{"$f":"BU111*BV111","v":258},{"$f":"IF(ROUND(BA33/BW111,1)<1,1,ROUND(BA33/BW111,1))","v":1},{"$f":"ROUND(IF(BX111<1,1,BX111)*((BU111*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":382},{"$f":"ROUND(IF(BX111<1,1,BX111)*((BU111*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":83},{"$f":"BY111+BZ111","v":465}]
[{"$f":"A34","v":1},{"$f":"IF(ISBLANK(B34),\"\",B34)","v":"Solid waste"},{"$f":"IF(ISBLANK(B34),\"\",L34)","v":337},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(K34),K34=\"Landfill (bulk)\"),\"\",BA112)","v":""},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C112),K34=\"Dumpster\"),\"\",SmallTruck)","v":"730C2"},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C112),K34=\"Dumpster\"),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BW112,0),BW112)))","v":105},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C112),K34=\"Dumpster\"),\"\",IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Data!\",BU112))","v":1},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C112),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),\"Enter Data!\",BX112))","v":3.2},{"$f":"IF(OR(ISBLANK(B34),K34=\"Landfill (bulk)\",D112=\"\"),0,ROUND(BF112,0))","v":0},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C112),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,BZ112))","v":264},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C112),K34=\"Dumpster\"),0,IF(OR(ISBLANK(M34),ISBLANK(N34)),0,BY112))","v":1221},{"$f":"IF(OR(ISBLANK(B34),ISBLANK(C112),AND(J112=\"\",K112=\"\")),0,SUM(I112:K112))","v":1485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K34=\"Landfill (bulk)\",ISBLANK(P34),P34=0),0,ROUNDUP(BA34/30,0))","v":0},{"$f":"IF(K34=\"Landfill (bulk)\",0,ROUND(BA112*DumpsterDelivery,0))","v":0},{"$f":"IF(K34=\"Landfill (bulk)\",0,ROUND(BA112*DumpsterHaul,0))","v":0},{"$f":"IF(ISBLANK(K34),0,IF(K34=\"Landfill (bulk)\",0,ROUND(P34*DumpsterRent*D112,0)))","v":0},{"$f":"IF(K34=\"Landfill (bulk)\",0,ROUND(BA112*DumpsterTons*DumpsterFee,0))","v":0},{"$f":"IF(L34=\"Landfill (bulk)\",0,SUM(BB112:BE112))","v":0},null,{"$f":"ABS(N34)","v":5},{"$f":"ROUND($BC34/(INDEX(SmallTruckSpeedTable,MATCH(\"Empty\",SmallTruckLoadedWeight,0),MATCH(IF($BH112-SmallTruckRollingResistance<0,0,$BH112-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":1.62},{"$f":"ROUND(BC34/(INDEX(SmallTruckSpeedTable,MATCH(\"Limestone - Broken\",HaulMaterials,0),MATCH(IF($BH112-SmallTruckRollingResistance<0,0,$BH112-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":1.62},{"$f":"ROUND((BC34/VLOOKUP(BH112+SmallTruckRollingResistance,SmallTruckUHEmptyArray,8,1))^(1/VLOOKUP(BH112+SmallTruckRollingResistance,SmallTruckUHEmptyArray,9,1)),2)","v":2.5099999999999998},{"$f":"ROUND((BC34/VLOOKUP(BH112+SmallTruckRollingResistance,SmallTruckUHLoadedArray,8,1))^(1/VLOOKUP(BH112+SmallTruckRollingResistance,SmallTruckUHLoadedArray,9,1)),2)","v":4.04},{"$f":"IF(N34>=0,BK112,BL112)","v":4.04},{"$f":"IF(N34>=0,BJ112,BI112)","v":1.62},{"$f":"BM112+BN112","v":5.66},{"$f":"SmallTruckManuverLoad","v":0.7},{"$f":"SmallTruckManuverDump","v":1.1000000000000001},{"$f":"IF(SmallFltLoader=\"Shovel\",SmallShovelTimetoFillTruck,SmallLoaderTimetoFillTruck)","v":2.1},{"$f":"BO112+BP112+BQ112+BR112","v":9.56},{"$f":"ROUNDUP(BA34/SmallTruckAvgCapacity,0)","v":17},{"$f":"IF(ISBLANK(O34),IF(BA34/BV112<8,1,IF(BA34/BV112<16,2,(ROUNDUP((BS112-BR112)/BR112,0)))),O34)","v":1},{"$f":"ROUND((60/BS112)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":105},{"$f":"BU112*BV112","v":105},{"$f":"IF(ROUND(BA34/BW112,1)<1,1,ROUND(BA34/BW112,1))","v":3.2},{"$f":"ROUND(IF(BX112<1,1,BX112)*((BU112*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":1221},{"$f":"ROUND(IF(BX112<1,1,BX112)*((BU112*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":264},{"$f":"BY112+BZ112","v":1485}]
[{"$f":"A35","v":2},{"$f":"IF(ISBLANK(B35),\"\",B35)","v":"Demolition debris - see note below"},{"$f":"IF(ISBLANK(B35),\"\",L35)","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(K35),K35=\"Landfill (bulk)\"),\"\",BA113)","v":""},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C113),K35=\"Dumpster\"),\"\",SmallTruck)","v":"730C2"},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C113),K35=\"Dumpster\"),\"\",IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",IF(Metric,ROUND(CY_2_M3*BW113,0),BW113)))","v":"Enter Data!"},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C113),K35=\"Dumpster\"),\"\",IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",BU113))","v":"Enter Data!"},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C113),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),\"Enter Data!\",BX113))","v":"Enter Data!"},{"$f":"IF(OR(ISBLANK(B35),K35=\"Landfill (bulk)\",D113=\"\"),0,ROUND(BF113,0))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C113),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),0,BZ113))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C113),K35=\"Dumpster\"),0,IF(OR(ISBLANK(M35),ISBLANK(N35)),0,BY113))","v":0},{"$f":"IF(OR(ISBLANK(B35),ISBLANK(C113),AND(J113=\"\",K113=\"\")),0,SUM(I113:K113))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K35=\"Landfill (bulk)\",ISBLANK(P35),P35=0),0,ROUNDUP(BA35/30,0))","v":0},{"$f":"IF(K35=\"Landfill (bulk)\",0,ROUND(BA113*DumpsterDelivery,0))","v":0},{"$f":"IF(K35=\"Landfill (bulk)\",0,ROUND(BA113*DumpsterHaul,0))","v":0},{"$f":"IF(ISBLANK(K35),0,IF(K35=\"Landfill (bulk)\",0,ROUND(P35*DumpsterRent*D113,0)))","v":0},{"$f":"IF(K35=\"Landfill (bulk)\",0,ROUND(BA113*DumpsterTons*DumpsterFee,0))","v":0},{"$f":"IF(L35=\"Landfill (bulk)\",0,SUM(BB113:BE113))","v":0},null,{"$f":"ABS(N35)","v":0},{"$f":"ROUND($BC35/(INDEX(SmallTruckSpeedTable,MATCH(\"Empty\",SmallTruckLoadedWeight,0),MATCH(IF($BH113-SmallTruckRollingResistance<0,0,$BH113-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND(BC35/(INDEX(SmallTruckSpeedTable,MATCH(\"Limestone - Broken\",HaulMaterials,0),MATCH(IF($BH113-SmallTruckRollingResistance<0,0,$BH113-SmallTruckRollingResistance),SmallTruckDownhillSlopes,-1))*88),2)","v":0},{"$f":"ROUND((BC35/VLOOKUP(BH113+SmallTruckRollingResistance,SmallTruckUHEmptyArray,8,1))^(1/VLOOKUP(BH113+SmallTruckRollingResistance,SmallTruckUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND((BC35/VLOOKUP(BH113+SmallTruckRollingResistance,SmallTruckUHLoadedArray,8,1))^(1/VLOOKUP(BH113+SmallTruckRollingResistance,SmallTruckUHLoadedArray,9,1)),2)","v":0},{"$f":"IF(N35>=0,BK113,BL113)","v":0},{"$f":"IF(N35>=0,BJ113,BI113)","v":0},0,{"$f":"SmallTruckManuverLoad","v":0.7},{"$f":"SmallTruckManuverDump","v":1.1000000000000001},{"$f":"IF(SmallFltLoader=\"Shovel\",SmallShovelTimetoFillTruck,SmallLoaderTimetoFillTruck)","v":2.1},3.9000000000000004,{"$f":"ROUNDUP(BA35/SmallTruckAvgCapacity,0)","v":0},{"$f":"IF(ISBLANK(O35),IF(BA35/BV113<8,1,IF(BA35/BV113<16,2,(ROUNDUP((BS113-BR113)/BR113,0)))),O35)","v":1},{"$f":"ROUND((60/BS113)*SmallTruckAvgCapacity*HaulEfficiency*HaulOperator*SmallTruckAltitudeDeration,0)","v":258},258,{"$f":"IF(ROUND(BA35/BW113,1)<1,1,ROUND(BA35/BW113,1))","v":1},{"$f":"ROUND(IF(BX113<1,1,BX113)*((BU113*SmallTruckEquipRate)+SmallLoaderEquipRate+SmallTruckDozerEquipRate),0)","v":382},{"$f":"ROUND(IF(BX113<1,1,BX113)*((BU113*SmallTruckLaborRate)+SmallLoaderLaborRate+SmallTruckDozerLaborRate),0)","v":83},465]
[]
[null,null,{"$f":"IF(SUM(C111:C114)=0,0,SUM(C111:C114))","v":337},null,null,null,null,{"$f":"IF(SUM(H111:H114)=0,0,SUM(H111:H114))","v":3.2},{"$f":"IF(SUM(I111:I114)=0,0,SUM(I111:I114))","v":0},{"$f":"IF(SUM(J111:J114)=0,0,SUM(J111:J114))","v":264},{"$f":"IF(SUM(K111:K114)=0,0,SUM(K111:K114))","v":1221},{"$f":"IF(SUM(L111:L114)=0,0,SUM(L111:L114))","v":1485}]
[]
[]
["Waste Disposal - Hazardous Materials Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Totals",null,null,null,null,null,null,"Liquid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Total",null,null,null,null,null,null,"Solids"]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck",null,null,null,null,null,null,null,"Drums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drums",null,null,null,null,null,null,"Bulk"]
[null,"Description\n(required)","Liquid\nWaste\nVolume","Solid\nWaste\nVolume","Number\nof Truck\nLoads",{"$f":"IF(Metric,\"Tonnes\nof\nWaste\",\"Tons\nof\nWaste\")","v":"Tons\nof\nWaste"},"Pick-up\nFees","Transport\nFees","Disposal\nFees","Total \nHazardous\nMaterial \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of\nTruck Loads","Tons\nof\nLiquid","Pick-up\nFees","Transport\nCost","Disposal\nFees","Total\nCosts",null,"Number of \nVacuum Truck loads","Tons\nof\nLiquid","Vacuum\nTruck\nTime on Site","Total Round \nTrip Time","Total\nVacuum\nTruck\nHours","Vacuum\nTruck\nHourly\nCost","Vacuum Disposal Fee Cost","Total\nVacuum Truck\nCost","Number of \nDrums","Number of\nDrum loads","Tons\nof\nLiquid","Drum Pickup fees","Drum Transport fees","Drum Disposal Fee Cost","Total\nDrum\nCost",null,"Number of\nTruck Loads","Tons\nof\nSolid","Pick-up\nFees","Transport\nCost","Disposal\nFees","Total\nSolid\nCost",null,"Number of \nDrums","Number of\nDrum loads","Tons\nof\nSolids","Drum Pickup fees","Drum Transport fees","Drum Disposal Fee Cost","Total\nDrum\nCost","Number of\nBulk Truck\nLoads","Tons\nof\nSolids","Bulk Pickup fees","Solid Transport fees","Drum Disposal Fee Cost","Total\nBulk\nCost"]
[null,null,{"$f":"IF(Metric,\"litres\",\"gallons\")","v":"gallons"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"Tonnes\",\"Tons\")","v":"Tons"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","$",null,"#",null,"hrs","hrs","hrs","$",null,null,"#","#",null,null,null,null,null,null,null,null,null,null,null,null,null,"#","#"]
[{"$f":"A51","v":0},{"$f":"IF(ISBLANK(B51),\"\",B51)","v":""},{"$f":"IF(OR(ISBLANK(B51),BB51=\"Solid\"),\"\",IF(BB51=\"Solid\",\"\",IF(AND(BB51=\"Liqui\",ISBLANK(M51)),\"Enter Quantity!\",M51)))","v":""},{"$f":"IF(OR(ISBLANK(B51),AND(BB51=\"Solid\",NOT(ISBLANK(N51)),AND(BB51=\"Liqui\",ISBLANK(M51)))),\"\",IF(BB51=\"Liqui\",\"\",IF(AND(BB51=\"Solid\",ISBLANK(N51)),\"Enter Quantity!\",N51)))","v":""},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(B51)),\"\",IF(AND(NOT(ISBLANK(M51)),BB51=\"Liqui\"),BA122,IF(AND(NOT(ISBLANK(N51)),BB51=\"Solid\"),BX122,\"Enter Quantity!\")))","v":""},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(C122)),\"\",IF(Metric,ROUND(Tons2Tonnes*IF(BB51=\"Liqui\",BB122,BY122),0),IF(BB51=\"Liqui\",BB122,BY122)))","v":""},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(K51),AND(BB51=\"Solid\",ISBLANK(N51)),AND(BB51=\"Liqui\",ISBLANK(M51)),RIGHT(K51,4)=\"Bulk\"),0,IF(AND(NOT(ISBLANK(M51)),ISBLANK(N51)),BC122,BZ122))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(K51),AND(BB51=\"Solid\",ISBLANK(N51)),AND(BB51=\"Liqui\",ISBLANK(M51))),0,IF(AND(BB51=\"Liqui\",RIGHT(K51,4)=\"Bulk\",ISBLANK(L51)),\"Truck Size!\",IF(AND(BB51=\"Liqui\",RIGHT(K51,4)=\"Bulk\",ISBLANK(P51)),\"Travel Time!\",IF(AND(OR(BB51=\"Solid\",RIGHT(K51,4)=\"drum\"),ISBLANK(O51)),\"Travel Dist!\",IF(BB51=\"Liqui\",BD122,CA122)))))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(K51),AND(BB51=\"Solid\",ISBLANK(N51)),AND(BB51=\"Liqui\",ISBLANK(M51))),0,IF(AND(NOT(ISBLANK(M51)),ISBLANK(N51)),BE122,CB122))","v":0},{"$f":"IF(OR(ISBLANK(B51),ISBLANK(J51),AND(AND(NOT(ISBLANK(M51)),ISBLANK(N51)),ISBLANK(M51)),AND(AND(NOT(ISBLANK(N51)),ISBLANK(M51)),ISBLANK(N51))),0,SUM(G122:I122))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(K51),0,IF(K51=\"Liquid Bulk\",BH122,BQ122))","v":0},{"$f":"BI122","v":0},{"$f":"IF(ISBLANK(K51),0,IF(K51=\"Bulk\",0,BS122))","v":0},{"$f":"IF(ISBLANK(K51),0,IF(AND(RIGHT(K51,4)=\"Bulk\",BB51=\"Liqui\"),BM122,BT122))","v":0},{"$f":"IF(K51=\"Bulk\",BN122,BU122)","v":0},{"$f":"SUM(BC122:BE122)","v":0},null,{"$f":"IF(OR(J51=\"Solid\",ISBLANK(L51)),0,IF(L51=\"Small (2,200 gal)\",ROUNDUP(BC51/2200,0),ROUNDUP(BC51/5000,0)))","v":0},{"$f":"ROUND(BC51*TonsPerGalH2O,0)","v":0},{"$f":"BH122*4","v":0},{"$f":"BH122*2*P51","v":0},{"$f":"SUM(BJ122:BK122)","v":0},{"$f":"IF(L51=\"Small (2,200 gal)\",VacuumTruckSmall,VacuumTruckLg)*BL122","v":0},{"$f":"BI122*SolidHazMatDisposal","v":0},{"$f":"SUM(BM122:BN122)","v":0},{"$f":"IF(ISBLANK(K51),0,IF(RIGHT(K51,4)=\"drum\",ROUNDUP(BC51/55,0),\"\"))","v":0},{"$f":"ROUNDUP(BP122/80,0)","v":0},{"$f":"ROUND(BC51*TonsPerGalH2O,0)","v":0},{"$f":"BP122*_55GalPickup","v":0},{"$f":"ROUND(2*BQ122*BE51*SolidHazMatTransport,0)","v":0},{"$f":"BR122*SolidHazMatDisposal","v":0},{"$f":"SUM(BS122:BU122)","v":0},null,{"$f":"IF(K51=\"Bulk\",CL122,CF122)","v":0},{"$f":"CG122","v":0},{"$f":"IF(K51=\"Bulk\",CN122,CH122)","v":0},{"$f":"IF(RIGHT(K51,4)=\"Bulk\",CO122,CI122)","v":0},{"$f":"IF(K51=\"Bulk\",CP122,CJ122)","v":0},{"$f":"SUM(BZ122:CB122)","v":0},null,{"$f":"ROUNDUP(BD51/CyPer55GalDrum,0)","v":0},{"$f":"ROUNDUP(CE122/80,0)","v":0},{"$f":"BD51*2600/2000","v":0},{"$f":"CE122*_55GalPickup","v":0},{"$f":"ROUND(2*CF122*BE51*SolidHazMatTransport,0)","v":0},{"$f":"CG122*SolidHazMatDisposal","v":0},{"$f":"SUM(CH122:CJ122)","v":0},{"$f":"BD51/25","v":0},{"$f":"BD51*2600/2000","v":0},{"$f":"ROUND(CM122*BulkMaterialFee,0)","v":0},{"$f":"ROUND(2*CL122*BE51*SolidHazMatTransport,0)","v":0},{"$f":"CM122*SolidHazMatDisposal","v":0},{"$f":"SUM(CN122:CP122)","v":0}]
[{"$f":"A52","v":1},{"$f":"IF(ISBLANK(B52),\"\",B52)","v":"Laboratory Wastes"},{"$f":"IF(OR(ISBLANK(B52),BB52=\"Solid\"),\"\",IF(BB52=\"Solid\",\"\",IF(AND(BB52=\"Liqui\",ISBLANK(M52)),\"Enter Quantity!\",M52)))","v":165},{"$f":"IF(OR(ISBLANK(B52),AND(BB52=\"Solid\",NOT(ISBLANK(N52)),AND(BB52=\"Liqui\",ISBLANK(M52)))),\"\",IF(BB52=\"Liqui\",\"\",IF(AND(BB52=\"Solid\",ISBLANK(N52)),\"Enter Quantity!\",N52)))","v":""},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(B52)),\"\",IF(AND(NOT(ISBLANK(M52)),BB52=\"Liqui\"),BA123,IF(AND(NOT(ISBLANK(N52)),BB52=\"Solid\"),BX123,\"Enter Quantity!\")))","v":1},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(C123)),\"\",IF(Metric,ROUND(Tons2Tonnes*IF(BB52=\"Liqui\",BB123,BY123),0),IF(BB52=\"Liqui\",BB123,BY123)))","v":1},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(K52),AND(BB52=\"Solid\",ISBLANK(N52)),AND(BB52=\"Liqui\",ISBLANK(M52)),RIGHT(K52,4)=\"Bulk\"),0,IF(AND(NOT(ISBLANK(M52)),ISBLANK(N52)),BC123,BZ123))","v":795},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(K52),AND(BB52=\"Solid\",ISBLANK(N52)),AND(BB52=\"Liqui\",ISBLANK(M52))),0,IF(AND(BB52=\"Liqui\",RIGHT(K52,4)=\"Bulk\",ISBLANK(L52)),\"Truck Size!\",IF(AND(BB52=\"Liqui\",RIGHT(K52,4)=\"Bulk\",ISBLANK(P52)),\"Travel Time!\",IF(AND(OR(BB52=\"Solid\",RIGHT(K52,4)=\"drum\"),ISBLANK(O52)),\"Travel Dist!\",IF(BB52=\"Liqui\",BD123,CA123)))))","v":1416},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(K52),AND(BB52=\"Solid\",ISBLANK(N52)),AND(BB52=\"Liqui\",ISBLANK(M52))),0,IF(AND(NOT(ISBLANK(M52)),ISBLANK(N52)),BE123,CB123))","v":305},{"$f":"IF(OR(ISBLANK(B52),ISBLANK(J52),AND(AND(NOT(ISBLANK(M52)),ISBLANK(N52)),ISBLANK(M52)),AND(AND(NOT(ISBLANK(N52)),ISBLANK(M52)),ISBLANK(N52))),0,SUM(G123:I123))","v":2516},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(K52),0,IF(K52=\"Liquid Bulk\",BH123,BQ123))","v":1},{"$f":"BI123","v":1},{"$f":"IF(ISBLANK(K52),0,IF(K52=\"Bulk\",0,BS123))","v":795},{"$f":"IF(ISBLANK(K52),0,IF(AND(RIGHT(K52,4)=\"Bulk\",BB52=\"Liqui\"),BM123,BT123))","v":1416},{"$f":"IF(K52=\"Bulk\",BN123,BU123)","v":305},{"$f":"SUM(BC123:BE123)","v":2516},null,{"$f":"IF(OR(J52=\"Solid\",ISBLANK(L52)),0,IF(L52=\"Small (2,200 gal)\",ROUNDUP(BC52/2200,0),ROUNDUP(BC52/5000,0)))","v":1},{"$f":"ROUND(BC52*TonsPerGalH2O,0)","v":1},{"$f":"BH123*4","v":4},{"$f":"BH123*2*P52","v":4.8},{"$f":"SUM(BJ123:BK123)","v":8.8000000000000007},{"$f":"IF(L52=\"Small (2,200 gal)\",VacuumTruckSmall,VacuumTruckLg)*BL123","v":1364},{"$f":"BI123*SolidHazMatDisposal","v":305},{"$f":"SUM(BM123:BN123)","v":1669},{"$f":"IF(ISBLANK(K52),0,IF(RIGHT(K52,4)=\"drum\",ROUNDUP(BC52/55,0),\"\"))","v":3},{"$f":"ROUNDUP(BP123/80,0)","v":1},{"$f":"ROUND(BC52*TonsPerGalH2O,0)","v":1},{"$f":"BP123*_55GalPickup","v":795},{"$f":"ROUND(2*BQ123*BE52*SolidHazMatTransport,0)","v":1416},{"$f":"BR123*SolidHazMatDisposal","v":305},{"$f":"SUM(BS123:BU123)","v":2516},null,{"$f":"IF(K52=\"Bulk\",CL123,CF123)","v":0},{"$f":"CG123","v":0},{"$f":"IF(K52=\"Bulk\",CN123,CH123)","v":0},{"$f":"IF(RIGHT(K52,4)=\"Bulk\",CO123,CI123)","v":0},{"$f":"IF(K52=\"Bulk\",CP123,CJ123)","v":0},{"$f":"SUM(BZ123:CB123)","v":0},null,{"$f":"ROUNDUP(BD52/CyPer55GalDrum,0)","v":0},{"$f":"ROUNDUP(CE123/80,0)","v":0},{"$f":"BD52*2600/2000","v":0},{"$f":"CE123*_55GalPickup","v":0},{"$f":"ROUND(2*CF123*BE52*SolidHazMatTransport,0)","v":0},{"$f":"CG123*SolidHazMatDisposal","v":0},{"$f":"SUM(CH123:CJ123)","v":0},{"$f":"BD52/25","v":0},{"$f":"BD52*2600/2000","v":0},{"$f":"ROUND(CM123*BulkMaterialFee,0)","v":0},{"$f":"ROUND(2*CL123*BE52*SolidHazMatTransport,0)","v":0},{"$f":"CM123*SolidHazMatDisposal","v":0},{"$f":"SUM(CN123:CP123)","v":0}]
[{"$f":"A53","v":2},{"$f":"IF(ISBLANK(B53),\"\",B53)","v":"Reagent Wastes (see User 26)"},{"$f":"IF(OR(ISBLANK(B53),BB53=\"Solid\"),\"\",IF(BB53=\"Solid\",\"\",IF(AND(BB53=\"Liqui\",ISBLANK(M53)),\"Enter Quantity!\",M53)))","v":0},{"$f":"IF(OR(ISBLANK(B53),AND(BB53=\"Solid\",NOT(ISBLANK(N53)),AND(BB53=\"Liqui\",ISBLANK(M53)))),\"\",IF(BB53=\"Liqui\",\"\",IF(AND(BB53=\"Solid\",ISBLANK(N53)),\"Enter Quantity!\",N53)))","v":0},{"$f":"IF(OR(ISBLANK(B53),ISBLANK(B53)),\"\",IF(AND(NOT(ISBLANK(M53)),BB53=\"Liqui\"),BA124,IF(AND(NOT(ISBLANK(N53)),BB53=\"Solid\"),BX124,\"Enter Quantity!\")))","v":"Enter Quantity!"},{"$f":"IF(OR(ISBLANK(B53),ISBLANK(C124)),\"\",IF(Metric,ROUND(Tons2Tonnes*IF(BB53=\"Liqui\",BB124,BY124),0),IF(BB53=\"Liqui\",BB124,BY124)))","v":0},{"$f":"IF(OR(ISBLANK(B53),ISBLANK(K53),AND(BB53=\"Solid\",ISBLANK(N53)),AND(BB53=\"Liqui\",ISBLANK(M53)),RIGHT(K53,4)=\"Bulk\"),0,IF(AND(NOT(ISBLANK(M53)),ISBLANK(N53)),BC124,BZ124))","v":0},{"$f":"IF(OR(ISBLANK(B53),ISBLANK(K53),AND(BB53=\"Solid\",ISBLANK(N53)),AND(BB53=\"Liqui\",ISBLANK(M53))),0,IF(AND(BB53=\"Liqui\",RIGHT(K53,4)=\"Bulk\",ISBLANK(L53)),\"Truck Size!\",IF(AND(BB53=\"Liqui\",RIGHT(K53,4)=\"Bulk\",ISBLANK(P53)),\"Travel Time!\",IF(AND(OR(BB53=\"Solid\",RIGHT(K53,4)=\"drum\"),ISBLANK(O53)),\"Travel Dist!\",IF(BB53=\"Liqui\",BD124,CA124)))))","v":0},{"$f":"IF(OR(ISBLANK(B53),ISBLANK(K53),AND(BB53=\"Solid\",ISBLANK(N53)),AND(BB53=\"Liqui\",ISBLANK(M53))),0,IF(AND(NOT(ISBLANK(M53)),ISBLANK(N53)),BE124,CB124))","v":0},{"$f":"IF(OR(ISBLANK(B53),ISBLANK(J53),AND(AND(NOT(ISBLANK(M53)),ISBLANK(N53)),ISBLANK(M53)),AND(AND(NOT(ISBLANK(N53)),ISBLANK(M53)),ISBLANK(N53))),0,SUM(G124:I124))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(K53),0,IF(K53=\"Liquid Bulk\",BH124,BQ124))","v":0},0,{"$f":"IF(ISBLANK(K53),0,IF(K53=\"Bulk\",0,BS124))","v":0},{"$f":"IF(ISBLANK(K53),0,IF(AND(RIGHT(K53,4)=\"Bulk\",BB53=\"Liqui\"),BM124,BT124))","v":0},{"$f":"IF(K53=\"Bulk\",BN124,BU124)","v":0},0,null,{"$f":"IF(OR(J53=\"Solid\",ISBLANK(L53)),0,IF(L53=\"Small (2,200 gal)\",ROUNDUP(BC53/2200,0),ROUNDUP(BC53/5000,0)))","v":0},{"$f":"ROUND(BC53*TonsPerGalH2O,0)","v":0},0,{"$f":"BH124*2*P53","v":0},0,{"$f":"IF(L53=\"Small (2,200 gal)\",VacuumTruckSmall,VacuumTruckLg)*BL124","v":0},{"$f":"BI124*SolidHazMatDisposal","v":0},0,{"$f":"IF(ISBLANK(K53),0,IF(RIGHT(K53,4)=\"drum\",ROUNDUP(BC53/55,0),\"\"))","v":0},0,{"$f":"ROUND(BC53*TonsPerGalH2O,0)","v":0},{"$f":"BP124*_55GalPickup","v":0},{"$f":"ROUND(2*BQ124*BE53*SolidHazMatTransport,0)","v":0},{"$f":"BR124*SolidHazMatDisposal","v":0},0,null,{"$f":"IF(K53=\"Bulk\",CL124,CF124)","v":0},0,{"$f":"IF(K53=\"Bulk\",CN124,CH124)","v":0},{"$f":"IF(RIGHT(K53,4)=\"Bulk\",CO124,CI124)","v":0},{"$f":"IF(K53=\"Bulk\",CP124,CJ124)","v":0},0,null,{"$f":"ROUNDUP(BD53/CyPer55GalDrum,0)","v":0},0,{"$f":"BD53*2600/2000","v":0},{"$f":"CE124*_55GalPickup","v":0},{"$f":"ROUND(2*CF124*BE53*SolidHazMatTransport,0)","v":0},{"$f":"CG124*SolidHazMatDisposal","v":0},0,{"$f":"BD53/25","v":0},{"$f":"BD53*2600/2000","v":0},{"$f":"ROUND(CM124*BulkMaterialFee,0)","v":0},{"$f":"ROUND(2*CL124*BE53*SolidHazMatTransport,0)","v":0},{"$f":"CM124*SolidHazMatDisposal","v":0},0]
[]
[null,null,{"$f":"IF(SUM(C122:C125)=0,0,SUM(C122:C125))","v":165},{"$f":"IF(SUM(D122:D125)=0,0,SUM(D122:D125))","v":0},null,{"$f":"IF(SUM(F122:F125)=0,0,SUM(F122:F125))","v":1},{"$f":"IF(SUM(G122:G125)=0,0,SUM(G122:G125))","v":795},{"$f":"IF(SUM(H122:H125)=0,0,SUM(H122:H125))","v":1416},{"$f":"IF(SUM(I122:I125)=0,0,SUM(I122:I125))","v":305},{"$f":"IF(SUM(J122:J125)=0,0,SUM(J122:J125))","v":2516}]
[]
[]
["Waste Disposal - Hydrocarbon Contaminated Soils"]
[" "]
[null,"Description\n(required)","Quantity","Total \nFleet \nHours","Treatment\nCost","Transport\nFees","Disposal\nFees","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nWaste \nDisposal \nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantity","Fleet \nproductivity","Fleet Hours","Treatment Cost","Num Trips","Transport\nFees","Disposal\nCost","Labor\nCost","Equipment\nCost","Total\nCost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy","cy/hr","hrs"]
[{"$f":"A68","v":0},{"$f":"IF(ISBLANK(B68),\"\",B68)","v":""},{"$f":"IF(ISBLANK(B68),\"\",IF(Metric,ROUND(CY_2_M3*BA133,0),BA133))","v":""},{"$f":"IF(OR(ISBLANK(B68),C133=\"\",K68=\"On site\"),0,BC133)","v":0},{"$f":"IF(OR(ISBLANK(B68),C133=\"\"),0,IF(K68=\"Off Site\",0,ROUND(BD133,0)))","v":0},{"$f":"IF(OR(ISBLANK(B68),D133=\"\"),0,IF(AND(M68=\"\",K68=\"Off Site\"),\"Travel Dist!\",IF(K68=\"Off Site\",BF133,\"\")))","v":0},{"$f":"IF(OR(ISBLANK(B68),D133=\"\"),0,IF(AND(M68=\"\",K68=\"Off Site\"),\"Travel Dist!\",IF(K68=\"Off Site\",BG133,\"\")))","v":0},{"$f":"IF(OR(ISBLANK(B68),C133=\"\",K68=\"Off Site\"),0,BH133)","v":0},{"$f":"IF(OR(ISBLANK(B68),C133=\"\",K68=\"Off Site\"),0,BI133)","v":0},{"$f":"IF(OR(ISBLANK(B68),C133=\"\"),0,SUM(E133:I133))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA68","v":0},{"$f":"45","v":45},{"$f":"ROUND(BA133/BB133,0)","v":0},{"$f":"IF(K68=\"On Site\",BA133*InsituBioremediation,0)","v":0},{"$f":"ROUNDUP(BA68/25,0)","v":0},{"$f":"IF(K68=\"On Site\",0,ROUND(2*BB68*BE133*SolidHazMatTransport,0))","v":0},{"$f":"IF(K68=\"Off Site\",ROUND(BA133*HCSDisposalFee,0),0)","v":0},{"$f":"ROUND(BC133*CrewB11MLabor,0)","v":0},{"$f":"ROUND(BC133*CrewB11MEquip,0)","v":0},{"$f":"SUM(BD133:BI133)","v":0}]
[{"$f":"A69","v":1},{"$f":"IF(ISBLANK(B69),\"\",B69)","v":"Residual PCS"},{"$f":"IF(ISBLANK(B69),\"\",IF(Metric,ROUND(CY_2_M3*BA134,0),BA134))","v":100},{"$f":"IF(OR(ISBLANK(B69),C134=\"\",K69=\"On site\"),0,BC134)","v":0},{"$f":"IF(OR(ISBLANK(B69),C134=\"\"),0,IF(K69=\"Off Site\",0,ROUND(BD134,0)))","v":2425},{"$f":"IF(OR(ISBLANK(B69),D134=\"\"),0,IF(AND(M69=\"\",K69=\"Off Site\"),\"Travel Dist!\",IF(K69=\"Off Site\",BF134,\"\")))","v":""},{"$f":"IF(OR(ISBLANK(B69),D134=\"\"),0,IF(AND(M69=\"\",K69=\"Off Site\"),\"Travel Dist!\",IF(K69=\"Off Site\",BG134,\"\")))","v":""},{"$f":"IF(OR(ISBLANK(B69),C134=\"\",K69=\"Off Site\"),0,BH134)","v":34},{"$f":"IF(OR(ISBLANK(B69),C134=\"\",K69=\"Off Site\"),0,BI134)","v":87},{"$f":"IF(OR(ISBLANK(B69),C134=\"\"),0,SUM(E134:I134))","v":2546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA69","v":100},{"$f":"45","v":45},{"$f":"ROUND(BA134/BB134,0)","v":2},{"$f":"IF(K69=\"On Site\",BA134*InsituBioremediation,0)","v":2425},{"$f":"ROUNDUP(BA69/25,0)","v":4},{"$f":"IF(K69=\"On Site\",0,ROUND(2*BB69*BE134*SolidHazMatTransport,0))","v":0},{"$f":"IF(K69=\"Off Site\",ROUND(BA134*HCSDisposalFee,0),0)","v":0},{"$f":"ROUND(BC134*CrewB11MLabor,0)","v":34},{"$f":"ROUND(BC134*CrewB11MEquip,0)","v":87},{"$f":"SUM(BD134:BI134)","v":2550}]
[{"$f":"A70","v":2},{"$f":"IF(ISBLANK(B70),\"\",B70)","v":"Used oils (see User 26)"},{"$f":"IF(ISBLANK(B70),\"\",IF(Metric,ROUND(CY_2_M3*BA135,0),BA135))","v":0},{"$f":"IF(OR(ISBLANK(B70),C135=\"\",K70=\"On site\"),0,BC135)","v":0},{"$f":"IF(OR(ISBLANK(B70),C135=\"\"),0,IF(K70=\"Off Site\",0,ROUND(BD135,0)))","v":0},{"$f":"IF(OR(ISBLANK(B70),D135=\"\"),0,IF(AND(M70=\"\",K70=\"Off Site\"),\"Travel Dist!\",IF(K70=\"Off Site\",BF135,\"\")))","v":"Travel Dist!"},{"$f":"IF(OR(ISBLANK(B70),D135=\"\"),0,IF(AND(M70=\"\",K70=\"Off Site\"),\"Travel Dist!\",IF(K70=\"Off Site\",BG135,\"\")))","v":"Travel Dist!"},{"$f":"IF(OR(ISBLANK(B70),C135=\"\",K70=\"Off Site\"),0,BH135)","v":0},{"$f":"IF(OR(ISBLANK(B70),C135=\"\",K70=\"Off Site\"),0,BI135)","v":0},{"$f":"IF(OR(ISBLANK(B70),C135=\"\"),0,SUM(E135:I135))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA70","v":0},{"$f":"45","v":45},{"$f":"ROUND(BA135/BB135,0)","v":0},{"$f":"IF(K70=\"On Site\",BA135*InsituBioremediation,0)","v":0},{"$f":"ROUNDUP(BA70/25,0)","v":0},{"$f":"IF(K70=\"On Site\",0,ROUND(2*BB70*BE135*SolidHazMatTransport,0))","v":0},{"$f":"IF(K70=\"Off Site\",ROUND(BA135*HCSDisposalFee,0),0)","v":0},{"$f":"ROUND(BC135*CrewB11MLabor,0)","v":0},{"$f":"ROUND(BC135*CrewB11MEquip,0)","v":0},{"$f":"SUM(BD135:BI135)","v":0}]
[3,"Used hydraulic fluids (see User 26)",{"$f":"IF(ISBLANK(B71),\"\",IF(Metric,ROUND(CY_2_M3*BA136,0),BA136))","v":0},0,0,"Travel Dist!","Travel Dist!",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"45","v":45},0,{"$f":"IF(K71=\"On Site\",BA136*InsituBioremediation,0)","v":0},0,{"$f":"IF(K71=\"On Site\",0,ROUND(2*BB71*BE136*SolidHazMatTransport,0))","v":0},{"$f":"IF(K71=\"Off Site\",ROUND(BA136*HCSDisposalFee,0),0)","v":0},{"$f":"ROUND(BC136*CrewB11MLabor,0)","v":0},{"$f":"ROUND(BC136*CrewB11MEquip,0)","v":0},0]
[]
[null,null,{"$f":"IF(SUM(C133:C137)=0,0,SUM(C133:C137))","v":100},0,2425,0,0,34,87,2546]

{"sheet":"Misc. Costs","index":25,"n_rows":131,"n_cols":53,"rows_kept":131,"cut":false,"hidden":false,"merged":[[43,1,43,6],[107,1,107,6],[115,12,115,15],[45,11,45,14]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[null,"Fence Removal"]
[null,"Fence Installation"]
[null,"Culvert & Buried Pipe Removal"]
[null,"Surface Pipe Removal"]
[null,"Powerlines & Substations"]
[null,"Rip-Rap & Rock Lining"]
[]
[]
[]
[]
[]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
["Fence Removal"]
[" ",null,null,null,null,null,null,null,null,null,null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Type","Labor\nCost","Equipment\nCost","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A33) - ROW($A$32)-1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(K33),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B33),ISBLANK(K33)),0,ROUND(J33*INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),7),0))))","v":0},{"$f":"IF(ISBLANK(K33),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B33),ISBLANK(K33)),0,ROUND(J33*INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),8),0))))","v":0},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K33,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B33),ISBLANK(K33)),\"\",L33+M33))","v":0}]
[{"$f":"ROW(A34) - ROW($A$32)-1","v":1},"Property boundary fence",null,null,"Buildings","Active Closure",null,null,"FA",48457,"Barbed 4-strand Removal",{"$f":"IF(ISBLANK(K34),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B34),ISBLANK(K34)),0,ROUND(J34*INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),7),0))))","v":32951},{"$f":"IF(ISBLANK(K34),0,IF(ISNA(INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B34),ISBLANK(K34)),0,ROUND(J34*INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),8),0))))","v":32466},{"$f":"IF(ISNA(INDEX(FenceRemovalArray,MATCH(K34,FenceRemovalTypes,0),7)),0,IF(OR(ISBLANK(B34),ISBLANK(K34)),\"\",L34+M34))","v":65417}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L33:L35)=0,0,SUM(L33:L35))","v":32951},{"$f":"IF(SUM(M33:M35)=0,0,SUM(M33:M35))","v":32466},{"$f":"IF(SUM(N33:N35)=0,0,SUM(N33:N35))","v":65417}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Fence Installation"]
[" ",null,null,null,null,null,null,null,null,"Input",null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Type","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A49) - ROW($A$48)-1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(K49),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K49,FenceInstallTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B49),ISBLANK(K49)),0,ROUND(J49*INDEX(FenceInstallArray,MATCH(K49,FenceInstallTypes,0),7),0))))","v":0},{"$f":"IF(ISBLANK(K49),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K49,FenceInstallTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B49),ISBLANK(K49)),0,ROUND(J49*INDEX(FenceInstallArray,MATCH(K49,FenceInstallTypes,0),8),0))))","v":0},{"$f":"IF(ISBLANK(K49),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K49,FenceInstallTypes,0),6)),\"Invalid Type!\",IF(OR(ISBLANK(B49),ISBLANK(K49)),0,ROUND(J49*INDEX(FenceInstallArray,MATCH(K49,FenceInstallTypes,0),6),0))))","v":0},{"$f":"IF(ISNA(INDEX(FenceInstallArray,MATCH(K49,FenceInstallTypes,0),6)),0,IF(OR(ISBLANK(B49),ISBLANK(K49)),\"\",L49+M49+N49))","v":0}]
[{"$f":"ROW(A50) - ROW($A$48)-1","v":1},"Pit perimeter fence",null,null,"Pits","Active Closure",null,null,"FA",{"$f":"'Quarries & Borrow Pits'!$C$76","v":9252},"Barbed 5-strand",{"$f":"IF(ISBLANK(K50),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K50,FenceInstallTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B50),ISBLANK(K50)),0,ROUND(J50*INDEX(FenceInstallArray,MATCH(K50,FenceInstallTypes,0),7),0))))","v":7402},{"$f":"IF(ISBLANK(K50),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K50,FenceInstallTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B50),ISBLANK(K50)),0,ROUND(J50*INDEX(FenceInstallArray,MATCH(K50,FenceInstallTypes,0),8),0))))","v":4811},{"$f":"IF(ISBLANK(K50),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K50,FenceInstallTypes,0),6)),\"Invalid Type!\",IF(OR(ISBLANK(B50),ISBLANK(K50)),0,ROUND(J50*INDEX(FenceInstallArray,MATCH(K50,FenceInstallTypes,0),6),0))))","v":6014},{"$f":"IF(ISNA(INDEX(FenceInstallArray,MATCH(K50,FenceInstallTypes,0),6)),0,IF(OR(ISBLANK(B50),ISBLANK(K50)),\"\",L50+M50+N50))","v":18227}]
[2,"Pit perimeter fence replacement (Closure Year 50)",null,null,"Pits","Fence Replacement",null,null,"FA",{"$f":"'Quarries & Borrow Pits'!$C$76","v":9252},"Barbed 5-strand",{"$f":"IF(ISBLANK(K51),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B51),ISBLANK(K51)),0,ROUND(J51*INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),7),0))))","v":7402},{"$f":"IF(ISBLANK(K51),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B51),ISBLANK(K51)),0,ROUND(J51*INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),8),0))))","v":4811},{"$f":"IF(ISBLANK(K51),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),6)),\"Invalid Type!\",IF(OR(ISBLANK(B51),ISBLANK(K51)),0,ROUND(J51*INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),6),0))))","v":6014},{"$f":"IF(ISNA(INDEX(FenceInstallArray,MATCH(K51,FenceInstallTypes,0),6)),0,IF(OR(ISBLANK(B51),ISBLANK(K51)),\"\",L51+M51+N51))","v":18227}]
[{"$f":"ROW(A52) - ROW($A$48)-1","v":3},"Pit perimeter fence replacement (Closure Year 100[87])",null,null,"Pits","Fence Replacement",null,null,"FA",{"$f":"'Quarries & Borrow Pits'!$C$76","v":9252},"Barbed 5-strand",{"$f":"IF(ISBLANK(K52),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),7)),\"Invalid Type!\",IF(OR(ISBLANK(B52),ISBLANK(K52)),0,ROUND(J52*INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),7),0))))","v":7402},{"$f":"IF(ISBLANK(K52),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),8)),\"Invalid Type!\",IF(OR(ISBLANK(B52),ISBLANK(K52)),0,ROUND(J52*INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),8),0))))","v":4811},{"$f":"IF(ISBLANK(K52),0,IF(ISNA(INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),6)),\"Invalid Type!\",IF(OR(ISBLANK(B52),ISBLANK(K52)),0,ROUND(J52*INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),6),0))))","v":6014},{"$f":"IF(ISNA(INDEX(FenceInstallArray,MATCH(K52,FenceInstallTypes,0),6)),0,IF(OR(ISBLANK(B52),ISBLANK(K52)),\"\",L52+M52+N52))","v":18227}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(L49:L53)=0,0,SUM(L49:L53))","v":22206},{"$f":"IF(SUM(M49:M53)=0,0,SUM(M49:M53))","v":14433},{"$f":"IF(SUM(N49:N53)=0,0,SUM(N49:N53))","v":18042},{"$f":"IF(SUM(O49:O53)=0,0,SUM(O49:O53))","v":54681}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Culvert & Buried Pipe Removal"]
[" ",null,null,null,null,null,null,null,null,"Input",null,null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Type","Location","Labor\nCost","Equipment\nCost","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)","(select )",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A67) - ROW($A$66)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B67),ISBLANK(K67)),0,ROUND(J67*VLOOKUP(K67,CulvertRemovalArray,7),0))","v":0},{"$f":"IF(OR(ISBLANK(B67),ISBLANK(K67)),0,ROUND(J67*VLOOKUP(K67,CulvertRemovalArray,8),0))","v":0},{"$f":"IF(OR(ISBLANK(B67),ISBLANK(K67)),0,M67+N67)","v":0}]
[{"$f":"ROW(A68) - ROW($A$66)-1","v":1},"Landbridge 1 culvert",null,null,"Yards","Active Closure",null,null,"FA",100,"36 in (1m) Diameter","On site",{"$f":"IF(OR(ISBLANK(B68),ISBLANK(K68)),0,ROUND(J68*VLOOKUP(K68,CulvertRemovalArray,7),0))","v":566},{"$f":"IF(OR(ISBLANK(B68),ISBLANK(K68)),0,ROUND(J68*VLOOKUP(K68,CulvertRemovalArray,8),0))","v":626},{"$f":"IF(OR(ISBLANK(B68),ISBLANK(K68)),0,M68+N68)","v":1192}]
[2,"Landbridge 2 culvert",null,null,"Yards","Active Closure",null,null,"FA",100,"36 in (1m) Diameter","On site",{"$f":"IF(OR(ISBLANK(B69),ISBLANK(K69)),0,ROUND(J69*VLOOKUP(K69,CulvertRemovalArray,7),0))","v":566},{"$f":"IF(OR(ISBLANK(B69),ISBLANK(K69)),0,ROUND(J69*VLOOKUP(K69,CulvertRemovalArray,8),0))","v":626},1192]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M67:M70)=0,0,SUM(M67:M70))","v":1132},{"$f":"IF(SUM(N67:N70)=0,0,SUM(N67:N70))","v":1252},{"$f":"IF(SUM(O67:O70)=0,0,SUM(O67:O70))","v":2384}]
[]
["Notes:"]
[]
[]
[]
[]
[]
[]
["Surface Pipe Removal"]
[" ",null,null,null,null,null,null,null,null,"Input",null,null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Length","Type","Location","Labor\nCost","Equipment\nCost","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"(select type)","(select )",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A84) - ROW($A$83)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B84),ISBLANK(K84)),0,ROUND(J84*VLOOKUP(K84,PipeRemovalArray,7,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B84),ISBLANK(K84)),0,ROUND(J84*VLOOKUP(K84,PipeRemovalArray,8,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B84),ISBLANK(K84)),0,M84+N84)","v":0}]
[{"$f":"ROW(A85) - ROW($A$83)-1","v":1},"Tailings Pipeline Removal (2 pipelines)",null,null,"Miscellaneous Linear Facilities","Active Closure",null,null,"FA",12000,"10 in (250 mm) - 18 in (450 mm)","On site",{"$f":"IF(OR(ISBLANK(B85),ISBLANK(K85)),0,ROUND(J85*VLOOKUP(K85,PipeRemovalArray,7,FALSE),0))","v":37080},{"$f":"IF(OR(ISBLANK(B85),ISBLANK(K85)),0,ROUND(J85*VLOOKUP(K85,PipeRemovalArray,8,FALSE),0))","v":9600},{"$f":"IF(OR(ISBLANK(B85),ISBLANK(K85)),0,M85+N85)","v":46680}]
[2,"Water reclaim pipeline removal (2 pipelines)",null,null,"Miscellaneous Linear Facilities","Active Closure",null,null,"FA",24000,"10 in (250 mm) - 18 in (450 mm)","On site",{"$f":"IF(OR(ISBLANK(B86),ISBLANK(K86)),0,ROUND(J86*VLOOKUP(K86,PipeRemovalArray,7,FALSE),0))","v":74160},{"$f":"IF(OR(ISBLANK(B86),ISBLANK(K86)),0,ROUND(J86*VLOOKUP(K86,PipeRemovalArray,8,FALSE),0))","v":19200},93360]
[3,"Other pipelines site-wide",null,null,"Miscellaneous Linear Facilities","Active Closure",null,null,"FA",12000,"10 in (250 mm) - 18 in (450 mm)","On site",{"$f":"IF(OR(ISBLANK(B87),ISBLANK(K87)),0,ROUND(J87*VLOOKUP(K87,PipeRemovalArray,7,FALSE),0))","v":37080},{"$f":"IF(OR(ISBLANK(B87),ISBLANK(K87)),0,ROUND(J87*VLOOKUP(K87,PipeRemovalArray,8,FALSE),0))","v":9600},46680]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M84:M88)=0,0,SUM(M84:M88))","v":148320},{"$f":"IF(SUM(N84:N88)=0,0,SUM(N84:N88))","v":38400},{"$f":"IF(SUM(O84:O88)=0,0,SUM(O84:O88))","v":186720}]
[]
["Notes:","The dump trucks accompanying the demolition fleet will have availability to haul the removed pipelines."]
[]
[]
[]
[]
[]
[]
["Power Line and Substation Removal"]
[" ",null,null,null,null,null,null,null,null,"Input",null,null,null,"Costs",null,null,"Cost Breakdown"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type","Phase","Location","Property","Cost Type","Power Line\nLength","Power Line\nType","Number of Substations","Location","Power Line Removal","Substation Removal","Total Cost","Labor\nCost","Equipment\nCost"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"km\",\"miles\")","v":"miles"},"(select)","#","(select)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A102) - ROW($A$101)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B102),0,IF(ISBLANK(J102),0,IF(ISNA(INDEX(PowerLineArray,MATCH(K102,PowerlineTypes,0),10)),0,ROUND(J102*INDEX(PowerLineArray,MATCH(K102,PowerlineTypes,0),10),0))))","v":0},{"$f":"IF(ISBLANK(B102),0,IF(ISBLANK(L102),0,ROUND(L102*TransformerCost,0)))","v":0},{"$f":"IF(ISBLANK(B102),0,N102+O102)","v":0},{"$f":"IF(ISBLANK(B102),0,IF(AND(ISBLANK(J102),ISBLANK(L102)),0,ROUND(0.2*(IF(ISNUMBER(N102),N102)+IF(ISNUMBER(O102),O102)),0)))","v":0},{"$f":"IF(ISBLANK(B102),0,IF(AND(ISBLANK(J102),ISBLANK(L102)),0,ROUND(0.8*(IF(ISNUMBER(N102),N102)+IF(ISNUMBER(O102),O102)),0)))","v":0}]
[{"$f":"ROW(A103) - ROW($A$101)-1","v":1},"On-site powerline removal",null,null,"Miscellaneous Linear Facilities","Active Closure",null,null,"FA",2,"Double Pole Powerlines",1,"On site",{"$f":"IF(ISBLANK(B103),0,IF(ISBLANK(J103),0,IF(ISNA(INDEX(PowerLineArray,MATCH(K103,PowerlineTypes,0),10)),0,ROUND(J103*INDEX(PowerLineArray,MATCH(K103,PowerlineTypes,0),10),0))))","v":38744},{"$f":"IF(ISBLANK(B103),0,IF(ISBLANK(L103),0,ROUND(L103*TransformerCost,0)))","v":29250},{"$f":"IF(ISBLANK(B103),0,N103+O103)","v":67994},{"$f":"IF(ISBLANK(B103),0,IF(AND(ISBLANK(J103),ISBLANK(L103)),0,ROUND(0.2*(IF(ISNUMBER(N103),N103)+IF(ISNUMBER(O103),O103)),0)))","v":13599},{"$f":"IF(ISBLANK(B103),0,IF(AND(ISBLANK(J103),ISBLANK(L103)),0,ROUND(0.8*(IF(ISNUMBER(N103),N103)+IF(ISNUMBER(O103),O103)),0)))","v":54395}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N102:N104)=0,0,SUM(N102:N104))","v":38744},{"$f":"IF(SUM(O102:O104)=0,0,SUM(O102:O104))","v":29250},{"$f":"IF(SUM(P102:P104)=0,0,SUM(P102:P104))","v":67994},{"$f":"IF(SUM(Q102:Q104)=0,0,SUM(Q102:Q104))","v":13599},{"$f":"IF(SUM(R102:R104)=0,0,SUM(R102:R104))","v":54395}]
[]
["Notes:","If substation owned by operator, use Other Demo & Equipment Removal sheet"]
[null,"User may need to add line items in Foundations & Buildings for substation slab demolition and fence removal"]
[null,"Labor/Equipment costs assume approximately 80% of cost are equipment and 20% are labor related costs"]
[null,"On-site power poles may be left in place to the extent possible as bird perching sites"]
[null,"The existing 115-kV transmission line and the electrical substation constructed on State land will be left in place. The local power utility owns these facilities and will be responsible for their continued operation and maintenance."]
[]
[]
[]
["Rip-Rap & Rock Lining"]
[" ",null,null,null,null,null,null,null,null,"Input",null,null,"Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Area","Type","Crew","Labor\nCost","Equipment\nCost","Material\nCost","Total\nCost"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"(select type)","(select type)",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A119) - ROW($A$118)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B119),ISBLANK(K119)),0,ROUND(J119*INDEX(RipRapArray,MATCH(K119,RipRapTypes,0)-1+IF(L119=\"B-12G\",2,0),7),0))","v":0},{"$f":"IF(OR(ISBLANK(B119),ISBLANK(K119)),0,ROUND(J119*INDEX(RipRapArray,MATCH(K119,RipRapTypes,0)-1+IF(L119=\"B-12G\",2,0),8),0))","v":0},{"$f":"IF(OR(ISBLANK(B119),ISBLANK(K119)),0,ROUND(J119*INDEX(RipRapArray,MATCH(K119,RipRapTypes,0)-1+IF(L119=\"B-12G\",2,0),6),0))","v":0},{"$f":"IF(OR(ISBLANK(B119),ISBLANK(K119)),0,M119+N119+O119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(K119,3)=\"Gab\",\"GabionCrew\",IF(LEFT(K119,3)=\"Rip\",\"RiprapCrews\",\"\"))","v":""}]
[{"$f":"ROW(A120) - ROW($A$118)-1","v":1},"EWRSP-1 slope armor 1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"9274/9","v":1030.4444444444443},"Rip-Rap 450 mm min thick, no grout","B-12G",10356,31305,0,{"$f":"IF(OR(ISBLANK(B120),ISBLANK(K120)),0,M120+N120+O120)","v":41661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(LEFT(K120,3)=\"Gab\",\"GabionCrew\",IF(LEFT(K120,3)=\"Rip\",\"RiprapCrews\",\"\"))","v":"RiprapCrews"}]
[2,"EWRSP-2B slope armor 1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"3534/9","v":392.66666666666669},"Rip-Rap 450 mm min thick, no grout","B-12G",3946,11929,0,15875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RiprapCrews"]
[3,"EWRSP-2B slope armor 2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"6068/9","v":674.22222222222217},"Rip-Rap 450 mm min thick, no grout","B-12G",6776,20483,0,27259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RiprapCrews"]
[4,"EWRSP-4 slope armor 1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"4170/9","v":463.33333333333331},"Rip-Rap 450 mm min thick, no grout","B-12G",4657,14076,0,18733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RiprapCrews"]
[5,"WRSP-1 slope armor 1",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"12501/9","v":1389},"Rip-Rap 450 mm min thick, no grout","B-12G",13959,42198,0,56157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RiprapCrews"]
[6,"WRSP-1 slope armor 2",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"12200/9","v":1355.5555555555557},"Rip-Rap 450 mm min thick, no grout","B-12G",13623,41182,0,54805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RiprapCrews"]
[7,"WRSP-1 slope armor 3",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"(7806+6802)/9","v":1623.1111111111111},"Rip-Rap 450 mm min thick, no grout","B-12G",16312,49310,0,65622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RiprapCrews"]
[8,"TSF slope armor 1",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"89560/9","v":9951.1111111111113},"Rip-Rap 450 mm min thick, no grout","B-12G",100009,302315,0,402324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RiprapCrews"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M119:M128)=0,0,SUM(M119:M128))","v":169638},{"$f":"IF(SUM(N119:N128)=0,0,SUM(N119:N128))","v":512798},{"$f":"IF(SUM(O119:O128)=0,0,SUM(O119:O128))","v":0},{"$f":"IF(SUM(P119:P128)=0,0,SUM(P119:P128))","v":682436}]
[]
["Notes:"]

{"sheet":"Exploration","index":26,"n_rows":100,"n_cols":70,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[null,"Exploration - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Hole Abandonment Costs",{"$f":"IF(K61=\"\",0,K61)+IF(I61=\"\",0,I61)","v":0},{"$f":"IF(L61=\"\",0,L61)+IF(J61=\"\",0,J61)","v":0},{"$f":"(IF(M61=\"\",0,M61)+(IF(N61=\"\",0,N61)))","v":0},{"$f":"SUM(C12:E12)","v":0}]
[null,"Grading Costs"]
[null,"Ripping/Scarifying Cost"]
[null,"Subtotal Drillhole",{"$f":"C12","v":0},{"$f":"D12","v":0},{"$f":"E12","v":0},{"$f":"F12","v":0}]
[null,"Trench Backfilling Costs",{"$f":"K91","v":0},{"$f":"L91","v":0},null,{"$f":"SUM(C16:E16)","v":0}]
[null,"Trench Revegetation Costs",{"$f":"D100","v":0},{"$f":"E100","v":0},{"$f":"F100","v":0},{"$f":"SUM(C17:E17)","v":0}]
[null,"Subtotal Trench",{"$f":"SUM(C16:C17)","v":0},{"$f":"SUM(D16:D17)","v":0},{"$f":"SUM(E16:E17)","v":0},{"$f":"SUM(F16:F17)","v":0}]
[null,"TOTALS",{"$f":"C15+C18","v":0},{"$f":"D15+D18","v":0},{"$f":"E15+E18","v":0},{"$f":"F15+F18","v":0}]
[]
[]
[]
[null,"Exploration hole surface seal thickness:",10,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 10'\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface seal thickness:",{"$f":"IF(Nevada,10,IF(Metric,ROUND(M2Ft*Exploration_Hole_seal_thickness,0),Exploration_Hole_seal_thickness))","v":10}]
[null,"Minimum seal above groundwater table:",50,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 50'\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Seal above groundwater:",{"$f":"IF(Nevada,50,IF(Metric,ROUND(M2Ft*Minimum_seal_above_groundwater_expl,0),Minimum_seal_above_groundwater_expl))","v":50}]
[]
["Exploration Drillhole Abandonment - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Hole Plugging",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole Plugging"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Hole Type","Diameter","Total\nNumber\nof Holes","Max Holes\nOpen at One Time","Casing to\nRemove","Average\nDepth of\nHole(1)","Depth to Water","Hole\nPlug\nMethod",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole Type","Diameter","Total\nNumber\nof Holes","Max Holes\nOpen at One Time","Casing to\nRemove","Average\nDepth of\nHole(1)","Depth to Water"]
[-1,null,null,null,null,null,null,null,null,"(select)",{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},{"$f":"IF(Metric,\"m bgs\",\"ft bgs\")","v":"ft bgs"},"(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in",null,null,"ft","ft bgs","ft bgs"]
[{"$f":"ROW(A30) - ROW($A$29)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J30","v":0},{"$f":"IF(Metric,ROUND(mm_2_in*K30,0),K30)","v":0},{"$f":"L30","v":0},{"$f":"M30","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N30,0),N30)","v":0},0,0]
[]
[null,"Notes:"]
[null,"    1. If core holes are pre-drilled, use length of hole below pre-drilled length"]
[null,{"$f":"IF(NOT(Nevada),\"    2. If Top Plug is selected, assumes maximum 1/2hr laborer time to place plug and backfill with cuttings/soil (including move-to/set up time).\",\"\")","v":"    2. If Top Plug is selected, assumes maximum 1/2hr laborer time to place plug and backfill with cuttings/soil (including move-to/set up time)."}]
[]
[]
[]
[]
[]
["Exploration Trenches - User Input"]
["Facility Description",null,null,null,null,null,null,null,null,"Trench Parameters",null,null,null,null,"Backfill",null,null,null,null,"Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trench Parameters"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Trench\nLength","Trench\nDepth","Trench\nBottom\nWidth","Trench\nSideslope\nAngle","Additional\nHrs\nfor Walk-in (1)","Backfill\nMaterial","Cut\nMaterial\nType","Backfilling\nFleet","Cycle Time Override","Maximum\nFleet Size","Seed Mix","Mulch","Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trench\nLength","Trench\nDepth","Trench\nBottom\nWidth","Trench\nSideslope\nAngle","Cover Truck Fleet"]
[-1,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"degrees","hr","(select)","(select)","(select)","(user override)","(user override)","(select)","(select)","(select)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","ft","degrees"]
[{"$f":"ROW(A44) - ROW($A$43)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*J44,0),J44)","v":0},0,0,{"$f":"M44","v":0},{"$f":"IF(ISBLANK(Q44),0,LEFT(Q44,SEARCH(\" \",Q44)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Include one-way hours necessary to walk equipment in from drop-off point to work area"]
[null,"  2. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[]
[]
[]
["Exploration Drillhole Abandonment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"this is used to determine what amount of grout to use for grout hours"]
["  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per hole calculations"]
[null,"Description\n(required)",{"$f":"IF(Metric,\"Vol/m of depth\",\"Vol/foot of depth\")","v":"Vol/foot of depth"},"Hole \nPlugging \nMaterial (1)","Total\nGrout \nVolume (2)","Total\nCuttings\nVolume","Total\nTop Seal\nVolume (3,4)","Total\nDrillhole\nAbandon.\nHours (6,7)","Casing\nRemoval\nLabor\nCost (5)","Casing\nRemoval\nEquipment\nCost","Plugging \nLabor \nCost","Plugging Equipment \nCost","Plugging Material \nCost","Top Seal \nMaterial\nCost (2,3) ","Total \nCost (6,7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vol/foot of depth","Hole \nPlugging Material(1)","Grout \nVolume(2)","Cuttings\nVolume","Top\nSeal\nVolume(2,3)","Total Grout \nVolume \n(grout+cement\n+/-cutting vol)","Total Cuttings\nVolume\n(if needed)","Move to\nRig up\nRig down\nTotal","Grouting\nHours(4)","Cuttings\nHours","Casing\nRemoval\nHours","Casing\nRemoval\nLabor","Casing\nRemoval\nEquipment","Plugging \nLabor \nCost","Plugging \nEquipment \nCost","Plugging \nMaterial \nCost","Top Seal \nMaterial\nCost(2) ","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"ft3\")","v":"ft3"},null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cf",null,"cy","cy","cy",null,null,"hrs","hrs","hrs","hrs","$","$","$","$","$","$","$"]
[{"$f":"A30","v":0},{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""},{"$f":"IF(OR(ISBLANK($BD30),ISBLANK(B30)),\"\",IF(Metric,ROUND(Ft3_2_M3*BA59,2),BA59))","v":""},{"$f":"IF(OR(ISBLANK($BD30),ISBLANK(B30),ISBLANK(BG30),Q30=\"\"),\"\",IF(OR(Q30=\"none\",Q30=\"Top Plug\"),\"none\",BB59))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(M30),BF59=0, Q30=\"Top Plug\", Q30=\"none\",Q30=\"\"),\"\",IF(Q30=\"Cement Plug\",0,IF(Metric,ROUND(CY_2_M3*BC59,2),BC59)))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(M30),BG59=0,Q30=\"Top Plug\"),\"\",IF(Metric,ROUND(CY_2_M3*BD59,2),BD59))","v":""},{"$f":"IF(OR(ISBLANK($BD30),ISBLANK(BG30),BE59=0),\"\",IF(Metric,ROUND(CY_2_M3*BE59,2),BE59))","v":""},{"$f":"IF(OR(ISBLANK(B30),ISBLANK(BG30),BR59=\"\",Q30=\"\",Q30=\"none\"),\"\",ROUND(BH59+BI59+BJ59+BK59+IF(AND(BC59>0,BD59>0),SetUpHrsPumpRig,0),0))","v":""},{"$f":"IF(OR(ISBLANK(BE30),BE30=\"\",BE30=0),0,ROUND(BL59,0))","v":0},{"$f":"IF(OR(ISBLANK(BE30),BE30=\"\",BE30=0),0,ROUND(BM59,0))","v":0},{"$f":"IF(OR(ISBLANK($BD30),ISBLANK(BG30),ISBLANK(B30),AND(BF59=0,BG59=0)),0,IF(AND(Nevada,P30<O30,Q30=\"Cement Plug\"),\"Method Error!\",ROUND(BN59,0)))","v":0},{"$f":"IF(OR(ISBLANK($BD30),ISBLANK(B30),ISBLANK(BG30),AND(BF59=0,BG59=0)),0,IF(AND(Nevada,P30<O30,Q30=\"Cement Plug\"),\"Method Error!\",ROUND(BO59,0)))","v":0},{"$f":"IF(OR(ISBLANK($BD30),ISBLANK(BG30),BP59=0),0,ROUND(BP59,0))","v":0},{"$f":"IF(OR(ISBLANK($BD30),ISBLANK(BG30),BQ59=0),0,IF(AND(Nevada,P30<O30,Q30=\"Cement Plug\"),\"Method Error!\",ROUND(BQ59,0)))","v":0},{"$f":"IF(OR(ISBLANK($BD30),ISBLANK(BG30),SUM(I59:N59)=0),0,SUM(I59:N59))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(BD30),\"\",ROUND((PI()*(BB30/12/2)^2),2))","v":0},{"$f":"IF(ISBLANK(B30),0,IF(OR(Q30=\"Cement Plug\",BG30>=BF30),\"Cuttings\",IF(OR(Q30=\"Grout Only\",BG30<=SurfaceSealExplHoles+MinGWSealExpl),\"Grout\",\"Grout + Cuttings\")))","v":0},{"$f":"IF(OR(ISBLANK(BD30),Q30=\"Cement Plug\",Q30=\"Top Plug\",Q30=\"none\"),0,IF(AND(BF30<=BG30,Q30<>\"Grout Only\"),0,IF(Q30=\"Grout Only\",ROUND((BF30-SurfaceSealExplHoles)*BA59/27*1.25,2),ROUND(IF(BG30<=SurfaceSealExplHoles,((BF30-SurfaceSealExplHoles)*BA59)/27*1.25,IF(BG30<MinGWSealExpl+SurfaceSealExplHoles,((BF30-SurfaceSealExplHoles)*BA59)/27*1.25,((BF30-BG30+MinGWSealExpl)*BA59)/27*1.25)),2))))","v":0},{"$f":"IF(OR(ISBLANK(BD30),Q30=\"Grout Only\"),0,IF(BG30>BF30,ROUND((BF30-SurfaceSealExplHoles)*BA59/27,2), IF(BG30>(MinGWSealExpl+SurfaceSealExplHoles),ROUND((BG30-MinGWSealExpl-SurfaceSealExplHoles)*BA59/27,2),0)))","v":0},{"$f":"IF(OR(ISBLANK(BD30),Q30=\"none\",Q30=\"Top Plug\",Q30=\"\"),0,(IF(BD30=0,0,ROUND(BA59*SurfaceSealExplHoles/27*1.25,2))))","v":0},{"$f":"IF(OR(Q30=\"none\",Q30=\"\"),0,IF(Q30=\"Grout + Backfill\",BC59+BE59,IF(Q30=\"Grout Only\",BC59+BD59+BE59,IF(Q30=\"Cement Plug\",BE59,0))))","v":0},{"$f":"IF(OR(Q30=\"Grout Only\",Q30=\"none\",Q30=\"\"),0,IF(Q30=\"Top Plug\",1,IF(OR(Q30=\"Cement Plug\",Q30=\"Grout + Backfill\"),BD59)))","v":0},{"$f":"IF(Q30=\"Top Plug\",0,SetUpHrsPumpRig)","v":2},{"$f":"IF(OR(ISBLANK(BD30),BF59=0),0,ROUND(IF(BC59=0,0,IF(((BF59)/GroutingProductivity)<1,1,(BF59)/GroutingProductivity)),1))","v":0},{"$f":"IF(OR(ISBLANK(BD30),ISBLANK(BD30),BD30=0,BD30=\"\",BG59=0),0,IF(Q30=\"Top Plug\",0.5,ROUND(IF(BD59=\"\",0,IF(BG59/CuttingsProduction<1,1,BG59/CuttingsProduction)),1)))","v":0},{"$f":"ROUND(BE30/CasingRemovalRate,1)","v":0},{"$f":"ROUND(BD30*BK59*HeavyDutyDrillLaborCost,0)","v":0},{"$f":"ROUND(BD30*BK59*HeavyDutyDrillEquipCost,0)","v":0},{"$f":"IF(ISBLANK(BD30),\"\",IF(Q30=\"Top Plug\",(BH59+BJ59)*CuttingsLaborCost*BD30,ROUND(IF(BC59=0,0,ROUND(BH59+BI59,1)*GroutLaborCost*BD30)+IF(BD59=0,0,IF(BC59=0,(ROUND(BH59+BJ59,1)*CuttingsLaborCost*BD30),(ROUND(BJ59*GroutLaborCost*BD30,0)))),0)))","v":0},{"$f":"IF(ISBLANK(BD30),\"\",IF(Q30=\"Top Plug\",(BH59+BJ59)*CuttingsEquipCost*BD30,ROUND(IF(BC59=0,0,ROUND(BH59+BI59,1)*GroutEquipCost*BD30)+IF(BD59=0,0,IF(BC59=0,(ROUND(BH59+BJ59,1)*CuttingsEquipCost*BD30),(ROUND(BJ59,1)*GroutEquipCost*BD30))),0)))","v":0},{"$f":"IF(OR(Q30=\"none\",Q30=\"\",Q30=\"Top Plug\",ISBLANK(BC30)),0,IF(BC59=\"\",0,ROUND((BC59*BentoniteCost*BD30)+(BE59*CementCost*BD30),0)))","v":0},{"$f":"IF(OR(Q30=\"none\",Q30=\"\",Q30=\"Top Plug\",ISBLANK(BD30)),0,ROUND(BE59*CementCost*BD30,0))","v":0},{"$f":"IF(ISBLANK(BD30),\"\",SUM(BL59:BQ59))","v":0}]
[]
[null,null,null,null,{"$f":"IF(SUM(E59:E60)=0,0,SUM(E59:E60))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Notes:"]
[]
[null,"    1. Assumes grout backfill from bottom of hole to 50' (15.24m) above static water level, up to 10' (3m) from top of hole"]
[null,"    2. Assumes 25% loss to formation for grout backfill"]
[null,"    3. If \"Top Plug\" hole plug method is used, assumes physical plug installed without backfill, grout or cement. Not available option for Nevada projects"]
[null,"    4. Assumes top 10' (3 m) of hole is plugged with cement if \"Grout Only\", \"Backfill + Grout\", or \"Cement Plug\" hole plug method are chosen."]
[null,"    5. Assumes that a) casing is not cemented entire length, b) does not include temporary surface casing"]
[null,"    6. Assumes minimum 1 hr per hole for abandonment (excluding move-to and casing removal)"]
[null,"    7. Assumes fixed hours per hole for setup & tear-down and moving between holes (see Productivty Sheet) per drill hole (includes rig time if grouting required, labor crew only if cuttings backfill only)"]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Exploration - Assumptions & Calculations"}]
[]
[null,"Dozing & Ripping/Scarifying Calculations"]
[]
[null,"Dozing:"]
[null,"Dozing distance = 1/2 trench length or 400 ft (max push) whichever is less"]
[null,"Assumes flat push (grade correction factor = 1)"]
[]
[null,"Revegetation:"]
[null,{"$f":"IF(Metric,3,10)","v":10},{"$f":"IF(Metric, \"m added to trench width to account for revegetation under spoil pile\", \"ft added to trench width to account for revegetation under spoil pile\")","v":"ft added to trench width to account for revegetation under spoil pile"}]
[]
[]
[]
["Exploration Trenches - Backfill/Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches"]
[{"$f":"(CONCATENATE(\"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (\",Dozer_Operator,\") x Material x Visibility x Job Efficiency (\",Dozer_Job_Efficiency,\")\"))","v":"Productivity = Dozer Productivity x Grade Correction x Density Correction x Operator (0.75) x Material x Visibility x Job Efficiency (0.83)"}]
[null,"Description\n(required)","Trench\nBackfill\nVolume","Dozer \nPush \nDistance"," \nEquipment\nProductivity","Dozing \nMaterial","Density Correction","Backfilling\nFleet","Corrected\nHourly\nProductivity","Total \nDozer \nHours","Trench Backfill\nLabor \nCost","Trench Backfill\nEquipment \nCost","Total \nTrench Backfill\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","d","ang","Trench Top Width\nb","Cross-Sectional Area","Trench \nVolume","Trench\nVolume","Push Distance","Dozer Productivity","Dozing Material","Density Correction","Job Efficiency","Altitude Deration","Corrected Hourly Productivity","Total Hours","Labor Cost","Equipment Cost","Total\nCost"]
[null,null,{"$f":"IF(Metric,\"LCM (BCM+30%)\",\"LCY (BCY+30%)\")","v":"LCY (BCY+30%)"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3/hr\",\"yd3/hr\")","v":"yd3/hr"},null,null,null,{"$f":"IF(Metric,\"m3/hr\",\"yd3/hr\")","v":"yd3/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft","rad","ft","sq ft","BCY","LCY","ft","cy/hr",null,null,null,null,"cy/hr","hrs","$","$","$"]
[{"$f":"A44","v":0},{"$f":"IF(ISBLANK(B44),\"\",B44)","v":""},{"$f":"IF(OR(ISBLANK(B44),OR(ISBLANK(BB44),BB44=0)),\"\",IF(Metric,ROUND(CY_2_M3*BG89,0),BG89))","v":""},{"$f":"IF(ISBLANK(B44),\"\",IF(Q44=\"Backhoe/Loader\",\"N/A\",IF(Metric,ROUND(Ft2M*BH89,0),BH89)))","v":""},{"$f":"IF(ISBLANK(B44),\"\",IF(ISBLANK(Q44),\"Select Fleet\",IF(Q44=\"Backhoe/Loader\",\"N/A\",IF(Metric,ROUND(CY_2_M3*BI89,0),BI89))))","v":""},{"$f":"IF(OR(ISBLANK(B44),C89=0),\"\",IF(Q44=\"Backhoe/Loader\",\"N/A\",IF(ISBLANK(O44),\"Dozing Material!\",BJ89)))","v":""},{"$f":"IF(OR(ISBLANK(B44),C89=0),\"\",IF(Q44=\"Backhoe/Loader\",\"N/A\",IF(ISBLANK(P44),\"Material Type!\",BK89)))","v":""},{"$f":"IF(ISBLANK(B44),\"\",IF(AND(NOT(C89=\"\"),ISBLANK(Q44)),\"Select Fleet\",INDIRECT(BE44&\"TrenchDozer\")))","v":""},{"$f":"IF(OR(ISBLANK($B44),C89=0),\"\",IF(ISBLANK(Q44),\"Select Fleet\",IF(ISERR(BN89),\"\",IF(Metric,ROUND(CY_2_M3*BN89,0),BN89))))","v":""},{"$f":"IF(OR(ISBLANK(B44),C89=0,ISERR(BO89)),0,IF(ISBLANK(Q44),\"Select Fleet\",BO89))","v":0},{"$f":"IF(OR(ISBLANK(B44),C89=0),0,IF(ISBLANK(Q44),\"Select Fleet\",IF(ISERR(BP89),0,BP89)))","v":0},{"$f":"IF(OR(ISBLANK(B44),C89=0),0,IF(ISBLANK(Q44),\"Select Fleet\",IF(ISERR(BQ89),0,BQ89)))","v":0},{"$f":"IF(OR(ISBLANK(B44),C89=0),0,IF(ISBLANK(Q44),\"Select Fleet\",IF(ISERR(BR89),0,BR89)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC44","v":0},{"$f":"BB44","v":0},{"$f":"RADIANS(BD44)","v":0},{"$f":"IF(BC89=0,0,ROUND(BA89+((BB89/TAN(BC89))*2),2))","v":0},{"$f":"((BA89+BD89)/2)*BB89","v":0},{"$f":"ROUND((BE89*BA44)/27,0)","v":0},{"$f":"BF89*1.3","v":0},{"$f":"IF(BA44/2<600, IF(BA44/2<50,50,ROUND(BA44/2,0)),400)","v":50},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(Q44)),0,ROUND(HLOOKUP(INDIRECT(BE44 & \"TrenchDozer\"),DozerProductionArray,13,FALSE)*BH89^HLOOKUP(INDIRECT(BE44 & \"TrenchDozer\"),DozerProductionArray,14,FALSE),0))","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(O44)),0,O44)","v":0},{"$f":"IF(OR(ISBLANK(B44),ISBLANK(P44)),0,VLOOKUP(P44,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B44),0,Dozer_Job_Efficiency)","v":0},{"$f":"IF(ISBLANK(B44),0,IF(BG89=0,0,HLOOKUP(INDIRECT(BE44&\"Dozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"IF(ISBLANK(B44),0,ROUND(BI89*Dozer_Operator*Dozer_Visibility*BJ89*BK89*BL89*BM89,0))","v":0},{"$f":"IF(ISBLANK(B44),0,IF(BG89/BN89<1+N44,1,ROUND(BG89/BN89,0)+N44))","v":0},{"$f":"IF(BE44=0,0,ROUND(BO89*INDIRECT(BE44&\"TrenchDozerLaborRate\"),0))","v":0},{"$f":"IF(BE44=0,0,ROUND(BO89*INDIRECT(BE44&\"TrenchDozerEquipRate\"),0))","v":0},{"$f":"SUM(BP89:BQ89)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C89:C90)=0,0,SUM(C89:C90))","v":0},null,null,null,null,null,null,{"$f":"IF(SUM(J89:J90)=0,0,SUM(J89:J90))","v":0},{"$f":"IF(SUM(K89:K90)=0,0,SUM(K89:K90))","v":0},{"$f":"IF(SUM(L89:L90)=0,0,SUM(L89:L90))","v":0},{"$f":"IF(SUM(M89:M90)=0,0,SUM(M89:M90))","v":0}]
[]
[]
["Exploration Trenches Revegetation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation"]
[" "]
[null,"Description\n(required)","Surface\nArea","Revegetation                Labor                Cost","Revegetation Equipment Cost","Revgetation Material \nCost","Total Revegetation Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface\nArea","Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Material Cost","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acres"]
[{"$f":"A44","v":0},{"$f":"IF(ISBLANK(B44),\"\",B44)","v":""},{"$f":"IF(OR(ISBLANK(B44), OR(AND(BA44=0,BB44=0),AND(ISBLANK(BA44),ISBLANK(BB44),ISBLANK(BC44),ISBLANK(BD44)))),\"\",IF(Metric,ROUND(Ac2Ha*BA98,2),BA98))","v":""},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,BC98)","v":0},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,BB98)","v":0},{"$f":"IF(OR(ISBLANK(B44),ISERROR(BG98)),0,BG98)","v":0},{"$f":"IF(AND(D98=\"\",E98=\"\",F98=\"\"),0,SUM(D98:F98))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(J44),ISBLANK(K44)),0,IF(ROUND((BA44*(BD89+ExtraTrenchWidth))/43560,1)<0.1,0.1,ROUND((BA44*(BD89+ExtraTrenchWidth))/43560,1)))","v":0},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,IF(BA98<1,SeedEquipTrenchFlat,ROUND(SeedEquipTrenchFlat*BA98,0)))","v":0},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,IF(BA98<1,SeedLaborTrenchFlat,ROUND(SeedLaborTrenchFlat*BA98,0)))","v":0},{"$f":"IF(OR(T44=\"None\",ISBLANK(T44)),0,ROUND(INDEX(SeedMixArray,MATCH(T44,SeedMixes,0),4)*C98,0))","v":0},{"$f":"IF(OR(U44=\"None\",ISBLANK(U44)),0,ROUND(INDEX(MulchArray,MATCH(U44,Mulches,0),4)*C98,0))","v":0},{"$f":"IF(OR(V44=\"None\",ISBLANK(V44)),0,ROUND(INDEX(FertilizerArray,MATCH(V44,Fertilizers,0),4)*C98,0))","v":0},{"$f":"SUM(BD98:BF98)","v":0},{"$f":"IF(ISBLANK(A44),0,ROUND(SUM(BB98:BF98),0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C98:C99)=0,0,SUM(C98:C99))","v":0},{"$f":"IF(SUM(D98:D99)=0,0,SUM(D98:D99))","v":0},{"$f":"IF(SUM(E98:E99)=0,0,SUM(E98:E99))","v":0},{"$f":"IF(SUM(F98:F99)=0,0,SUM(F98:F99))","v":0},{"$f":"IF(SUM(G98:G99)=0,0,SUM(G98:G99))","v":0}]

{"sheet":"Expl. Roads & Pads","index":27,"n_rows":102,"n_cols":121,"rows_kept":102,"cut":false,"hidden":true,"merged":[[77,88,77,89],[77,70,77,71],[77,56,77,57],[77,74,77,75]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Exploration Roads & Pads - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Grading Costs",{"$f":"I83","v":0},{"$f":"J83","v":0},"N/A",{"$f":"K83","v":0}]
[null,"Cover Placement Cost",{"$f":"H93","v":0},{"$f":"I93","v":0},"N/A",{"$f":"SUM(C13:E13)","v":0}]
[null,"Ripping/Scarifying Cost",{"$f":"F102","v":0},{"$f":"G102","v":0},"N/A",{"$f":"SUM(C14:E14)","v":0}]
[null,"Subtotal Earthworks",{"$f":"IF(ISNA(MATCH(\"Error!\",C12:C14,0)),SUM(C12:C14),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",D12:D14,0)),SUM(D12:D14),\"Error!\")","v":0},null,{"$f":"IF(ISNA(MATCH(\"Error!\",F12:F14,0)),SUM(F12:F14),\"Error!\")","v":0}]
[null,"Revegetation Cost",{"$f":"I102","v":0},{"$f":"J102","v":0},{"$f":"K102","v":0},{"$f":"SUM(C16:E16)","v":0}]
[null,"TOTALS",{"$f":"SUM(C15:C16)","v":0},{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E15:E16)","v":0},{"$f":"SUM(F15:F16)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Nevada,IF(Metric,\"\",\"< In Nevada use 30'\"),\"\")","v":""}]
[]
[null,"Maximum grade allowed for dozer:",20,"%"]
[null,"Maximum grade allowed for grader:",null,"%"]
[]
["Exploration Roads & Pads - User Input",null,null,null,null,null,null,null,null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
["Facility Description",null,null,null,null,null,null,null,null,"Physical (1) - MANDATORY",null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Overrides",null,"Growth Media"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Ground Slope \nat Toe","Ungraded\nSlope","Cut\nSlope","Road +\nDrill Pad\nLength","Road\nWidth","Number\nof Drill \nPads","\nIndividual\nSump\nVolume","Drill \nPad\nWidth","Drill \nPad\nLength","Slope\nReplacement\nPercent","Regrade Volume\n(if calculated elsewhere)","Disturbed Area \n(if calculated elsewhere)","Growth\nMedia\nThickness","Haul Distance to Placement Location","Slope to Placement Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road +\nDrill Pad\nLength","Road\nWidth","Number of\nDrill Pads","Sump Volume","Drill Pad\nWidth","Drill Pad\nLength","Slope Replacement \nPercent","Regrade Volume","Disturbed Area \n","Growth\nMedia\nThickness","Distance to \nGrowth Media Stockpile","Slope from \nRoad to \nStockpile"]
[-1,null,null,null,null,null,null,null,null,"% grade","_H:1V","degrees",{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"%",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"IF(Metric,\"mm\",\"in\")","v":"in"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},"% grade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","ft",null,"cy","ft","ft","%","cy","acres","in","ft","% grade"]
[{"$f":"ROW(A28) - ROW($A$27)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X28)>20,\"See Note 2.\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,ROUND(M2Ft*M28,0),M28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*N28,0),N28)","v":0},{"$f":"IF(ISBLANK(O28),0,O28)","v":0},{"$f":"IF(ISBLANK(B28),0,IF(Metric,ROUND(M3_2_CY*P28,0),P28))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*Q28,0),Q28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*R28,0),R28)","v":0},{"$f":"IF(ISBLANK(S28),0,S28)","v":0},{"$f":"IF(ISBLANK(T28),\"\",IF(Metric,ROUND(M3_2_CY*T28,CubesRounding),T28))","v":""},{"$f":"IF(ISBLANK(U28),\"\",IF(Metric,Ha2Ac*U28,U28))","v":""},{"$f":"IF(Metric,mm2in*V28,V28)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*W28,3),W28)","v":0},{"$f":"IF(ISBLANK(X28),0,X28)","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. All Physical parameters must be input even if manual overrides for volume or area are used."]
[null,"  2. Slope replacement refers to the percentage of cut volume replaced during regrading."]
[null,"  3. If Slope from facility to borrow source is >20, downhill travel time may be underestimated due to limitation of uphill travel time curves and downhill speed tables from CAT Handbook (see Productivty Sheet)"]
[null,"  4. Sump volume will be applied to all roads on slopes <20%. On slopes >20% pad width (i.e. cut volume) should be adequate to account for sump volume."]
[]
[]
[]
[]
[]
["Exploration Roads & Pads - User Input (cont.)",null,null,"You must fill in ALL green cells and relevant blue cells in this section for each road"]
[" ",null,"Grading",null,null,null,"Growth Media",null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Regrade\nMaterial\nCondition","Cut Material Type","Recontouring Equipment Fleet","Additional\nHrs\nfor Walk-in (1)","Growth Media Material Type","Growth Media Placement Equipment Fleet","Cycle Time Override","Maximum\nFleet Size","Additional\nHrs\nfor Walk-in (1)","Seed Mix","Mulch","Fertilizer","Scarifying/ Ripping?","Ripping Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleet Selection","Grading Equip","Grading Fleet","Size Abbr","GrowthMed truck fleet","Ripping fleet"]
[null,null,"(select)","(select)","(select)",null,"(select)","(select)","(user override)","(user override)",null,"(select)","(select)","(select)","(select)","(select)"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(J28>MaxDozerGrade,OR(E45=\"Small Dozer\",E45=\"Medium Dozer\",E45=\"Large Dozer\")),AND(J28>MaxGraderGrade,E45=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(J28),\"\",IF(J28>MaxDozerGrade,\"Cut\",IF(J28>MaxGraderGrade,\"NoGrader\",\"ExplRoadFleets\")))","v":""},{"$f":"IF(ISBLANK(E45),0,RIGHT(E45,LEN(E45)-SEARCH(\" \",E45)))","v":0},{"$f":"IF(ISBLANK(E45),0,IF(LEFT(E45,SEARCH(\" \",E45)-1)=\"Medium\",\"Med\",LEFT(E45,SEARCH(\" \",E45)-1)))","v":0},{"$f":"IF(ISBLANK(BC45),0,IF(BC45=\"Small\",\"Sm\",IF(BC45=\"Large\",\"Lg\",BC45)))","v":0},{"$f":"IF(ISBLANK(H45),0,LEFT(H45,SEARCH(\" \",H45)-1))","v":0},{"$f":"IF(ISBLANK(P45),0,LEFT(P45,SEARCH(\" \",P45)-1))","v":0}]
[]
[]
[null,"Notes:"]
[null,"  1. Include one-way hours necessary to walk equipment in from drop-off point to work area"]
[null,"  2. Material Types are used for density correction based on material densities in Caterpillar Performance Handbook material density table"]
[]
[]
[{"$f":"ThisSheetName(A1) & \" - Assumptions & Calculations\"","v":"Expl. Roads & Pads - Assumptions & Calculations"}]
[]
[null,"Regrading Volume and Footprint Volume"]
[]
[null,"Will not allow dozer for slopes greater than 30%",null,"Swell Factor:",1.2]
[null,"For dozer regrading push distance = road width"]
[null,"Assumes dozer push is uphill"]
[null,{"$f":"IF(Metric,\"Assumes minimum push distance of 30 m\",\"Assumes minimum push distance of 100 ft\")","v":"Assumes minimum push distance of 100 ft"}]
[]
[null,"Ripping/Scarifying Calculations"]
[]
[]
[null,"Minimum 1 hr ripping/scarifying time per area"]
[null,"Number of passes = Final slope length ÷ Grader width"]
[null,"Travel distance = Number of passes x  Road length"]
[null,"Total hours = (Travel distance ÷ Grader productivity) + (Number of passes x Grader maneuver time)"]
[null,"For dozer regrading assumes push distance = 3 x road width"]
[]
[null,"Revegetation Calculations"]
[]
[null,"Minimum of 1 acre crew time per area"]
[]
[]
[]
["Exploration Roads & Pads - Regrading Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROADS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PADS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes >25%",null,null,null,null,null,"Slopes <25%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,"Input Parameters",null,null,null,"Angles Calculated from Inputs",null,null,null,null,null,"Sides Calculated From Inputs",null,null,null,"Area Iterations",null,null,null,null,null,null,null,null,null,null,"Excavator",null,null,null,null,null,"Dozer"]
[null,"Description\n(required)","Total\nRoad\nLength","Total\nDrill Pad\nLength","Regrading Volume","Recontouring Fleet","Equipment\nProductivity","Total \nEquipment \nHours (1)","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nRegrading\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozer","Excavator",null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope Length",null,"Original Slope (So)","Ungraded Slope (Su)","Cut Slope","Road Width","C1","A1","B1","B2","A2","C2","a1","a2","c1","c2","Cut\nArea 1","Fill\nArea 2","Final Slope\nLength",null,"Total Road\nLength","Total Pad\nLength","Road Recontour \nvolume","Pad Recontour \nvolume","Total\nRecontour\nVolume","Selected Fleet Prod","Walk-in\nHrs","Excavator Production","Excavator hours","Labor Cost","Equipment Cost","Total Cost",null,"Grade Correction","Density Correction","Dozing Material","Operator","Job Efficiency","Altitude Deration","Total Corrections","Push Distance","Uncorrected Dozer Production","Total Hourly Productivity","Dozer hours","Labor Cost","Equipment Cost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m\",\"ft\")","v":"ft"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"m3/hr\",\"cy/hr\")","v":"cy/hr"},"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,"(Degrees)","(Degrees)","degrees","ft","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(Degrees)","(ft)","(ft)","(ft)","(ft)","(ft2)","(ft2)","(ft)",null,null,null,"cy","cy","cy","cy/hr","hr","cy/hr","hr","$","$","$",null,null,null,null,null,null,null,null,"ft","cy/hr","cy/hr","hr","$","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28),ISBLANK(O28)),0,IF(OR(ISBLANK(J28),ISBLANK(K28),ISBLANK(L28),ISBLANK(BA28),ISBLANK(N28)),\"Road Input!\",IF(BA28-(BC28*BF28)<0,\"Excess Pads!\",IF(Metric,ROUND(Ft2M*CN81,0),CN81))))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28),C81=\"\",AND(ISBLANK(BC28),ISBLANK(BE28),ISBLANK(BF28))),\"\",IF(OR(ISBLANK(BC28),ISBLANK(BF28)),\"Road Input!\",IF(Metric,ROUND(Ft2M*CO81,0),CO81)))","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(BA28),ISERR(CR81)),0,IF(CR81<0,\"Ungraded Slope!\",IF(Metric,ROUND(CY_2_M3*CR81,0),CR81)))","v":0},{"$f":"IF(OR(ISBLANK(B28),E81=0,ISBLANK(E81),ISERR(CP81)),\"\",IF(ISBLANK(E45),\"Select Fleet\",IF(AND(J28>MaxDozerGrade,OR(E45=\"Small Dozer\",E45=\"Lg Dozer\"),E45=\"Small Dozer\",E45=\"Large Dozer\"),\"Too steep!\",IF(BB45=\"Dozer\",INDIRECT(BC45&\"ExplDozer\"),INDIRECT(BC45&\"ExplExcavator\")))))","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D45),F81=\"\"),\"\",IF(OR(ISBLANK(E45),F81=\"\"),\"Select Fleet\",IF(OR(E81=0,ISBLANK(E81),F81=\"Select No.\"),\"\",IF(Metric,ROUND(CY_2_M3*CS81,1),CS81))))","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D45),F81=\"\"),0,IF(OR(ISBLANK(E45),F81=\"\"),\"Select Fleet\",IF(OR(E81=0,ISBLANK(E81),F81=\"Select No.\"),\"\",IF(RIGHT(E45,9)=\"Excavator\",CV81,IF(RIGHT(E45,5)=\"Dozer\",DK81,\"\")))))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D45),E81=0,ISBLANK(E81),ISBLANK(E45),F81=\"\",F81=\"Select No.\"),0,IF(F81=\"Too Steep!\",\"Error!\",IF(BB45=\"Excavator\",CW81,IF(BB45=\"Dozer\",DL81,0))))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(D45),E81=0,ISBLANK(E81),ISBLANK(E45),F81=\"\",F81=\"Select No.\"),0,IF(F81=\"Too Steep!\",\"Error!\",IF(BB45=\"Excavator\",CX81,IF(BB45=\"Dozer\",DM81,0))))","v":0},{"$f":"IF(OR(OR(ISBLANK(B28),ISBLANK(D45)),E81=0,ISBLANK(E81),ISBLANK(E45),F81=\"\",F81=\"Select No.\"),0,IF(F81=\"Too Steep!\",\"Error!\",SUM(I81:J81)))","v":0},{"$f":"IF(OR(AND(J28>MaxDozerGrade,OR(E45=\"Small Dozer\",E45=\"Medium Dozer\",E45=\"Large Dozer\")),AND(J28>MaxGraderGrade,E45=\"grader\")),\"  <<< Only excavators allowed for steeper slopes\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B28),0,DN81)","v":0},{"$f":"IF(ISBLANK(B28),0,CY81)","v":0},null,{"$f":"RoadSlopeGrade(J28)","v":0},{"$f":"RoadSlopeDeg(K28)","v":0},{"$f":"L28","v":0},{"$f":"BB28","v":0},{"$f":"180-L28","v":180},{"$f":"L28-BD81","v":0},{"$f":"BD81","v":0},{"$f":"BJ81","v":0},{"$f":"BE81-BD81","v":0},{"$f":"180-BE81","v":180},{"$f":"IF(AND(BF81=0,BG81=0),0,FindRoadPivot(BG81,BF81,BD81,BE81,SwellFactor))","v":0},{"$f":"BB28-BN81","v":0},{"$f":"IF(BI81=0,0,(BN81*SIN(BH81*PI()/180))/(SIN(BI81*PI()/180)))","v":0},{"$f":"IF(BL81=0,0,BO81*SIN(BM81*PI()/180)/(SIN(BL81*PI()/180)))","v":0},{"$f":"0.5*BN81*BP81*SIN(BJ81*PI()/180)","v":0},{"$f":"0.5*BO81*BQ81*SIN(BK81*PI()/180)","v":0},{"$f":"BP81+BQ81","v":0},null,{"$f":"RoadSlopeGrade(J28)","v":0},{"$f":"RoadSlopeDeg(K28)","v":0},{"$f":"L28","v":0},{"$f":"BE28","v":0},{"$f":"180-L28","v":180},{"$f":"L28-BV81","v":0},{"$f":"BV81","v":0},{"$f":"CB81","v":0},{"$f":"BW81-BV81","v":0},{"$f":"180-BW81","v":180},{"$f":"IF(AND(BX81=0,BY81=0),0,FindRoadPivot(BY81,BX81,BV81,BW81,SwellFactor))","v":0},{"$f":"BE28-CF81","v":0},{"$f":"IF(CA81=0,0,(CF81*SIN(BZ81*PI()/180))/(SIN(CA81*PI()/180)))","v":0},{"$f":"IF(CD81=0,0,CG81*SIN(CE81*PI()/180)/(SIN(CD81*PI()/180)))","v":0},{"$f":"0.5*CF81*CH81*SIN(CB81*PI()/180)","v":0},{"$f":"0.5*CG81*CI81*SIN(CC81*PI()/180)","v":0},{"$f":"CH81+CI81","v":0},null,{"$f":"IF(BA28=0,0,(BA28-(BC28*BF28)))","v":0},{"$f":"BC28*BF28","v":0},{"$f":"IF(BH28=\"\",IF(BG28=0,ROUND((BS81*(BA28-(BC28*BF28)))/27,CubesRounding),ROUND(((BS81*(BA28-(BC28*BF28)))/27)*BG28,CubesRounding)),\"Override\")","v":0},{"$f":"IF(BH28=\"\",IF(BG28=0,ROUND(((CK81*BC28*BF28)/27)+IF(J28<20,BD28*BC28,0),CubesRounding),ROUND((((CK81*BC28*BF28)/27)*BG28)+IF(J28<20,BD28*BC28,0),CubesRounding)),\"Override\")","v":0},{"$f":"IF(BH28=\"\",CP81+CQ81,BH28)","v":0},{"$f":"IF(ISBLANK(E45),0,IF(RIGHT(E45,9)=\"Excavator\",CU81,IF(RIGHT(E45,5)=\"Dozer\",DJ81,\"\")))","v":0},{"$f":"F45*2","v":0},{"$f":"IF(BC45=0,0,INDEX(ExcavatorSpecficationsArray,18,MATCH(INDIRECT(BC45&\"ExplExcavator\"),ExcavatorList,0)))","v":0},{"$f":"IF(CU81=0,0,IF(CR81/CU81<1,1+CT81,ROUND(CR81/CU81,0)+CT81))","v":0},{"$f":"IF(BC45=0,0,ROUND(CV81*INDIRECT(BC45&\"ExcavatorLaborRate\"),0))","v":0},{"$f":"IF(BC45=0,0,ROUND(CV81*INDIRECT(BC45&\"ExcavatorEquipRate\"),0))","v":0},{"$f":"CW81+CX81","v":0},null,{"$f":"(-0.00006*(J28)^2)-(0.02134*J28)+1.0024","v":1.0024},{"$f":"IF(ISBLANK(B28),0,VLOOKUP(D45,DozingDensityCorrectionArray,2))","v":0},{"$f":"IF(ISBLANK(B28),0,C45)","v":0},{"$f":"Dozer_Operator","v":0.75},{"$f":"Dozer_Job_Efficiency","v":0.83},{"$f":"IF(ISBLANK(B28),0,IF(DH81=0,0,HLOOKUP(INDIRECT(BC45 & \"ExplDozer\"),DozerSpecifications,8,FALSE)))","v":0},{"$f":"DA81*DB81*DC81*DD81*DE81*DF81","v":0},{"$f":"IF(ISBLANK(B28),0,IF(BB28<100,100,BB28))","v":0},{"$f":"IF(ISBLANK(B28),0,IF(CR81=0,0,ROUND(HLOOKUP(INDIRECT(BC45 & \"ExplDozer\"),DozerProductionArray,13,FALSE)*DH81^HLOOKUP(INDIRECT(BC45 & \"ExplDozer\"),DozerProductionArray,14,FALSE)*DG81,0)))","v":0},{"$f":"IF(ISBLANK(B28),0,ROUND(DI81*DG81,0))","v":0},{"$f":"IF(CR81<=0,0,IF(DI81<0,\"\",IF(ROUND(CR81/DI81,0)<1,1+CT81,ROUND(CR81/DI81,0)+CT81)))","v":0},{"$f":"IF(BC45=0,0,ROUND(DK81*INDIRECT(BC45&\"ExplDozerLaborRate\"),0))","v":0},{"$f":"IF(BC45=0,0,ROUND(DK81*INDIRECT(BC45&\"ExplDozerEquipRate\"),0))","v":0},{"$f":"DL81+DM81","v":0}]
[]
[null,null,{"$f":"IF(SUM(C81:C82)=0,0,SUM(C81:C82))","v":0},{"$f":"IF(SUM(D81:D82)=0,0,SUM(D81:D82))","v":0},{"$f":"IF(SUM(E81:E82)=0,0,SUM(E81:E82))","v":0},null,null,{"$f":"IF(SUM(H81:H82)=0,0,SUM(H81:H82))","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",I81:I82,0)),IF(SUM(I81:I82)=0,0,SUM(I81:I82)),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",J81:J82,0)),IF(SUM(J81:J82)=0,0,SUM(J81:J82)),\"Error!\")","v":0},{"$f":"IF(ISNA(MATCH(\"Error!\",K81:K82,0)),IF(SUM(K81:K82)=0,0,SUM(K81:K82)),\"Error!\")","v":0}]
[]
[null,"(1) Includes walk-in time based on distance and travel speed (see Productivity sheet for speeds)"]
[]
["Exploration Roads & Pads - Growth Media Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROADS",null,null,null,null,null,"PADS",null,null,null,null,null,"TOTALS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary by Fleet",null,null,null,"Soil Placement Parameters",null,null,null,null,null,"Soil Placement Parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Truck Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper w/ Dozer Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tandem Scraper Fleet"]
[null,"Description\n(required)","Growth \nMedia\nVolume","Growth \nMedia\nReplacement\nFleet","Fleet\nProductivity","Number of \nTrucks/ \nScrapers","Total\nFleet\nHours","Total \nLabor \nCost","Total \nEquipment \nCost","Total \nGrowth\nMedia\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck","Scraper Dozer","Tandem Scraper",null,"Final Slope \nLength","Final Slope \nWidth","Final Slope \nArea","Slope Topsoil \nVolume","Final Slope \nFootprint",null,"Final Slope \nLength","Final Slope \nWidth","Final Slope \nArea","Slope Topsoil \nVolume","Final Slope \nFootprint",null,"TOTAL \nSLOPE\nAREA","TOTAL \nTOPSOIL\nVOLUME","TOTAL\nFOOTPRINT\nAREA",null,"Productivity for selected fleet","Absolute grade","Walk-in\nHrs","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Manuver to Load","Manuver to Dump","Loader Load Time","Total Cycle Time","Number  of Trucks Required","Truck Production","Fleet Productivity","Total Fleet Time","Equipment Cost","Labor Cost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost","downhill empty","downhill loaded","uphill empty","uphill loaded","Uphill Travel","Downhill  Travel","Total Travel Time","Load/ Manuever/ Dump","Number Scrapers Required","Fleet Productivity","Total Fleet Hours","Total \nEquipment \nCost","Total \nLabor \nCost","Total Cost"]
[null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},null,{"$f":"IF(Metric,\"LCM/hr\",\"LCY/hr\")","v":"LCY/hr"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$",null,"ft","ft","acres","cu yd","acres",null,"ft","ft","acres","cu yd","acres",null,"acres","cy","acres",null,"BCY/hr","%","hr","min","min","min","min","min","min","min","min","min","min","min",null,"BCY/hr","BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$","min","min","min","min","min","min","min","min",null,"BCY/hr","hrs","$","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(BJ28),BJ28=0,NOT(AND(ISNUMBER(BH91),ISNUMBER(BN91)))),\"\",IF(Metric,ROUND(CY_2_M3*(BH91+BN91),0),BH91+BN91))","v":""},{"$f":"IF(OR(C91=0,ISBLANK(B28),ISBLANK(BJ28),BJ28=0,NOT(ISNUMBER(BH91))),\"\",IF(ISBLANK(G45),\"Material Type!\",IF(OR(H45=\"optmize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",INDIRECT(BE45&\"Truck\")&\"/\"&INDIRECT(BE45&\"Loader\"),H45))))","v":""},{"$f":"IF(OR(C91=0,ISBLANK(B28),ISBLANK(BJ28),BJ28=0,NOT(ISNUMBER(BH91))),\"\",IF(ISBLANK(G45),\"Material Type!\",IF(OR(H45=\"optmize\",ISBLANK(H45)),\"Select Fleet\",IF(Metric,ROUND(CY_2_M3*BU91,0),BU91))))","v":""},{"$f":"IF(OR(C91=0,ISBLANK(B28),ISBLANK(BJ28),BJ28=0,NOT(ISNUMBER(BH91))),\"\",IF(ISBLANK(G45),\"Material Type!\",IF(OR(H45=\"optmize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",CI91,IF(D91=\"Scraper Dozer\",CX91,IF(D91=\"Tandem Scraper\",DL91,\"\"))))))","v":""},{"$f":"IF(OR(C91=0,ISBLANK(B28),ISBLANK(BJ28),BJ28=0,NOT(ISNUMBER(BH91))),0,IF(ISBLANK(G45),\"Material Type!\",IF(OR(H45=\"optmize\",ISBLANK(H45)),\"Select Fleet\",IF(RIGHT(H45,5)=\"Truck\",CL91,IF(D91=\"Scraper Dozer\",CZ91,IF(D91=\"Tandem Scraper\",DN91,\"\"))))))","v":0},{"$f":"IF(OR(ISBLANK(B28),G91=\"\",ISBLANK(G45),ISBLANK(H45),H45=\"optmize\"),0,IF(RIGHT(H45,5)=\"Truck\",CN91,IF(D91=\"Scraper Dozer\",DB91,IF(D91=\"Tandem Scraper\",DP91,0))))","v":0},{"$f":"IF(OR(ISBLANK(B28),G91=\"\",ISBLANK(G45),ISBLANK(H45),H45=\"optmize\"),0,IF(RIGHT(H45,5)=\"Truck\",CM91,IF(D91=\"Scraper Dozer\",DA91,IF(D91=\"Tandem Scraper\",DO91,0))))","v":0},{"$f":"IF(OR(ISBLANK(B28),G91=\"\",ISBLANK(G45),ISBLANK(H45),AND(NOT(ISNUMBER(H91)),NOT(ISNUMBER(I91)))),0,IF(C91=0,\"\",SUM(H91:I91)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B28),0,CO91)","v":0},{"$f":"IF(ISBLANK(B28),0,DC91)","v":0},{"$f":"IF(ISBLANK(B28),0,DQ91)","v":0},null,{"$f":"IF(ISBLANK(U28),IF(J28=0,BB28,BT81),BB28)","v":0},{"$f":"IF(ISBLANK(U28),BE91*COS(J28/100),BB28)","v":0},{"$f":"IF(OR(U28=\"\",ISBLANK(U28)),BE91*(BA28-(BC28*BF28))/43560,BI28)","v":0},{"$f":"IF(OR(ISBLANK(V28),V28=0),0,ROUND(BE91*(BA28-(BC28*BF28))*(BJ28/12)/27,CubesRounding))","v":0},{"$f":"IF(ISBLANK(U28),(BF91*(BA28-(BC28*BF28)))/43560,BI28)","v":0},null,{"$f":"IF(ISBLANK(U28),IF(J28=0,BE28,CL81),BE28)","v":0},{"$f":"IF(ISBLANK(U28),ROUND(BK91*COS(J28/100),0),BE28)","v":0},{"$f":"IF(OR(U28=\"\",ISBLANK(U28)),(BK91*BC28*BF28)/43560,BI28)","v":0},{"$f":"IF(V28=0,0,ROUND(BK91*BC28*BF28*(BJ28/12)/27,0))","v":0},{"$f":"IF(ISBLANK(U28),(BL91*BC28*BF28)/43560,BI28)","v":0},null,{"$f":"BG91+BM91","v":0},{"$f":"IF(ISNUMBER(BI28),BI28*43560*(BJ28/12)/27,BH91+BN91)","v":0},{"$f":"BI91+BO91","v":0},null,{"$f":"IF(RIGHT(H45,5)=\"Truck\",CK91,IF(D91=\"Scraper Dozer\",CY91,IF(D91=\"Tandem Scraper\",DM91,0)))","v":0},{"$f":"ABS(BL28)","v":0},{"$f":"K45*2","v":0},{"$f":"IF(BE45=0,0,ROUND($BK28/(INDEX(INDIRECT(BE45&\"TruckSpeedTable\"),MATCH(\"Empty\",INDIRECT(BE45&\"TruckLoadedWeight\"),0),MATCH(IF($BV91-INDIRECT(BE45&\"TruckRollingResistance\")<0,0,$BV91-INDIRECT(BE45&\"TruckRollingResistance\")),INDIRECT(BE45&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BE45=0,0,ROUND($BK28/(INDEX(INDIRECT(BE45&\"TruckSpeedTable\"),MATCH(G45,HaulMaterials,0),MATCH(IF($BV91-INDIRECT(BE45&\"TruckRollingResistance\")<0,0,$BV91-INDIRECT(BE45&\"TruckRollingResistance\")),INDIRECT(BE45&\"TruckDownhillSlopes\"),-1))*88),2))","v":0},{"$f":"IF(BE45=0,0,ROUND(($BK28/VLOOKUP($BV91+INDIRECT(BE45&\"TruckRollingResistance\"),INDIRECT(BE45&\"TruckUHEmptyArray\"),8,1))^(1/VLOOKUP($BV91+INDIRECT(BE45&\"TruckRollingResistance\"),INDIRECT(BE45&\"TruckUHEmptyArray\"),9,1)),2))","v":0},{"$f":"IF(BE45=0,0,ROUND(($BK28/VLOOKUP($BV91+INDIRECT(BE45&\"TruckRollingResistance\"),INDIRECT(BE45&\"TruckUHLoadedArray\"),8,1))^(1/VLOOKUP($BV91+INDIRECT(BE45&\"TruckRollingResistance\"),INDIRECT(BE45&\"TruckUHLoadedArray\"),9,1)),2))","v":0},{"$f":"IF($BL28>=0,BZ91,CA91)","v":0},{"$f":"IF($BL28>=0,BY91,BX91)","v":0},{"$f":"CB91+CC91","v":0},{"$f":"IF(BE45=0,0,INDIRECT(BE45&\"TruckManuverLoad\"))","v":0},{"$f":"IF(BE45=0,0,INDIRECT(BE45&\"TruckManuverDump\"))","v":0},{"$f":"IF(BE45=0,0,INDIRECT(BE45&IF(INDIRECT(BE45&\"FltLoader\")=\"Shovel\",\"ShovelTimetoFillTruck\",\"LoaderTimetoFillTruck\")))","v":0},{"$f":"IF(OR(ISBLANK(I45),NOT(ISNUMBER(I45)),I45=\"\"),SUM(CD91:CG91),I45)","v":0},{"$f":"IF(CH91=0,0,IF(OR(ISBLANK(J45),J45=\"\"),IF((CH91-CG91)/CG91<=1,2,ROUNDUP((CH91-CG91)/CG91,0)),J45))","v":0},{"$f":"IF(BE45=0,0,ROUND((60/CH91)*INDIRECT(BE45&\"TruckAvgCapacity\"),CubesRounding))","v":0},{"$f":"IF(BE45=0,0,ROUND(CI91*CJ91*TruckOperator*INDIRECT(BE45&\"TruckJobEfficiency\")*INDIRECT(BE45&\"TruckAltitudeDeration\"),CubesRounding))","v":0},{"$f":"IF(CK91=0,0,IF(BR91/CK91<1,1+BW91,ROUND(BR91/CK91,HoursRounding)+BW91))","v":0},{"$f":"IF(BE45=0,0,IF(BR91=0,\"\",ROUND(CL91*((CI91*INDIRECT(BE45&\"TruckEquipRate\"))+INDIRECT(BE45&\"LoaderEquipRate\")+INDIRECT(BE45&\"TruckDozerEquipRate\")),0)))","v":0},{"$f":"IF(BE45=0,0,ROUND(CL91*((CI91*INDIRECT(BE45&\"TruckLaborRate\"))+INDIRECT(BE45&\"LoaderLaborRate\")+INDIRECT(BE45&\"TruckDozerLaborRate\")),0))","v":0},{"$f":"IF(BR91=0,0,CM91+CN91)","v":0},{"$f":"ROUND($BK28/(INDEX(HaulScraperSpeedTable,MATCH(\"Empty\",HaulScraperLoadedWeight,0),MATCH(IF($BV91-HaulScraperRollingResistance<0,0,$BV91-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(G45=0,0,ROUND($BK28/(INDEX(HaulScraperSpeedTable,MATCH(G45,HaulMaterials,0)+1,MATCH(IF($BV91-HaulScraperRollingResistance<0,0,$BV91-HaulScraperRollingResistance),HaulScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BK28/VLOOKUP($BV91+HaulScraperRollingResistance,HaulScraperUHEmptyArray,8,1))^(1/VLOOKUP($BV91+HaulScraperRollingResistance,HaulScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BK28/VLOOKUP($BV91+HaulScraperRollingResistance,HaulScraperUHLoadedArray,8,1))^(1/VLOOKUP($BV91+HaulScraperRollingResistance,HaulScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BL28>=0,CR91,CS91)","v":0},{"$f":"IF($BL28>=0,CQ91,CP91)","v":0},{"$f":"CT91+CU91","v":0},{"$f":"IF(ISBLANK(B28),0,IF(BR91=0,\"\",HaulScraperLoadTime+HaulScraperManuverSpread))","v":0},{"$f":"IF(ISBLANK(B28),0,IF(ISBLANK(J45),IF(BR91=0,0,IF(TRUNC(CV91/CW91,0)<1,1,ROUND(CV91/CW91,0)+1)),J45))","v":0},{"$f":"IF(OR(ISBLANK(B28),BR91=0),0,ROUND((60/(CV91+CW91)*HaulScraperAvgCapacity*HaulScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*CX91,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B28),BR91=0),0,IF(BR91/CY91<1,1+BW91,ROUND(BR91/CY91,HoursRounding)+BW91))","v":0},{"$f":"IF(BR91=0,0,ROUND(CZ91*((CX91*ScraperEquipRate)+ScraperLoadDozerEquipRate+ScraperDozerEquipRate),0))","v":0},{"$f":"IF(BR91=0,0,ROUND(CZ91*((CX91*ScraperLaborRate)+ScraperLoadDozerLaborRate+ScraperDozerLaborRate),0))","v":0},{"$f":"IF(BR91=0,0,DA91+DB91)","v":0},{"$f":"ROUND($BK28/(INDEX(TandemScraperSpeedTable,MATCH(\"Empty\",TandemScraperLoadedWeight,0),MATCH(IF($BV91-TandemScraperRollingResistance<0,0,$BV91-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2)","v":0},{"$f":"IF(G45=0,0,ROUND($BK28/(INDEX(TandemScraperSpeedTable,MATCH(G45,HaulMaterials,0)+1,MATCH(IF($BV91-TandemScraperRollingResistance<0,0,$BV91-TandemScraperRollingResistance),TandemScraperDownhillSlopes,-1))*88),2))","v":0},{"$f":"ROUND(($BK28/VLOOKUP($BV91+TandemScraperRollingResistance,TandemScraperUHEmptyArray,8,1))^(1/VLOOKUP($BV91+TandemScraperRollingResistance,TandemScraperUHEmptyArray,9,1)),2)","v":0},{"$f":"ROUND(($BK28/VLOOKUP($BV91+TandemScraperRollingResistance,TandemScraperUHLoadedArray,8,1))^(1/VLOOKUP($BV91+TandemScraperRollingResistance,TandemScraperUHLoadedArray,9,1)),2)","v":0},{"$f":"IF($BL28>=0,DF91,DG91)","v":0},{"$f":"IF($BL28>=0,DE91,DD91)","v":0},{"$f":"DH91+DI91","v":0},{"$f":"IF(OR(ISBLANK(H45),BR91=0),0,TandemScraperLoadTime+TandemScraperManuverSpread)","v":0},{"$f":"IF(DK91=0,0,IF(ISBLANK(J45),IF(TRUNC(DJ91/DK91,0)<2,2,TRUNC(DJ91/DK91,0)+IF(MOD(TRUNC(DJ91/DK91,0),2),1,0)),J45))","v":0},{"$f":"IF(OR(ISBLANK(B28),BR91=0),0,ROUND((60/(DJ91+DK91)*TandemScraperAvgCapacity*TandemScraperJobEfficiency*ScraperOperator*HaulScraperAltitudeDeration)*DL91,CubesRounding))","v":0},{"$f":"IF(OR(ISBLANK(B28),BR91=0),0,IF(BR91/DM91<1,1+BW91,ROUND(BR91/DM91,HoursRounding)+BW91))","v":0},{"$f":"IF(BR91=0,0,ROUND(DN91*((DL91*TScraperEquipRate)+TScraperDozerEquipRate),0))","v":0},{"$f":"IF(BR91=0,0,ROUND(DN91*((DL91*TScraperLaborRate)+TScraperDozerLaborRate),0))","v":0},{"$f":"IF(BR91=0,0,DO91+DP91)","v":0}]
[]
[null,null,{"$f":"IF(SUM(C91:C92)=0,0,SUM(C91:C92))","v":0},null,null,null,{"$f":"IF(SUM(G91:G92)=0,0,SUM(G91:G92))","v":0},{"$f":"IF(SUM(H91:H92)=0,0,SUM(H91:H92))","v":0},{"$f":"IF(SUM(I91:I92)=0,0,SUM(I91:I92))","v":0},{"$f":"IF(SUM(J91:J92)=0,0,SUM(J91:J92))","v":0}]
[]
[]
[{"$f":"ThisSheetName(A12) & \" - Scarify/Revegetation Costs\"","v":"Expl. Roads & Pads - Scarify/Revegetation Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROAD",null,null,"PADS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Acres","Ripping Parameters",null,null,"Ripping Parameters",null,null,null,"Grader",null,null,null,null,null,null,null,"Small Dozer",null,null,null,null,null,null,null,"Medium Dozer",null,null,null,null,null,null,null,"Large Dozer",null,null,null,null,null,null,null,null,"Revegetation"]
[null,"Description\n(required)","Surface\nArea","Ripping/ Scarifying Fleet","Ripping\nHours","Ripping\nLabor\nCosts","Ripping \nEquipment \nCost","Total\nRipping\nCosts","Revegetation\nLabor\nCost","Revegetation\nEquipment\nCost","Revgetation\nMaterial\nCost","Total\nRevegetation\nCost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip?","Ripping Fleet","Fleet Size","Total Acres","Final Slope Area","Final Slope Length/\nRoad Width","Road\nOnly\nLength","Final Slope Area","Final Slope Length/\nRoad Width","Total\nPad\nLength",null,"Road Area \nNo. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","Road Area \nNo. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost","Slope Area No. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor \nCost","Total Cost","Slope Area No. passes","Pad Area \nNo. passes","Total Distance","Uncorrected\nRipping Time","Corrected\nRipping Time","Equipment Cost","Labor Cost","Total Cost",null,"Equipment Cost","Labor Cost","Seed Mix","Mulch","Fertilizer","Total Materials","Total"]
[null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},null,"hrs",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac","ac","ft","ft","ac","ft","ft",null,null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$",null,null,"ft","hr","hr","$","$","$"]
[{"$f":"A28","v":0},{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(M28),ISBLANK(O28)),\"\",IF(OR(U28,ISBLANK(U28)),IF(Metric,ROUND(Ac2Ha*BD100,2),BD100),IF(Metric,ROUND(Ac2Ha*U28,2),U28)))","v":""},{"$f":"IF(OR(ISBLANK(B28),BA100=0,BA100=\"No\"),\"\",IF(BB100=0,\"Select Fleet\",IF(RIGHT(BB100,5)=\"Dozer\",INDIRECT(\"Rip\"&BC100&\"Dozer\"),RipGrader)))","v":""},{"$f":"IF(ISBLANK(B28),\"\",IF(OR(ISBLANK(O45),O45=\"No\"),0,IF(ISBLANK(P45),\"Select Fleet\",IF(P45=\"Grader\",BP100,IF(P45=\"Small Dozer\",BX100,IF(P45=\"Med Dozer\",CF100,CN100))))))","v":""},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(O45),O45=\"No\"),0,IF(ISBLANK(P45),\"Select Fleet\",IF(P45=\"Small Dozer\",BZ100,IF(P45=\"Med Dozer\",CH100,IF(P45=\"Large Dozer\",CP100,IF(ISBLANK(P45),\"\",BR100))))))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(O45),O45=\"No\"),0,IF(ISBLANK(P45),\"Select Fleet\",IF(ISNUMBER(E100),IF(P45=\"Small Dozer\",BY100,IF(P45=\"Med Dozer\",CG100,IF(P45=\"Large Dozer\",CO100,BQ100))),\"\")))","v":0},{"$f":"IF(OR(ISBLANK(B28),ISBLANK(O45),O45=\"No\"),0,IF(ISBLANK(P45),\"Select Fleet\",IF(OR(ISNUMBER(G100),ISNUMBER(F100)),G100+F100,0)))","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45),C100=0,L45=\"None\",ISBLANK(L45)),0,CT100)","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45),C100=0,L45=\"None\",ISBLANK(L45)),0,CS100)","v":0},{"$f":"IF(OR(ISBLANK(B28),ISERROR(CX100)),0,CX100)","v":0},{"$f":"IF(AND(I100=\"\",J100=\"\",K100=\"\"),0,SUM(I100:K100))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(O45=\"No\",ISBLANK(O45)),\"No\",\"Yes\")","v":"No"},{"$f":"P45","v":0},{"$f":"BF45","v":0},{"$f":"ROUND(IF(ISBLANK(U28),BE100+BH100,BI28),2)","v":0},{"$f":"ROUND(BG91,2)","v":0},{"$f":"ROUND(BE91,0)","v":0},{"$f":"BA28-(BC28*BF28)","v":0},{"$f":"BM91","v":0},{"$f":"ROUND(BK91,0)","v":0},{"$f":"BC28*BF28","v":0},null,{"$f":"ROUND($BF100/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"ROUND($BI100/INDIRECT(\"Grader\"&RipGrader&\"RipperWidth\"),0)","v":0},{"$f":"(BL100*$BG100)+(BM100+$BJ100)","v":0},{"$f":"ROUND((BN100/INDIRECT(\"Grader\"&RipGrader&\"RippingProd\"))+(BL100*INDIRECT(\"Grader\"&RipGrader&\"ManeuverTime\")/MinPerHr),2)","v":0},{"$f":"IF(BO100<1,1,ROUND(BO100,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(BP100*GraderRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(BP100*GraderRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,BQ100+BR100)","v":0},{"$f":"ROUND(BF100/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BI100/INDIRECT(RipSmallDozer&\"RipperWidth\"),0)","v":0},{"$f":"(BT100*BG100)+(BJ100*BU100)","v":0},{"$f":"ROUND((BV100/INDIRECT(RipSmallDozer&\"RippingProd\"))+(BT100*INDIRECT(RipSmallDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(BW100<1,1,ROUND(BW100,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(BX100*SmallDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(BX100*SmallDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,BY100+BZ100)","v":0},{"$f":"ROUND(BF100/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BI100/INDIRECT(RipMedDozer&\"RipperWidth\"),0)","v":0},{"$f":"(CB100*BG100)+(BJ100*CC100)","v":0},{"$f":"ROUND((CD100/INDIRECT(RipMedDozer&\"RippingProd\"))+(CB100*INDIRECT(RipMedDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(CE100<1,1,ROUND(CE100,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B28),G45=\"No\"),0,ROUND(CF100*MedDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),G45=\"No\"),0,ROUND(CF100*MedDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),G45=\"No\"),0,CG100+CH100)","v":0},{"$f":"ROUND(BF100/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"ROUND(BI100/INDIRECT(RipLargeDozer&\"RipperWidth\"),0)","v":0},{"$f":"(CJ100*BG100)+(CK100*BJ100)","v":0},{"$f":"ROUND((CL100/INDIRECT(RipLargeDozer&\"RippingProd\"))+(CJ100*INDIRECT(RipLargeDozer&\"RipManeuver\")/MinPerHr),2)","v":0},{"$f":"IF(CM100<1,1,ROUND(CM100,HoursRounding))","v":1},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(CN100*LargeDozerRipEquipRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,ROUND(CN100*LargeDozerRipLaborRate,0))","v":0},{"$f":"IF(OR(ISBLANK(B28),O45=\"No\"),0,CO100+CP100)","v":0},null,{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,IF(BD100<1,SeedEquipExplFlat,ROUND(SeedEquipExplFlat*BD100,0)))","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,IF(BD100<1,SeedLaborExplFlat,ROUND(SeedLaborExplFlat*BD100,0)))","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,ROUND(INDEX(SeedMixArray,MATCH(L45,SeedMixes,0),4)*C100,0))","v":0},{"$f":"IF(OR(M45=\"None\",ISBLANK(M45)),0,ROUND(INDEX(MulchArray,MATCH(M45,Mulches,0),4)*C100,0))","v":0},{"$f":"IF(OR(N45=\"None\",ISBLANK(N45)),0,ROUND(INDEX(FertilizerArray,MATCH(N45,Fertilizers,0),4)*C100,0))","v":0},{"$f":"SUM(CU100:CW100)","v":0},{"$f":"IF(OR(L45=\"None\",ISBLANK(L45)),0,ROUND(CS100+CT100+CX100,0))","v":0}]
[]
[null,null,{"$f":"IF(SUM(C100:C101)=0,0,SUM(C100:C101))","v":0},null,{"$f":"IF(SUM(E100:E101)=0,0,SUM(E100:E101))","v":0},0,0,0,0,0,0,0]

{"sheet":"Monitoring","index":28,"n_rows":484,"n_cols":61,"rows_kept":484,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
["Reclamation Monitoring & Maintenance - Cost Summary"]
[null,null,"Labor","Equipment","Lab & Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
["Reclamation Monitoring",null,{"$f":"E93","v":0},{"$f":"F93","v":0},"N/A ",{"$f":"IF(SUM(C12:D12)=0,0,SUM(D12:E12))","v":0}]
["Water Quality Monitoring",null,{"$f":"IF(E131=\"\",\"\",IF(E131=\"\",0,E131))","v":988732.9600000002},{"$f":"F131","v":52772.39999999998},{"$f":"IF(AND(H108=\"\",G108=\"\"),\"\",IF(H108=\"\",0,H108)+IF(G108=\"\",0,G108))","v":0},{"$f":"IF(SUM(C13:E13)=0,0,SUM(C13:E13))","v":1041505.3600000002}]
["Pump Costs",null,"N/A ",{"$f":"P77","v":0},"N/A ",{"$f":"IF(SUM(C14:E14)=0,0,SUM(C14:E14))","v":0}]
[null,"TOTAL CONSTRUCTION MANAGEMENT",{"$f":"IF(SUM(C12:C14)=0,0,SUM(B12:B14))","v":0},{"$f":"IF(SUM(D12:D14)=0,0,SUM(C12:C14))","v":988732.9600000002},0,{"$f":"IF(SUM(F12:F13)=0,0,SUM(E12:E14))","v":0}]
[]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Reclamation Monitoring"]
[null,"Description\n(required)","Staff","ID Code","Construction Year (1)","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Number of Staff","Number of Trucks","Hrs/Day","Days/Year","Number of Years"]
[-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/year","Total Cost"]
[{"$f":"ROW(A22) - ROW($A$21)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(K22*M22*N22*(IF(C22=\"Field Geologist/Engineer\",FieldGeo,IF(C22=\"Range Scientist\",RangeScientist,0))+SupervisorsTruck),0)","v":0},{"$f":"BA22*O22","v":0}]
[{"$f":"ROW(A23) - ROW($A$21)-1","v":1},"Field work","Field Geologist/Engineer",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,1,8,3,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3390,{"$f":"BA23*O23","v":40680}]
[2,"Field work","Range Scientist",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,null,8,3,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3390,40680]
[3,"Field work - diversion monitoring","Field Geologist/Engineer",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,1,8,1,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(K25*M25*N25*(IF(C25=\"Field Geologist/Engineer\",FieldGeo,IF(C25=\"Range Scientist\",RangeScientist,0))+SupervisorsTruck),0)","v":1130},13560]
[4,"Field work - diversion monitoring","Range Scientist",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,null,8,1,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1130,13560]
[5,"Reporting","Field Geologist/Engineer",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,null,8,4,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4520,54240]
[6,"Reporting","Range Scientist",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,null,8,4,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4520,54240]
[7,"Tailings dam monitoring","Field Geologist/Engineer",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",2,1,8,2,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4520,54240]
[{"$f":"ROW(A30) - ROW($A$21)-1","v":8},"Wildlife monitoring","Range Scientist",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,null,8,4,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(K30*M30*N30*(IF(C30=\"Field Geologist/Engineer\",FieldGeo,IF(C30=\"Range Scientist\",RangeScientist,0))+SupervisorsTruck),0)","v":4520},{"$f":"BA30*O30","v":54240}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA22:BA31)","v":27120},{"$f":"SUM(BB22:BB31)","v":325440}]
[null,"Notes:"]
[]
[]
[]
[]
[]
["Water and Rock Sample Analysis"]
[null,"Description\n(required)","Analysis Type","ID Code","Construction Year (1)","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Samples","Events/Year","No. Years","First Sample Year","No. of Samplers","Days/Event","Hrs/Day","Reporting Hours/Event","Comments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First year of sampling","Last year of sampling","First sample year check","period length check"]
[-1,null,null,null,null,null,null,null,null,null,"#","#","#","closure year ","#","#","#","#"]
[{"$f":"ROW(A42) - ROW($A$41)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((M42+N42+(ABS(FirstClosureSched)))>100+1,\"  <<<< Last year of sampling may not extend beyond last schedule year (100). See Note 2.\",IF(N42<FirstClosureSched,\"  <<<< First Sample Year can not be before first closure year shown in schedule. See note 3.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N42),\"\",IF(N42>0,ClosureYear1+N42-1,ClosureYear1+N42))","v":""},{"$f":"IF(ISBLANK(N42),\"\",IF(N42>0,ClosureYear1+N42+M42-2,ClosureYear1+N42+M42-1))","v":""},{"$f":"N42<FirstClosureSched","v":false},{"$f":"M42+N42+(ABS(FirstClosureSched))","v":13}]
[{"$f":"ROW(A43) - ROW($A$41)-1","v":1},{"$f":"CONCATENATE(\"Well Monitoring - Years \",N43,\" thru \",N43+M43-1)","v":"Well Monitoring - Years 1 thru 3"},"GW Analysis Profile 1",null,null,"Monitoring","Active Closure",null,null,"FA",25,1,3,1,2,5,8,60,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,16,false,17]
[2,{"$f":"CONCATENATE(\"Well Monitoring - Years \",N44,\" thru \",N44+M44-1)","v":"Well Monitoring - Years 4 thru 4"},"GW Analysis Profile 1",null,null,"Monitoring","Active Closure",null,null,"FA",24,1,1,4,2,5,8,60,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,false,18]
[3,"Well Monitoring - Years 1 thru 3","GW Analysis Profile 2",null,null,"Monitoring","Active Closure",null,null,"FA",25,3,3,1,2,5,8,60,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,16,false,17]
[4,"Well Monitoring - Years 4 thru 4","GW Analysis Profile 2",null,null,"Monitoring","Active Closure",null,null,"FA",24,3,1,4,2,5,8,60,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17,false,18]
[5,"Well Monitoring - Years 5 thru 5","GW Analysis Profile 3",null,null,"Monitoring","Active Closure",null,null,"FA",24,2,1,5,2,5,8,40,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,false,19]
[6,"Well Monitoring - Years 6 thru 8","GW Analysis Profile 3",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",22,2,3,6,2,4,8,40,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,21,false,22]
[7,"Well Monitoring - Years 9 thru 16","GW Analysis Profile 3",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",22,1,8,9,2,4,8,40,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,29,false,30]
[8,{"$f":"CONCATENATE(\"Well Monitoring - Years \",N50,\" thru \",'FA Schedule'!$DN$26)","v":"Well Monitoring - Years 16 thru 86"},"GW Analysis Profile 3",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",20,1,71,16,2,3,8,40,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,99,false,100]
[{"$f":"ROW(A51) - ROW($A$41)-1","v":9},{"$f":"CONCATENATE(\"Well Monitoring - Years \",'FA Schedule'!$DO$26,\" thru 100*\")","v":"Well Monitoring - Years 87 thru 100*"},"GW Analysis Profile 3",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",20,14,1,87,2,3,8,40,{"$f":"'User 27 Wells P&A & Maint'!$K$80","v":"* Total number of years SRCE schedules are 100; therefore, costs have been truncated at Year 100."},{"$f":"IF((M51+N51+(ABS(FirstClosureSched)))>100+1,\"  <<<< Last year of sampling may not extend beyond last schedule year (100). See Note 2.\",IF(N51<FirstClosureSched,\"  <<<< First Sample Year can not be before first closure year shown in schedule. See note 3.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N51),\"\",IF(N51>0,ClosureYear1+N51-1,ClosureYear1+N51))","v":100},{"$f":"IF(ISBLANK(N51),\"\",IF(N51>0,ClosureYear1+N51+M51-2,ClosureYear1+N51+M51-1))","v":100},{"$f":"N51<FirstClosureSched","v":false},{"$f":"M51+N51+(ABS(FirstClosureSched))","v":101}]
[10,{"$f":"CONCATENATE(\"SW Monitoring - Years \",N52,\" thru \",N52+M52-1)","v":"SW Monitoring - Years 1 thru 1"},"SW Analysis Profile 4",null,null,"Monitoring","Active Closure",null,null,"FA",8,1,1,1,2,2,8,10,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14,false,15]
[11,{"$f":"CONCATENATE(\"SW Monitoring - Years \",N53,\" thru \",N53+M53-1)","v":"SW Monitoring - Years 1 thru 3"},"SW Analysis Profile 4",null,null,"Monitoring","Active Closure",null,null,"FA",6,1,3,1,1,1,8,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,16,false,17]
[12,"SW Monitoring - Years 2 thru 2","SW Analysis Profile 4",null,null,"Monitoring","Active Closure",null,null,"FA",5,1,1,2,1,1,8,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,false,16]
[13,"SW Monitoring - Years 3 thru 4","SW Analysis Profile 4",null,null,"Monitoring","Active Closure",null,null,"FA",2,1,2,3,1,1,4,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,17,false,18]
[14,"SW Monitoring - Years 1 thru 1","SW Analysis Profile 5",null,null,"Monitoring","Active Closure",null,null,"FA",8,3,1,1,2,2,8,10,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14,false,15]
[15,"SW Monitoring - Years 1 thru 4","SW Analysis Profile 5",null,null,"Monitoring","Active Closure",null,null,"FA",5,4,4,1,1,1,8,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,17,false,18]
[16,"SW Monitoring - Years 2 thru 2","SW Analysis Profile 5",null,null,"Monitoring","Active Closure",null,null,"FA",5,3,1,2,1,1,8,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,false,16]
[17,"SW Monitoring - Years 3 thru 4","SW Analysis Profile 5",null,null,"Monitoring","Active Closure",null,null,"FA",2,3,2,3,1,1,4,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,17,false,18]
[18,"SW Monitoring - Years 5 thru 5","SW Analysis Profile 6",null,null,"Monitoring","Active Closure",null,null,"FA",2,2,1,5,1,1,4,5,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,false,19]
[19,"SW Monitoring - Years 6 thru 8","SW Analysis Profile 6",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,2,3,6,2,1,8,10,"Sampling time short, but travel to site time consuming","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,21,false,22]
[20,{"$f":"CONCATENATE(\"SW Monitoring - Years \",N62,\" thru \",'FA Schedule'!$DN$26)","v":"SW Monitoring - Years 9 thru 86"},"SW Analysis Profile 6",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,1,78,9,2,1,8,10,"Sampling time short, but travel to site time consuming","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,99,false,100]
[{"$f":"ROW(A63) - ROW($A$41)-1","v":21},{"$f":"CONCATENATE(\"SW Monitoring - Years \",'FA Schedule'!$DO$26,\" thru 100*\")","v":"SW Monitoring - Years 87 thru 100*"},"SW Analysis Profile 6",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",{"$f":"K62","v":1},14,1,87,2,1,8,10,{"$f":"'User 27 Wells P&A & Maint'!$K$80","v":"* Total number of years SRCE schedules are 100; therefore, costs have been truncated at Year 100."},{"$f":"IF((M63+N63+(ABS(FirstClosureSched)))>100+1,\"  <<<< Last year of sampling may not extend beyond last schedule year (100). See Note 2.\",IF(N63<FirstClosureSched,\"  <<<< First Sample Year can not be before first closure year shown in schedule. See note 3.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N63),\"\",IF(N63>0,ClosureYear1+N63-1,ClosureYear1+N63))","v":100},{"$f":"IF(ISBLANK(N63),\"\",IF(N63>0,ClosureYear1+N63+M63-2,ClosureYear1+N63+M63-1))","v":100},{"$f":"N63<FirstClosureSched","v":false},{"$f":"M63+N63+(ABS(FirstClosureSched))","v":101}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max/Min",{"$f":"MIN(BB42:BB64)","v":14},{"$f":"MAX(BC42:BC64)","v":100}]
[null,"Notes:","(1) This is the first year that the monitoring commitment is made (e.g. included in permit or approved monitoring plan)"]
[null,null,"(2) Monitoring may not extend beyond the maximum number of schedule years (100)"]
[null,null,{"$f":"\"(3) First Sample Year can not be before first closure year shown in schedule (\"&FirstClosureSched&\").\"","v":"(3) First Sample Year can not be before first closure year shown in schedule (-13)."}]
[null,{"$f":"'User 27 Wells P&A & Maint'!$K$80","v":"* Total number of years SRCE schedules are 100; therefore, costs have been truncated at Year 100."}]
[]
[]
[]
[]
["Groundwater Monitoring Pump Costs"]
[null,"Description\n(required)","ID Code","Construction Year (1)","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","No. of units","Replacement period (1)","Replacement Period Start Year","Replacement Period  End Year","Pump","# Monitor Yrs","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First year of pump purchase"]
[-1,null,null,null,null,null,null,null,null,null," (yrs)","(closure year)","(closure year)","Cost","in Schedule",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A77) - ROW($A$76)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(J77),\"\",MonitorWellPump)","v":""},{"$f":"COUNTIF(H2OMonYrTotals,\">0\")","v":87},{"$f":"IF(ISBLANK(K77),0,ROUND((ROUNDUP((M77-L77)/K77,0)+IF(M77-K77<0,0,1))*J77*MonitorWellPump,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L77),\"\",IF(L77>0,ClosureYear1+L77-1,ClosureYear1+L77))","v":""}]
[{"$f":"ROW(A78) - ROW($A$76)-1","v":1},"Pump",null,null,"Monitoring","Long-term Monitoring",null,null,"FA",1,10,10,80,{"$f":"IF(ISBLANK(J78),\"\",MonitorWellPump)","v":2500},{"$f":"COUNTIF(H2OMonYrTotals,\">0\")","v":87},{"$f":"IF(ISBLANK(K78),0,ROUND((ROUNDUP((M78-L78)/K78,0)+IF(M78-K78<0,0,1))*J78*MonitorWellPump,0))","v":20000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(L78),\"\",IF(L78>0,ClosureYear1+L78-1,ClosureYear1+L78))","v":23}]
[]
[]
[null,"Notes:","(1) Replacement period = frequency of pump replacement "]
[]
[]
[]
[]
[]
[]
[]
[]
["Reclamation Monitoring"]
[null,"Description\n(required)","Labor Rate","Equipment Rate","Labor Cost","Equipment Cost","Total"]
[-1,null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol","v":"$"},"$","$"]
[{"$f":"A22","v":0},{"$f":"IF(ISBLANK(B22),\"\",B22)","v":""},{"$f":"IF(ISBLANK(C22),\"\",(INDEX(ConsultantArray,MATCH(C22,ConsultantType,0),LaborCostTotal)))","v":""},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(L22)),0,SupervisorsTruck)","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,C93*M22*N22*K22*O22)","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,D93*M22*N22*L22*O22)","v":0},{"$f":"IF(OR(ISBLANK(B22),ISBLANK(M22),ISBLANK(N22),ISBLANK(O22)),0,SUM(E93:F93))","v":0}]
[{"$f":"A23","v":1},"Field work",128.93,12.33,37131.840000000004,3551.04,40682.880000000005]
[{"$f":"A24","v":2},"Field work",128.93,0,37131.840000000004,0,37131.840000000004]
[{"$f":"A25","v":3},"Field work - diversion monitoring",128.93,12.33,12377.28,1183.68,13560.960000000001]
[4,"Field work - diversion monitoring",128.93,0,12377.28,0,12377.28]
[{"$f":"A27","v":5},"Reporting",128.93,0,49509.120000000003,0,49509.120000000003]
[{"$f":"A28","v":6},"Reporting",128.93,0,49509.120000000003,0,49509.120000000003]
[{"$f":"A29","v":7},"Tailings dam monitoring",128.93,12.33,49509.120000000003,2367.36,51876.480000000003]
[{"$f":"A30","v":8},"Wildlife monitoring",128.93,0,49509.120000000003,0,49509.120000000003]
[]
[null,null,null,null,{"$f":"SUM(E93:E102)","v":297054.72000000003},{"$f":"SUM(F93:F102)","v":7102.08},{"$f":"IF(SUM(G93:G102)=0,0,SUM(G93:G102))","v":304156.80000000005}]
[]
["Water and Rock Sample Analysis"]
[null,"Description\n(required)","Analysis Cost","Supplies","Labor Cost","Equipment Cost","Material Cost","Lab Cost","Reporting Cost","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lab Cost/Event","Equip Cost/Event","Labor Cost/Event","Report Cost/Event","Total Cost/Event","Cost/Yr","Total Cost","Start year","End year"]
[-1,null,{"$f":"CurrencySymbol&\"/sample\"","v":"$/sample"},{"$f":"CurrencySymbol&\"/sample\"","v":"$/sample"},{"$f":"CurrencySymbol","v":"$"},"$","$","$",{"$f":"CurrencySymbol","v":"$"},"$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$",null,"$","$","$"]
[{"$f":"A42","v":0},{"$f":"IF(ISBLANK(B42),\"\",B42)","v":""},{"$f":"IF(ISBLANK(C42),0,INDEX(LaboratoryCostArray,MATCH(C42,LabAnalyses,0),3))","v":0},{"$f":"IF(OR(ISBLANK(C42),ISBLANK(K42),ISBLANK(L42),ISBLANK(M42)),0,SamplingSupplies)","v":0},{"$f":"IF(ISBLANK(O42),0,IF(BE42>101,\"Exceeds Max Year\",IF(BD42,\"Error: First Year\",FieldTech*L42*M42*O42*P42*Q42)))","v":0},{"$f":"IF(ISBLANK(O42),0,IF(BE42>101,\"Exceeds Max Year\",IF(BD42,\"Error: First Year\",SupervisorsTruck*L42*M42*P42*Q42*ROUNDUP(O42/2,0))))","v":0},{"$f":"IF(OR(ISBLANK(C42),ISBLANK(K42),ISBLANK(L42),ISBLANK(M42)),0,IF(BE42>101,\"Exceeds Max Year\",IF(BD42,\"Error: First Year\",K42*L42*M42*D108)))","v":0},{"$f":"IF(OR(ISBLANK(C42),ISBLANK(K42),ISBLANK(L42),ISBLANK(M42)),0,IF(BE42>101,\"Exceeds Max Year\",IF(BD42,\"Error: First Year\",K42*L42*M42*C108)))","v":0},{"$f":"IF(OR(ISBLANK(C42),ISBLANK(L42),ISBLANK(M42),ISBLANK(R42)),0,IF(BE42>101,\"Exceeds Max Year\",IF(BD42,\"Error: First Year\",L42*M42*R42*INDEX(ConsultantArray,MATCH(\"Field Geologist/Engineer\",ConsultantType,0),LaborCostTotal))))","v":0},{"$f":"IF(OR(ISBLANK(C42),ISBLANK(K42),ISBLANK(L42),ISBLANK(N42)),0,SUM(E108:I108))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(K42*(C108+D108))","v":0},{"$f":"IF(ISBLANK(O42),0,SupervisorsTruck*P42*Q42*ROUNDUP(O42/2,0))","v":0},{"$f":"IF(ISBLANK(O42),0,FieldTech*O42*P42*Q42)","v":0},{"$f":"IF(OR(ISBLANK(L42),ISBLANK(M42)),0,I108/(L42*M42))","v":0},{"$f":"SUM(BA108:BD108)","v":0},{"$f":"BE108*L42","v":0},{"$f":"BF108*M42","v":0},{"$f":"BB42","v":""},{"$f":"BC42","v":""}]
[1,"Well Monitoring - Years 1 thru 3",1254,6,28466.399999999998,1479.6000000000001,450,94050,23207.4,147653.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31500,493.2,9488.7999999999993,7735.8,{"$f":"SUM(BA109:BD109)","v":49217.8},{"$f":"BE109*L43","v":49217.8},147653.40000000002,{"$f":"BB43","v":14},16]
[2,"Well Monitoring - Years 4 thru 4",1254,6,9488.7999999999993,493.2,144,30096,7735.8,47957.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30240,493.2,9488.7999999999993,7735.8,47957.8,{"$f":"BE110*L44","v":47957.8},47957.8,{"$f":"BB44","v":17},17]
[3,"Well Monitoring - Years 1 thru 3",739,6,85399.2,4438.8,1350,166275,69622.2,327085.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18625,493.2,9488.7999999999993,7735.7999999999993,36342.800000000003,{"$f":"BE111*L45","v":109028.40000000001},327085.2,{"$f":"BB45","v":14},16]
[4,"Well Monitoring - Years 4 thru 4",739,6,28466.399999999998,1479.6000000000001,432,53208,23207.4,106793.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17880,493.2,9488.7999999999993,7735.8,35597.800000000003,{"$f":"BE112*L46","v":106793.40000000001},106793.40000000001,{"$f":"BB46","v":17},17]
[5,"Well Monitoring - Years 5 thru 5",554,6,18977.599999999999,986.4,288,26592,10314.400000000001,57158.400000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13440,493.2,9488.7999999999993,5157.2000000000007,28579.200000000001,{"$f":"BE113*L47","v":57158.400000000001},57158.400000000001,{"$f":"BB47","v":18},18]
[6,"Well Monitoring - Years 6 thru 8",554,6,45546.239999999998,2367.36,792,73128,30943.200000000001,152776.80000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12320,394.56,7591.04,5157.2,25462.799999999999,{"$f":"BE114*L48","v":50925.599999999999},152776.79999999999,{"$f":"BB48","v":19},21]
[7,"Well Monitoring - Years 9 thru 16",554,6,60728.32,3156.48,1056,97504,41257.600000000006,203702.39999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12320,394.56,7591.04,5157.2000000000007,25462.799999999999,{"$f":"BE115*L49","v":25462.799999999999},203702.39999999999,{"$f":"BB49","v":22},29]
[8,"Well Monitoring - Years 16 thru 86",554,6,404222.88,21010.32,8520,786680,366161.2,1586594.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11200,295.92,5693.28,5157.2,22346.400000000001,{"$f":"BE116*L50","v":22346.400000000001},1586594.4000000001,{"$f":"BB50","v":29},99]
[9,"Well Monitoring - Years 87 thru 100*",554,6,79705.919999999998,4142.88,1680,155120,72200.800000000003,312849.59999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11200,295.92,5693.28,5157.2,{"$f":"SUM(BA117:BD117)","v":22346.400000000001},{"$f":"BE117*L51","v":312849.60000000003},{"$f":"BF117*M51","v":312849.60000000003},{"$f":"BB51","v":100},{"$f":"BC51","v":100}]
[10,"SW Monitoring - Years 1 thru 1",1573,6,3795.52,197.28,48,12584,1289.3000000000002,17914.099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12632,197.28,3795.52,1289.3000000000002,17914.099999999999,{"$f":"BE118*L52","v":17914.099999999999},17914.099999999999,{"$f":"BB52","v":14},14]
[11,"SW Monitoring - Years 1 thru 3",1573,6,2846.64,295.92,108,28314,1933.95,33498.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9474,98.64,948.88,644.65,11166.169999999998,{"$f":"BE119*L53","v":11166.169999999998},33498.509999999995,{"$f":"BB53","v":14},16]
[12,"SW Monitoring - Years 2 thru 2",1573,6,948.88,98.64,30,7865,644.65000000000009,9587.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7895,98.64,948.88,644.65000000000009,9587.17,{"$f":"BE120*L54","v":9587.17},9587.17,{"$f":"BB54","v":15},15]
[13,"SW Monitoring - Years 3 thru 4",1573,6,948.88,98.64,24,6292,1289.3000000000002,8652.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3158,49.32,474.44,644.65000000000009,4326.41,{"$f":"BE121*L55","v":4326.41},8652.82,{"$f":"BB55","v":16},17]
[14,"SW Monitoring - Years 1 thru 1",1058,6,11386.56,591.84,144,25392,3867.9,41382.300000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8512,197.28,3795.52,1289.3,13794.1,{"$f":"BE122*L56","v":41382.300000000003},41382.300000000003,{"$f":"BB56","v":14},14]
[15,"SW Monitoring - Years 1 thru 4",1058,6,15182.08,1578.24,480,84640,10314.400000000001,112194.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5320,98.64,948.88,644.65000000000009,7012.17,{"$f":"BE123*L57","v":28048.68},112194.72,{"$f":"BB57","v":14},17]
[16,"SW Monitoring - Years 2 thru 2",1058,6,2846.64,295.92,90,15870,1933.95,21036.510000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5320,98.64,948.88,644.65,7012.17,{"$f":"BE124*L58","v":21036.510000000002},21036.510000000002,{"$f":"BB58","v":15},15]
[17,"SW Monitoring - Years 3 thru 4",1058,6,2846.64,295.92,72,12696,3867.9,19778.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2128,49.32,474.44,644.65,3296.4100000000003,{"$f":"BE125*L59","v":9889.2300000000014},19778.460000000003,{"$f":"BB59","v":16},17]
[18,"SW Monitoring - Years 5 thru 5",873,6,948.88,98.64,24,3492,1289.3000000000002,5852.8200000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1758,49.32,474.44,644.65000000000009,2926.41,{"$f":"BE126*L60","v":5852.82},5852.82,{"$f":"BB60","v":18},18]
[19,"SW Monitoring - Years 6 thru 8",873,6,11386.56,591.84,36,5238,7735.8,24988.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,98.64,1897.76,1289.3,4164.7,{"$f":"BE127*L61","v":8329.4},24988.199999999997,{"$f":"BB61","v":19},21]
[20,"SW Monitoring - Years 9 thru 86",873,6,148025.28,7693.92,468,68094,100565.40000000001,324846.60000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,98.64,1897.76,1289.3000000000002,4164.7000000000007,{"$f":"BE128*L62","v":4164.7000000000007},324846.60000000003,{"$f":"BB62","v":22},99]
[21,"SW Monitoring - Years 87 thru 100*",873,6,26568.639999999999,1380.96,84,12222,18050.2,58305.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879,98.64,1897.76,1289.3,{"$f":"SUM(BA129:BD129)","v":4164.7},{"$f":"BE129*L63","v":58305.799999999996},{"$f":"BF129*M63","v":58305.799999999996},{"$f":"BB63","v":100},{"$f":"BC63","v":100}]
[]
[null,null,null,null,{"$f":"SUM(E108:E130)","v":988732.9600000002},{"$f":"SUM(F108:F130)","v":52772.39999999998},{"$f":"SUM(G108:G130)","v":16320},{"$f":"SUM(H108:H130)","v":1765352},{"$f":"IF(SUM(I108:I130)=0,0,SUM(I108:I130))","v":797432.05000000016},{"$f":"IF(SUM(J108:J130)=0,0,SUM(J108:J130))","v":3620609.4099999992}]
[]
[null,"Notes:","Sampling labor cost = No. Samplers x Years x Events/year x Days/event x Hour/Day x Labor Rate"]
[null,null,"Sampling equipment costs include 1 pickup truck for every two samplers"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L260=\"None required\",\"\",IF(ISBLANK(B88),\"\",I151))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L261=\"None required\",\"\",IF(ISBLANK(C104),\"\",I152))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Monitoring!#REF!=COUNTIF(W439:DR439,\">0\")","v":{"$error":"#REF!"}}]

{"sheet":"Recl. Maint","index":29,"n_rows":407,"n_cols":23,"rows_kept":407,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Reclamation Maintenance - Cost Summary"]
[null,null,null,"Labor","Equipment","Lab & Materials","Totals"]
["Revegetation Maintenance",null,null,{"$f":"Q25","v":0},{"$f":"R25","v":0},{"$f":"S25","v":0},{"$f":"SUM(D12:F12)","v":0}]
["Cover Maintenance",null,null,{"$f":"P45","v":0},{"$f":"Q45","v":0},"N/A ",{"$f":"SUM(D13:F13)","v":0}]
["Growth Media Maintenance",null,null,{"$f":"P62","v":0},{"$f":"Q62","v":0},"N/A ",{"$f":"SUM(D14:F14)","v":0}]
[null,null,"TOTAL RECLAMATION MONITORING",{"$f":"IF(SUM(D12:D14)=0,0,SUM(D12:D14))","v":0},{"$f":"IF(SUM(E12:E14)=0,0,SUM(E12:E14))","v":0},{"$f":"IF(SUM(F12:F14)=0,0,SUM(F12:F14))","v":0},{"$f":"IF(SUM(G12:G14)=0,0,SUM(G12:G14))","v":0}]
[]
[]
[null,null,null,"Total Revegetation Surface Area (1, 2,3)"]
[null,null,null,{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"}]
[null,null,"Information from Reclamation Quantities Sheet:",{"$f":"TotalSurfaceArea","v":1035.51}]
[]
["Revegetation Maintenance"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Revegetation Surface Area","% Area\nRequiring\nReseeding","Seed Mix","Area\nRequiring\nReseeding","Seed","Labor","Equipment","Labor Cost","Equipment Cost","Material Cost","Total"]
[-1,null,null,null,null,null,null,null,null,"(user override)",null,"(select)",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A25) - ROW($A$24)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B25),\"\",IF(ISBLANK(J25),$D$20,J25)*K25)","v":""},{"$f":"IF(OR(ISBLANK(L25),ISBLANK(K25),L25=\"None\"),0,ROUND(INDEX(SeedMixArray,MATCH(L25,SeedMixes,0),4),2))","v":0},{"$f":"IF(ISBLANK(M25),0,IF(Metric,Ha2Ac*SeedLaborMaintenance,SeedLaborMaintenance))","v":423.14},{"$f":"IF(ISBLANK(M25),0,IF(Metric,Ha2Ac*SeedEquipMaintenance,SeedEquipMaintenance))","v":423.14},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(O25*M25,0))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(M25*P25,0))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(M25*N25,0))","v":0},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(K25),ISBLANK(L25)),0,SUM(Q25:S25))","v":0}]
[{"$f":"ROW(A26) - ROW($A$24)-1","v":1},"Revegetation maintenance - site-wide",null,null,"Reclamation Maintenance","Active Closure",null,null,"FA",{"$f":"D20-J27","v":955.91000000000008},0.1,"User Mix 1",{"$f":"IF(ISBLANK(B26),\"\",IF(ISBLANK(J26),$D$20,J26)*K26)","v":95.591000000000008},{"$f":"IF(OR(ISBLANK(L26),ISBLANK(K26),L26=\"None\"),0,ROUND(INDEX(SeedMixArray,MATCH(L26,SeedMixes,0),4),2))","v":435.96},{"$f":"IF(ISBLANK(M26),0,IF(Metric,Ha2Ac*SeedLaborMaintenance,SeedLaborMaintenance))","v":423.14},{"$f":"IF(ISBLANK(M26),0,IF(Metric,Ha2Ac*SeedEquipMaintenance,SeedEquipMaintenance))","v":423.14},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(K26),ISBLANK(L26)),0,ROUND(O26*M26,0))","v":40448},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(K26),ISBLANK(L26)),0,ROUND(M26*P26,0))","v":40448},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(K26),ISBLANK(L26)),0,ROUND(M26*N26,0))","v":41674},{"$f":"IF(OR(ISBLANK(B26),ISBLANK(K26),ISBLANK(L26)),0,SUM(Q26:S26))","v":122570}]
[{"$f":"ROW(A27) - ROW($A$24)-1","v":2},"Revegetation maintenance - diversion ditches",null,null,"Reclamation Maintenance","Active Closure",null,null,"FA",{"$f":"'Reclamation Quantities'!K24","v":79.599999999999937},0.1,"User Mix 1",{"$f":"IF(ISBLANK(B27),\"\",IF(ISBLANK(J27),$D$20,J27)*K27)","v":7.9599999999999937},{"$f":"IF(OR(ISBLANK(L27),ISBLANK(K27),L27=\"None\"),0,ROUND(INDEX(SeedMixArray,MATCH(L27,SeedMixes,0),4),2))","v":435.96},{"$f":"IF(ISBLANK(M27),0,IF(Metric,Ha2Ac*SeedLaborMaintenance,SeedLaborMaintenance))","v":423.14},{"$f":"IF(ISBLANK(M27),0,IF(Metric,Ha2Ac*SeedEquipMaintenance,SeedEquipMaintenance))","v":423.14},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(K27),ISBLANK(L27)),0,ROUND(O27*M27,0))","v":3368},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(K27),ISBLANK(L27)),0,ROUND(M27*P27,0))","v":3368},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(K27),ISBLANK(L27)),0,ROUND(M27*N27,0))","v":3470},{"$f":"IF(OR(ISBLANK(B27),ISBLANK(K27),ISBLANK(L27)),0,SUM(Q27:S27))","v":10206}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Revegetation Matinenance",{"$f":"IF(SUM(Q25:Q28)=0,0,SUM(Q25:Q28))","v":43816},{"$f":"IF(SUM(R25:R28)=0,0,SUM(R25:R28))","v":43816},{"$f":"IF(SUM(S25:S28)=0,0,SUM(S25:S28))","v":45144},{"$f":"IF(SUM(T25:T28)=0,0,SUM(T25:T28))","v":132776}]
[null,"Notes:","1) Calculated based on cost type and current filters - (See Reclamation Quantities sheet)"]
[null,null,"2) Will use values from Reclamation Quantities sheet if user does not override"]
[null,null,"3) Surface area is NOT the same as footprint disturbance area typically used for permitting purposes."]
[null,null,"Includes mob-demob."]
[]
[]
[]
[]
[null,null,null,"Total Cover Volume","Average  Placement Cost"]
[null,null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"}]
[null,null,"Information from Reclamation Quantities Sheet:",{"$f":"TotalCoverVolume","v":11195},{"$f":"IF(AvgCoverCost=\"\",0,ROUND(AvgCoverCost,2))","v":2.67}]
[]
["Cover Maintenance"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Total Cover Volume (1)","% Volume\nRequiring\nMaintenance","Average  Placement Cost (1)","Volume\nRequiring\nReplacement","Labor\n(assume: 25%)","Equipment\n(assume: 75%)","Labor Cost","Equipment Cost","Total"]
[-1,null,null,null,null,null,null,null,null,"(user override)",null,"(user override)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A45) - ROW($A$44)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B45),ISBLANK(K45),ISBLANK($D$40)),0,IF(ISBLANK(J45),ROUND($D$40*K45,0),ROUND(J45*K45,0)))","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(K45),ISBLANK($D$40)),0,IF(ISBLANK(L45),$E$40,L45)*0.25)","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(K45),ISBLANK($D$40)),0,IF(ISBLANK(L45),$E$40,L45)*0.75)","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(K45),ISBLANK($E$40)),0,ROUND(N45*M45,0))","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(K45),ISBLANK($E$40)),0,ROUND(M45*O45,0))","v":0},{"$f":"IF(OR(ISBLANK(B45),ISBLANK(K45),ISBLANK($E$40)),0,SUM(P45:Q45))","v":0}]
[{"$f":"ROW(A46) - ROW($A$44)-1","v":1},"Maintenance - diversion ditches",null,null,"Reclamation Maintenance","Active Closure",null,null,"FA",{"$f":"'Sediment & Drainage Control'!C281","v":339764},0.05,{"$f":"E57","v":3.39},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(K46),ISBLANK($D$40)),0,IF(ISBLANK(J46),ROUND($D$40*K46,0),ROUND(J46*K46,0)))","v":16988},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(K46),ISBLANK($D$40)),0,IF(ISBLANK(L46),$E$40,L46)*0.25)","v":0.84750000000000003},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(K46),ISBLANK($D$40)),0,IF(ISBLANK(L46),$E$40,L46)*0.75)","v":2.5425},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(K46),ISBLANK($E$40)),0,ROUND(N46*M46,0))","v":14397},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(K46),ISBLANK($E$40)),0,ROUND(M46*O46,0))","v":43192},{"$f":"IF(OR(ISBLANK(B46),ISBLANK(K46),ISBLANK($E$40)),0,SUM(P46:Q46))","v":57589}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cover Maintenance",{"$f":"IF(SUM(P45:P47)=0,0,SUM(P45:P47))","v":14397},{"$f":"IF(SUM(Q45:Q47)=0,0,SUM(Q45:Q47))","v":43192},{"$f":"IF(SUM(R45:R47)=0,0,SUM(R45:R47))","v":57589}]
[null,"Notes:","1) Will use values from Reclamation Quantities sheet if user does not override"]
[null,null,"Assume a volume of maintenance to be equivalent to volume of ditch excavation for erosion repair; total excavation quantity from \"Sediment & Drainage Control\" sheet."]
[]
[]
[]
[]
[null,null,null,"Total GM Volume","Average  Placement Cost"]
[null,null,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"}]
[null,null,"Information from Reclamation Quantities Sheet:",{"$f":"TotalTopsoilVolume","v":4657863},{"$f":"IF(AvgTopsoilCost=\"\",0,ROUND(AvgTopsoilCost,2))","v":3.39}]
[]
["Growth Media Maintenance"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Total Volume","% Volume\nRequiring\nMaintenance","Average Placement Cost","Volume\nRequiring\nReplacement","Labor\n(assume: 25%)","Equipment\n(assume: 75%)","Labor Cost","Equipment Cost","Total"]
[-1,null,null,null,null,null,null,null,null,"(user override)",null,"(user override)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/cy\")","v":"$/cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A62) - ROW($A$61)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B62),ISBLANK(K62),ISBLANK($D$57)),0,IF(ISBLANK(J62),ROUND($D$57*K62,0),ROUND(J62*K62,0)))","v":0},{"$f":"IF(OR(ISBLANK(B62),ISBLANK(K62),ISBLANK($D$57)),0,IF(ISBLANK(L62),$E$57,L62)*0.25)","v":0},{"$f":"IF(OR(ISBLANK(B62),ISBLANK(K62),ISBLANK($D$57)),0,IF(ISBLANK(L62),$E$57,L62)*0.75)","v":0},{"$f":"IF(OR(ISBLANK(B62),ISBLANK(K62),ISBLANK($E$57)),0,ROUND(N62*M62,0))","v":0},{"$f":"IF(OR(ISBLANK(B62),ISBLANK(K62),ISBLANK($E$57)),0,ROUND(M62*O62,0))","v":0},{"$f":"IF(OR(ISBLANK(B62),ISBLANK(K62),ISBLANK($E$57)),0,SUM(P62:Q62))","v":0}]
[{"$f":"ROW(A63) - ROW($A$61)-1","v":1},"Growth media maintenance - site-wide",null,null,"Reclamation Maintenance","Active Closure",null,null,"FA",null,0.05,null,{"$f":"IF(OR(ISBLANK(B63),ISBLANK(K63),ISBLANK($D$57)),0,IF(ISBLANK(J63),ROUND($D$57*K63,0),ROUND(J63*K63,0)))","v":232893},{"$f":"IF(OR(ISBLANK(B63),ISBLANK(K63),ISBLANK($D$57)),0,IF(ISBLANK(L63),$E$57,L63)*0.25)","v":0.84750000000000003},{"$f":"IF(OR(ISBLANK(B63),ISBLANK(K63),ISBLANK($D$57)),0,IF(ISBLANK(L63),$E$57,L63)*0.75)","v":2.5425},{"$f":"IF(OR(ISBLANK(B63),ISBLANK(K63),ISBLANK($E$57)),0,ROUND(N63*M63,0))","v":197377},{"$f":"IF(OR(ISBLANK(B63),ISBLANK(K63),ISBLANK($E$57)),0,ROUND(M63*O63,0))","v":592130},{"$f":"IF(OR(ISBLANK(B63),ISBLANK(K63),ISBLANK($E$57)),0,SUM(P63:Q63))","v":789507}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Growth Media Maintenance",{"$f":"IF(SUM(P62:P64)=0,0,SUM(P62:P64))","v":197377},{"$f":"IF(SUM(Q62:Q64)=0,0,SUM(Q62:Q64))","v":592130},{"$f":"IF(SUM(R62:R64)=0,0,SUM(R62:R64))","v":789507}]
[null,"Notes:","1) Will use values from Reclamation Quantities sheet if user does not override"]
[null,null,"Includes mob-demob."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L183=\"None required\",\"\",IF(ISBLANK(#REF!),\"\",I74))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L184=\"None required\",\"\",IF(ISBLANK(#REF!),\"\",I75))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Recl. Maint'!#REF!=COUNTIF(W362:DR362,\">0\")","v":{"$error":"#REF!"}}]

{"sheet":"Constr. Mgmt","index":30,"n_rows":71,"n_cols":65,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Construction Management & Road Maintenance - Cost Summary"]
[null,null,"Labor","Equipment","Materials","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
["Construction Management",null,{"$f":"D66","v":0},{"$f":"E66+J66","v":0},"N/A ",{"$f":"IF(SUM(C13:E13)=0,0,SUM(C13:E13))","v":0}]
["Road Maintenance",null,{"$f":"R41","v":364056},{"$f":"S41","v":2241771.84},null,{"$f":"IF(SUM(C14:E14)=0,0,SUM(C14:E14))","v":2605827.84}]
["Water Feets",null,"N/A ","N/A ",{"$f":"O52","v":0},{"$f":"IF(SUM(C15:E15)=0,0,SUM(C15:E15))","v":0}]
[null,"TOTAL CONSTRUCTION MANAGEMENT",{"$f":"IF(SUM(C13:C15)=0,0,SUM(C13:C15))","v":364056},{"$f":"IF(SUM(D13:D15)=0,0,SUM(D13:D15))","v":2241771.84},{"$f":"IF(SUM(E13:E15)=0,0,SUM(E13:E15))","v":0},{"$f":"IF(SUM(F13:F15)=0,0,SUM(F13:F15))","v":2605827.84}]
[]
[]
[]
["Construction Management"]
[null,null,null,null,null,null,null,null,null,"Construction Management Staff",null,null,"Construction Support"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Duration","Hours/\nMonth","Number of Supervisors","Temporary Office Units","Temporary Toilet Units","First Construction Year"]
[-1,null,null,null,null,null,null,null,null,"mo.","hrs",null,null,null,"closure year "]
[{"$f":"ROW(A24) - ROW($A$23)-1","v":0}]
[{"$f":"ROW(A25) - ROW($A$23)-1","v":1},"Active reclamation",null,null,"Construction Management","Active Closure",null,null,"FA",{"$f":"ClosurePeriod*12","v":84},{"$f":"RentalHrsPerPeriod/2","v":88},1,2,5,{"$f":"ClosureYear1+ClosurePeriod-2","v":19}]
[]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
["Road Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Water Truck","Grader","Fleet Size","Duration","First Maintenance Year","Hours/\nMonth","Equipment Fleet","Fleet Hours","Labor \nCost","Equipment\nCost","Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water truck size","Water truck","Grader Size","Grader","Equip Fleet","Water Truck Equip Rate","Water Truck Labor Rate","Grader Equipment Rate","Grader Labor Rate","Equip Cost/Month","Labor Cost/Month","Total Equip Cost","Total Labor Cost"]
[-1,null,null,null,null,null,null,null,null,"(select)","(select)","number","mo.","closure year ","hrs",null,"hrs",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A38) - ROW($A$37)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(B38),AND(ISBLANK(J38),ISBLANK(K38))),\"\",BE38)","v":""},{"$f":"O38*M38","v":0},{"$f":"IF(OR(ISBLANK(B38)),0,BM38)","v":0},{"$f":"IF(OR(ISBLANK(B38)),0,BL38)","v":0},{"$f":"IF(SUM(R38:S38)=0,0,SUM(R38:S38))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J38=\"Medium\",\"Med\",J38)","v":0},{"$f":"IF(OR(ISBLANK(B38),ISBLANK(J38)),\"\",IF(J38=\"Small\",SmallMaintWaterTruck,IF(J38=\"Medium\",MedMaintWaterTruck,LargeMaintWaterTruck)))","v":""},{"$f":"IF(K38=\"Medium\",\"Med\",K38)","v":0},{"$f":"IF(OR(ISBLANK(B38),ISBLANK(K38)),\"\",IF(K38=\"Small\",SmallMaintGrader,IF(K38=\"Medium\",MedMaintGrader,LargeMaintGrader)))","v":""},{"$f":"BB38&IF(OR(BB38=\"\",BD38=\"\"),\"\",\"/\")&BD38","v":""},{"$f":"IF(BA38=0,0,INDIRECT(BA38&\"H2OTruckEquipRate\"))","v":0},{"$f":"IF(BA38=0,0,INDIRECT(BA38&\"H2OTruckLaborRate\"))","v":0},{"$f":"IF(BC38=0,0,INDIRECT(BC38&\"GraderEquipRate\"))","v":0},{"$f":"IF(BC38=0,0,INDIRECT(BC38&\"GraderLaborRate\"))","v":0},{"$f":"(BF38+BH38)*O38","v":0},{"$f":"(BG38+BI38)*O38","v":0},{"$f":"BJ38*M38*L38","v":0},{"$f":"BK38*M38*L38","v":0}]
[{"$f":"ROW(A39) - ROW($A$37)-1","v":1},"Active reclamation",null,null,"Construction Management","Active Closure",null,null,"FA","Small","Small",1,{"$f":"ClosurePeriod*12","v":84},1,{"$f":"RentalHrsPerPeriod/2","v":88},{"$f":"IF(OR(ISBLANK(B39),AND(ISBLANK(J39),ISBLANK(K39))),\"\",BE39)","v":"613E (5,000 gal)/14M"},{"$f":"O39*M39","v":7392},{"$f":"IF(OR(ISBLANK(B39)),0,BM39)","v":364056},{"$f":"IF(OR(ISBLANK(B39)),0,BL39)","v":2241771.84},{"$f":"IF(SUM(R39:S39)=0,0,SUM(R39:S39))","v":2605827.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J39=\"Medium\",\"Med\",J39)","v":"Small"},{"$f":"IF(OR(ISBLANK(B39),ISBLANK(J39)),\"\",IF(J39=\"Small\",SmallMaintWaterTruck,IF(J39=\"Medium\",MedMaintWaterTruck,LargeMaintWaterTruck)))","v":"613E (5,000 gal)"},{"$f":"IF(K39=\"Medium\",\"Med\",K39)","v":"Small"},{"$f":"IF(OR(ISBLANK(B39),ISBLANK(K39)),\"\",IF(K39=\"Small\",SmallMaintGrader,IF(K39=\"Medium\",MedMaintGrader,LargeMaintGrader)))","v":"14M"},{"$f":"BB39&IF(OR(BB39=\"\",BD39=\"\"),\"\",\"/\")&BD39","v":"613E (5,000 gal)/14M"},{"$f":"IF(BA39=0,0,INDIRECT(BA39&\"H2OTruckEquipRate\"))","v":127.69},{"$f":"IF(BA39=0,0,INDIRECT(BA39&\"H2OTruckLaborRate\"))","v":23.29},{"$f":"IF(BC39=0,0,INDIRECT(BC39&\"GraderEquipRate\"))","v":175.58},{"$f":"IF(BC39=0,0,INDIRECT(BC39&\"GraderLaborRate\"))","v":25.96},{"$f":"(BF39+BH39)*O39","v":26687.759999999998},{"$f":"(BG39+BI39)*O39","v":4334},{"$f":"BJ39*M39*L39","v":2241771.84},{"$f":"BK39*M39*L39","v":364056}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(R38:R40)=0,0,SUM(R38:R40))","v":364056},{"$f":"IF(SUM(S38:S40)=0,0,SUM(S38:S40))","v":2241771.84},{"$f":"IF(SUM(T38:T40)=0,0,SUM(T38:T40))","v":2605827.84}]
[null,"Notes:"]
[]
[]
[]
[]
[]
["Water Fees"]
[]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"CONCATENATE(IF(Metric,\"Litres/\",\"Gallons/\"),\"Day\")","v":"Gallons/Day"},"Days/\nMonth","Duration","First Year",{"$f":"CONCATENATE(\"Cost/ \n\",IF(Metric,\"Litre\",\"Gallon\"))","v":"Cost/ \nGallon"},"Totals"]
[-1,null,null,null,null,null,null,null,null,null,null,"mo.","closure year ",{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A52) - ROW($A$51)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J52*K52*L52*N52=0,0,J52*K52*L52*N52)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O52:O53)=0,0,SUM(O52:O53))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
["Construction Management"]
[null,null,"Construction Management Staff",null,null,null,"Construction Support"]
[null,"Description\n(required)","Supervisor\nRate","Labor \nCost","Equipment\nCost(1)","Totals","Office Rental\nRate","Toilet Rental\nRate","Generator\nCost","Totals","Totals"]
[-1,null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},"$/mo","$/mo",{"$f":"CurrencySymbol&\"/mo\"","v":"$/mo"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A66) - ROW($A$65)-1","v":0},{"$f":"B24","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(J24),ISBLANK(K24),ISBLANK(L24)),0,SupervisorWage)","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(J24),ISBLANK(K24),ISBLANK(L24)),0,ROUND(J24*K24*L24*C66,0))","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(J24),ISBLANK(K24),ISBLANK(L24)),0,ROUND(J24*K24*L24*SupervisorsTruck,0))","v":0},{"$f":"E66+D66","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(M24),M24=0),0,OfficeRental)","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(N24),N24=0),0,BlueRoomRental)","v":0},{"$f":"IF(OR(ISBLANK(B24),ISBLANK(M24),M24=0),0,GeneratorHrRate*RentalHrsPerPeriod)","v":0},{"$f":"IF(OR(ISBLANK(B24),AND(J24=0,N24=0)),0,J24*((G66*M24)+(I66*ROUNDUP(M24/4,0))+(H66*N24)))","v":0},{"$f":"J66+F66","v":0}]
[{"$f":"ROW(A67) - ROW($A$65)-1","v":1},{"$f":"B25","v":"Active reclamation"},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,SupervisorWage)","v":84.96},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(J25*K25*L25*C67,0))","v":628024},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(J25),ISBLANK(K25),ISBLANK(L25)),0,ROUND(J25*K25*L25*SupervisorsTruck,0))","v":91143},{"$f":"E67+D67","v":719167},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(M25),M25=0),0,OfficeRental)","v":198},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(N25),N25=0),0,BlueRoomRental)","v":198},{"$f":"IF(OR(ISBLANK(B25),ISBLANK(M25),M25=0),0,GeneratorHrRate*RentalHrsPerPeriod)","v":2140.16},{"$f":"IF(OR(ISBLANK(B25),AND(J25=0,N25=0)),0,J25*((G67*M25)+(I67*ROUNDUP(M25/4,0))+(H67*N25)))","v":296197.44},{"$f":"J67+F67","v":1015364.44}]
[]
[null,null,{"$f":"IF(SUM(C66:C68)=0,0,SUM(C66:C68))","v":84.96},{"$f":"IF(SUM(D66:D68)=0,0,SUM(D66:D68))","v":628024},{"$f":"IF(SUM(E66:E68)=0,0,SUM(E66:E68))","v":91143},{"$f":"IF(SUM(F66:F68)=0,0,SUM(F66:F68))","v":719167},null,null,null,{"$f":"IF(SUM(J66:J68)=0,0,SUM(J66:J68))","v":296197.44},{"$f":"IF(SUM(K66:K68)=0,0,SUM(K66:K68))","v":1015364.44}]
[]
[null,"Notes:","Office rental assumes only 1 generator required for every 4 trailers"]

{"sheet":"Closure Planning","index":31,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[]
["Closure Plan Management"]
[null,null,"Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"}]
[null,"Technical Studies",{"$f":"K28","v":0}]
[null,"Engineering",{"$f":"K43","v":0}]
[null,"Permitting",{"$f":"K58","v":0}]
[null,"TOTALS",{"$f":"SUM(C14:C16)","v":0}]
[]
[]
[]
[]
[]
["Closure Plan Studies and Reporting"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Total\nCost","Comments"]
[-1,null,null,null,null,null,null,null,null,"(select type)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K26:K27)=0,0,SUM(K26:K27))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
["Closure Plan Engineering"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Total\nCost","Comments"]
[-1,null,null,null,null,null,null,null,null,"(select type)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A41) - ROW($A$40)-1","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K41:K42)=0,0,SUM(K41:K42))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
[]
["Closure Plan Permitting"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Total\nCost","Comments"]
[-1,null,null,null,null,null,null,null,null,"(select type)",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A56) - ROW($A$55)-1","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K56:K57)=0,0,SUM(K56:K57))","v":0}]
[null,"Notes:"]

{"sheet":"G & A","index":32,"n_rows":57,"n_cols":15,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[]
["General & Administration"]
[null,null,"Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"}]
[null,"Property Holding Costs",{"$f":"N28","v":0}]
[null,"Security & Maintenance",{"$f":"N42","v":0}]
[null,"Administration",{"$f":"N56","v":0}]
[null,"TOTALS",{"$f":"SUM(C14:C16)","v":0}]
[]
[]
[]
[]
[]
["Property Holding Costs"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments"]
[-1,null,null,null,null,null,null,null,null,"(select type)","(select type)",{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A26) - ROW($A$25)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26*M26","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N26:N27)=0,0,SUM(N26:N27))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Security and Maintenance"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments"]
[-1,null,null,null,null,null,null,null,null,"(select type)","(select type)",{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A40) - ROW($A$39)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L40*M40","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N40:N41)=0,0,SUM(N40:N41))","v":0}]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
[]
["Administration"]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Type","Frequency","Cost/\nPayment","Number\nof\nPayments","Total\nCost","Comments"]
[-1,null,null,null,null,null,null,null,null,"(select type)","(select type)",{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A54) - ROW($A$53)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L54*M54","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(N54:N55)=0,0,SUM(N54:N55))","v":0}]
[null,"Notes:"]

{"sheet":"Other User","index":33,"n_rows":68,"n_cols":62,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
["Other User Costs"]
[null,null,"Labor","Equipment","Materials & Capital","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"}]
[null,"Other Cost Items",{"$f":"N65","v":197006.13009991968},{"$f":"O65","v":1577305.5438175101},{"$f":"L65+M65","v":4910872.88},{"$f":"SUM(C12:E12)","v":6685184.5539174294}]
[]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[null,1,2,3,4,5,6,7,8,9]
["Other Cost Items Calculated Elsewhere"]
[]
[null,"Description\n(required)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type","Quantity","Units","Total\nCapital\nCost","Material\nUnit\nCost","Labor \nUnit\nCost","Equipment/\nOperating \nUnit\nCost","Facility Type","Total\nCost","Comments"]
[-1,null,null,null,null,null,null,null,null,null,null,{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},"(select)",{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other user capex","other user materials","other user labor","other user equipment","other user subtotals"]
[{"$f":"ROW(A28) - ROW($A$27)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B28),0,L28+(SUM(M28:O28)*J28))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L28","v":0},{"$f":"$J28*M28","v":0},0,0,{"$f":"SUM(BF28:BI28)","v":0}]
[{"$f":"ROW(A29) - ROW($A$27)-1","v":1},"Pit perimeter signs (500-ft intervals) - Signs",null,null,"Pits","Active Closure",null,null,"FA",{"$f":"ROUNDUP('Quarries & Borrow Pits'!$C$76/500,0)+1","v":20},"each",null,{"$f":"'User 03 Miscellaneous Crews'!G134","v":41},{"$f":"'User 03 Miscellaneous Crews'!H134","v":31.89},{"$f":"'User 03 Miscellaneous Crews'!I134","v":8.1999999999999993},null,{"$f":"IF(ISBLANK(B29),0,L29+(SUM(M29:O29)*J29))","v":1621.8000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L29","v":0},{"$f":"$J29*M29","v":820},{"$f":"$J29*N29","v":637.79999999999995},{"$f":"$J29*O29","v":164},{"$f":"SUM(BF29:BI29)","v":1621.8}]
[2,"Pit perimeter signs (500-ft intervals) - Sign posts",null,null,"Pits","Active Closure",null,null,"FA",{"$f":"ROUNDUP('Quarries & Borrow Pits'!$C$76/500,0)+1","v":20},"each",null,{"$f":"'User 03 Miscellaneous Crews'!G138","v":32.5},{"$f":"'User 03 Miscellaneous Crews'!H138","v":11.16},{"$f":"'User 03 Miscellaneous Crews'!I138","v":2.87},null,930.59999999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,650,223.2,57.400000000000006,930.6]
[3,"Landbridge North excavation (Tailings pipeline crossing)",null,null,"Yards","Active Closure",null,null,"FA",{"$f":"'User 12 Excavation work'!D44","v":184},"hr",null,null,{"$f":"'User 12 Excavation work'!$D$35","v":92.56},{"$f":"'User 12 Excavation work'!$D$36","v":368.15},null,84770.64,"See User 12 for estimate of quantity, fleet, and productivity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,17031.04,67739.599999999991,84770.639999999985]
[4,"Landbridge South excavation (Access road)",null,null,"Yards","Active Closure",null,null,"FA",{"$f":"'User 12 Excavation work'!D80","v":144},"hr",null,null,{"$f":"'User 12 Excavation work'!$D$35","v":92.56},{"$f":"'User 12 Excavation work'!$D$36","v":368.15},null,66342.239999999991,"See User 12 for estimate of quantity, fleet, and productivity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,13328.64,53013.599999999999,66342.239999999991]
[5,"EWRSP-1 Setback",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 12 Excavation work'!D129","v":15},"hr",null,null,{"$f":"'User 12 Excavation work'!$D$35","v":92.56},{"$f":"'User 12 Excavation work'!$D$36","v":368.15},null,6910.65,"See User 12 for estimate of quantity, fleet, and productivity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1388.4,5522.25,6910.65]
[6,"Plant Area Pullback",null,null,"Yards","Active Closure",null,null,"FA",{"$f":"'User 12 Excavation work'!D136","v":258},"hr",null,null,{"$f":"'User 12 Excavation work'!$D$35","v":92.56},{"$f":"'User 12 Excavation work'!$D$36","v":368.15},null,118863.18,"See User 12 for estimate of quantity, fleet, and productivity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,23880.48,94982.7,118863.18]
[{"$f":"ROW(A35) - ROW($A$27)-1","v":7},{"$f":"'User 12 Excavation work'!$C$170","v":"EWRSP-4 Excavation Take-off"},null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 12 Excavation work'!$D$174","v":29},"hr",null,null,{"$f":"'User 12 Excavation work'!$D$35","v":92.56},{"$f":"'User 12 Excavation work'!$D$36","v":368.15},null,{"$f":"IF(ISBLANK(B35),0,L35+(SUM(M35:O35)*J35))","v":13360.59},"See User 12 for estimate of quantity, fleet, and productivity.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L35","v":0},0,2684.2400000000002,10676.349999999999,{"$f":"SUM(BF35:BI35)","v":13360.589999999998}]
[8,"Tank cutting",null,null,"Buildings","Active Closure",null,null,"FA",1,"LS",null,{"$f":"'User 13 Tank cutting'!G52","v":27973.98},{"$f":"'User 13 Tank cutting'!H52","v":10815.279999999999},{"$f":"'User 13 Tank cutting'!I52","v":9003.1200000000008},null,47792.38,"See User 13.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,27973.98,10815.279999999999,9003.1200000000008,47792.38]
[9,"TSF additional piping installation",null,null,"TSF Draindown Management","Active Closure",null,null,"FA",1000,"ft",null,{"$f":"'Misc. Unit Costs'!G148","v":5.65},{"$f":"'Misc. Unit Costs'!H148","v":2.0099999999999998},{"$f":"'Misc. Unit Costs'!I148","v":5.32},null,12980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5650,2009.9999999999998,5320,12980]
[10,"Articulated concrete block installation - WRD",null,null,"WRD","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!O52+'User 10 Diversion channels'!O53","v":6848},"SY",null,81,{"$f":"'User 10 Diversion channels'!$C$141","v":2.0403614457831329},{"$f":"'User 10 Diversion channels'!$D$141","v":0.40120481927710838},null,571407.84578313259,"See User 10 for crew.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,554688,13972.395180722895,2747.4506024096381,571407.84578313259]
[11,"Articulated concrete block installation - TSF",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"SUM('User 10 Diversion channels'!O73:O75)","v":9096},"SY",null,81,{"$f":"'User 10 Diversion channels'!$C$141","v":2.0403614457831329},{"$f":"'User 10 Diversion channels'!$D$141","v":0.40120481927710838},null,758984.48674698803,"See User 10 for crew.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,736776,18559.127710843379,3649.3590361445777,758984.48674698791]
[12,"Articulated concrete block installation - pit",null,null,"Pits","Active Closure",null,null,"FA",{"$f":"'User 10 Diversion channels'!O110","v":28484},"SY",null,81,{"$f":"'User 10 Diversion channels'!$C$141","v":2.0403614457831329},{"$f":"'User 10 Diversion channels'!$D$141","v":0.40120481927710838},null,2376749.5734939761,"See User 10 for crew.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2307204,58117.655421686759,11427.918072289156,2376749.5734939761]
[13,{"$f":"User17Name","v":"Road Regrading"},null,null,"Roads","Active Closure",null,null,"FA",{"$f":"'User 17 Road Regrading'!C21","v":96},"hours",null,null,{"$f":"'User 17 Road Regrading'!C25","v":25.96},{"$f":"'User 17 Road Regrading'!C27","v":145.58000000000001},null,16467.840000000004,"See User 17 for assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2492.16,13975.68,16467.84]
[14,{"$f":"User18Name","v":"Bench Channels TSF Emb."},null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 18 Bench Channels TSF Emb.'!C21","v":251.33866666666665},"hours",null,null,{"$f":"'User 18 Bench Channels TSF Emb.'!C25","v":25.96},{"$f":"'User 18 Bench Channels TSF Emb.'!C27","v":210.52},null,59436.567893333333,"See User 18 for assumptions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,6524.7517866666667,52911.816106666665,59436.567893333333]
[15,"Riprap supply costs",null,null,"Riprap Supply","Active Closure",null,null,"FA",{"$f":"'User 21 Riprap supply'!C20","v":65557},"CY",null,null,null,{"$f":"'User 21 Riprap supply'!C18","v":3.75},null,245838.75,"See User 21 for source of costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,245838.75,245838.75]
[16,"Tailings toe liner cutting",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 22 Toe berm reclamation'!D38","v":79},"hours",null,null,{"$f":"'User 22 Toe berm reclamation'!G46","v":63.679999999999993},{"$f":"'User 22 Toe berm reclamation'!H46","v":73.23},null,10815.89,"See User 22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5030.7199999999993,5785.17,10815.89]
[17,"Tailings toe berm reclamation",null,null,"Tailings Storage Facility","Active Closure",null,null,"FA",{"$f":"'User 22 Toe berm reclamation'!D84","v":76},"hr",null,null,{"$f":"'User 22 Toe berm reclamation'!D86","v":25.96},{"$f":"'User 22 Toe berm reclamation'!D88","v":123.31},null,11344.52,"See User 22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1972.96,9371.56,11344.52]
[18,"Process buildings add'l costs for infrastructure removal etc.",null,null,"Buildings","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 24 Process Bld Addtl'!J18","v":236675},null,236675,"See User 24.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,236675,236675]
[19,"Evaporator setup",null,null,"TSF Draindown Management","Active Closure",null,null,"FA",1,"LS",null,{"$f":"'User 15 Evaporator setup'!E29","v":10880},{"$f":"'User 15 Evaporator setup'!F29","v":16392.96},{"$f":"'User 15 Evaporator setup'!G29","v":11524.16},null,38797.119999999995,"See user 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,10880,16392.96,11524.16,38797.119999999995]
[20,"Evaporator decommissioning",null,null,"TSF Draindown Management","Active Closure",null,null,"FA",1,"LS",null,{"$f":"'User 15 Evaporator setup'!E42","v":0},{"$f":"'User 15 Evaporator setup'!F42","v":1944.32},{"$f":"'User 15 Evaporator setup'!G42","v":964.16},null,2908.48,"See user 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,1944.32,964.16,2908.48]
[21,"Hazardous solid waste disposal",null,null,"Waste Disposal","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 26 Waste Quantities'!K29","v":38715},null,38715,"See User 26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,38715,38715]
[22,{"$f":"'User 26 Waste Quantities'!B35","v":"Used oils"},null,null,"Waste Disposal","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 26 Waste Quantities'!C53","v":27727.5},null,27727.5,"See User 26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,27727.5,27727.5]
[23,{"$f":"'User 26 Waste Quantities'!B55","v":"Used hydraulic fluids"},null,null,"Waste Disposal","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 26 Waste Quantities'!C70","v":55455},null,55455,"See User 26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,55455,55455]
[24,{"$f":"CONCATENATE(\"Well abandonment - \",'User 27 Wells P&A & Maint'!K73)","v":"Well abandonment - Year 1"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!L73","v":125780},null,125780,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,125780,125780]
[25,{"$f":"CONCATENATE(\"Well abandonment - \",'User 27 Wells P&A & Maint'!K74)","v":"Well abandonment - Year 4"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!L74","v":30544},null,30544,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,30544,30544]
[26,{"$f":"CONCATENATE(\"Well abandonment - \",'User 27 Wells P&A & Maint'!K75)","v":"Well abandonment - Year 7"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!L75","v":14360},null,14360,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,14360,14360]
[27,{"$f":"CONCATENATE(\"Well abandonment - \",'User 27 Wells P&A & Maint'!K76)","v":"Well abandonment - Year 13"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!L76","v":23496},null,23496,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,23496,23496]
[28,{"$f":"CONCATENATE(\"Well abandonment - \",'User 27 Wells P&A & Maint'!K77)","v":"Well abandonment - Year 19"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!L77","v":32300},null,32300,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,32300,32300]
[29,{"$f":"CONCATENATE(\"Well abandonment - \",'User 27 Wells P&A & Maint'!K78)","v":"Well abandonment - Year 30"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!L78","v":15000},null,15000,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,15000,15000]
[30,{"$f":"CONCATENATE(\"Well abandonment - \",'User 27 Wells P&A & Maint'!K79)","v":"Well abandonment - Year 114 (100)*"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!L79","v":43460},null,43460,{"$f":"'User 27 Wells P&A & Maint'!$K$80","v":"* Total number of years SRCE schedules are 100; therefore, costs have been truncated at Year 100."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,43460,43460]
[31,{"$f":"CONCATENATE(\"Well repair costs - \",'User 27 Wells P&A & Maint'!B96)","v":"Well repair costs - Closure Year 15"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!C96","v":8000},null,8000,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,8000,8000]
[32,{"$f":"CONCATENATE(\"Well repair costs - \",'User 27 Wells P&A & Maint'!B97)","v":"Well repair costs - Closure Year 50"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!C97","v":8000},null,8000,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,8000,8000]
[33,{"$f":"CONCATENATE(\"Well repair costs - \",'User 27 Wells P&A & Maint'!B98)","v":"Well repair costs - Closure Year 80"},null,null,"Wells","Active Closure",null,null,"FA",1,"LS",null,null,null,{"$f":"'User 27 Wells P&A & Maint'!C98","v":8000},null,8000,"See User 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,8000,8000]
[34,{"$f":"'User 20 Liner'!C52","v":"TSF Underdrain Pond - Passive Evaporation - Year 17"},null,null,"Impoundments","Active Closure",null,null,"FA",{"$f":"'User 20 Liner'!F27","v":876700.00000000012},"sf",null,{"$f":"'User 20 Liner'!E39","v":1.319},null,{"$f":"'User 20 Liner'!F39","v":0.3},null,1419377.3000000003,"See User 20 for quantities and unit costs. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1156367.3,0,263010,1419377.3]
[35,{"$f":"'User 20 Liner'!C53","v":"TSF Underdrain Pond - Operations - Year 30"},null,null,"Impoundments","Active Closure",null,null,"FA",{"$f":"'User 20 Liner'!F28","v":191400.00000000003},"sf",null,{"$f":"'User 20 Liner'!E47","v":0.57399999999999995},null,{"$f":"'User 20 Liner'!F47","v":0.22},null,151971.6,"See User 20 for quantities and unit costs. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,109863.6,0,42108.000000000007,151971.6]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L28:L64)","v":0},{"$f":"SUMPRODUCT($J$28:$J$64,M28:M64)","v":4910872.88},{"$f":"SUMPRODUCT($J$28:$J$64,N28:N64)","v":197006.13009991968},{"$f":"SUMPRODUCT($J$28:$J$64,O28:O64)","v":1577305.5438175101},"HIDE THIS??",{"$f":"SUM(Q28:Q64)","v":6685184.5539174303}]
[null,"Notes:"]
[null,"Capital cost is lump sum (i.e. not multiplied by the quantity)."]
[null,"Material, Labor and Equipment/Operating costs are unit costs (i.e. multiplied by the quantity)."]

{"sheet":"Human Resources","index":34,"n_rows":48,"n_cols":134,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[null,"Human Resources"]
[null,null,"Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"}]
[null,"Salaries & Benefits",{"$f":"DG31","v":0}]
[null,"Severance & Relocation",{"$f":"DG45","v":0}]
[null,"TOTALS",{"$f":"SUM(C12:C13)","v":0}]
[]
[]
["Color Code Key"]
[null,"User Input - Direct Input","Direct Input"]
[null,"User Input - Pull Down List","Pull Down Selection"]
[null,"Program Constant (can override)","Alternate Input"]
[null,"Program Calculated Value","Locked Cell - Formula or Reference"]
[]
[]
[]
["Human Resources - Salary & Benefits",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K29:K30)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(AQ29:AQ30)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BW29:BW30)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(FirstYrOps+MATCH(1,K25:DF25,0)-1),0,FirstYrOps+MATCH(1,K25:DF25,0)-1)","v":0},{"$f":"IF(FirstHRYr=0,0,MATCH(1,K25:DF25,0))","v":0},{"$f":"COUNTIF(K25:DF25,1)","v":0},{"$f":"EA25+EC25","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'FA Schedule'!T26","v":-13},{"$f":"'FA Schedule'!U26","v":-12},{"$f":"'FA Schedule'!V26","v":-11},{"$f":"'FA Schedule'!W26","v":-10},{"$f":"'FA Schedule'!X26","v":-9},{"$f":"'FA Schedule'!Y26","v":-8},{"$f":"'FA Schedule'!Z26","v":-7},{"$f":"'FA Schedule'!AA26","v":-6},{"$f":"'FA Schedule'!AB26","v":-5},{"$f":"'FA Schedule'!AC26","v":-4},{"$f":"'FA Schedule'!AD26","v":-3},{"$f":"'FA Schedule'!AE26","v":-2},{"$f":"'FA Schedule'!AF26","v":-1},{"$f":"'FA Schedule'!AG26","v":1},{"$f":"'FA Schedule'!AH26","v":2},{"$f":"'FA Schedule'!AI26","v":3},{"$f":"'FA Schedule'!AJ26","v":4},{"$f":"'FA Schedule'!AK26","v":5},{"$f":"'FA Schedule'!AL26","v":6},{"$f":"'FA Schedule'!AM26","v":7},{"$f":"'FA Schedule'!AN26","v":8},{"$f":"'FA Schedule'!AO26","v":9},{"$f":"'FA Schedule'!AP26","v":10},{"$f":"'FA Schedule'!AQ26","v":11},{"$f":"'FA Schedule'!AR26","v":12},{"$f":"'FA Schedule'!AS26","v":13},{"$f":"'FA Schedule'!AT26","v":14},{"$f":"'FA Schedule'!AU26","v":15},{"$f":"'FA Schedule'!AV26","v":16},{"$f":"'FA Schedule'!AW26","v":17},{"$f":"'FA Schedule'!AX26","v":18},{"$f":"'FA Schedule'!AY26","v":19},{"$f":"'FA Schedule'!AZ26","v":20},{"$f":"'FA Schedule'!BA26","v":21},{"$f":"'FA Schedule'!BB26","v":22},{"$f":"'FA Schedule'!BC26","v":23},{"$f":"'FA Schedule'!BD26","v":24},{"$f":"'FA Schedule'!BE26","v":25},{"$f":"'FA Schedule'!BF26","v":26},{"$f":"'FA Schedule'!BG26","v":27},{"$f":"'FA Schedule'!BH26","v":28},{"$f":"'FA Schedule'!BI26","v":29},{"$f":"'FA Schedule'!BJ26","v":30},{"$f":"'FA Schedule'!BK26","v":31},{"$f":"'FA Schedule'!BL26","v":32},{"$f":"'FA Schedule'!BM26","v":33},{"$f":"'FA Schedule'!BN26","v":34},{"$f":"'FA Schedule'!BO26","v":35},{"$f":"'FA Schedule'!BP26","v":36},{"$f":"'FA Schedule'!BQ26","v":37},{"$f":"'FA Schedule'!BR26","v":38},{"$f":"'FA Schedule'!BS26","v":39},{"$f":"'FA Schedule'!BT26","v":40},{"$f":"'FA Schedule'!BU26","v":41},{"$f":"'FA Schedule'!BV26","v":42},{"$f":"'FA Schedule'!BW26","v":43},{"$f":"'FA Schedule'!BX26","v":44},{"$f":"'FA Schedule'!BY26","v":45},{"$f":"'FA Schedule'!BZ26","v":46},{"$f":"'FA Schedule'!CA26","v":47},{"$f":"'FA Schedule'!CB26","v":48},{"$f":"'FA Schedule'!CC26","v":49},{"$f":"'FA Schedule'!CD26","v":50},{"$f":"'FA Schedule'!CE26","v":51},{"$f":"'FA Schedule'!CF26","v":52},{"$f":"'FA Schedule'!CG26","v":53},{"$f":"'FA Schedule'!CH26","v":54},{"$f":"'FA Schedule'!CI26","v":55},{"$f":"'FA Schedule'!CJ26","v":56},{"$f":"'FA Schedule'!CK26","v":57},{"$f":"'FA Schedule'!CL26","v":58},{"$f":"'FA Schedule'!CM26","v":59},{"$f":"'FA Schedule'!CN26","v":60},{"$f":"'FA Schedule'!CO26","v":61},{"$f":"'FA Schedule'!CP26","v":62},{"$f":"'FA Schedule'!CQ26","v":63},{"$f":"'FA Schedule'!CR26","v":64},{"$f":"'FA Schedule'!CS26","v":65},{"$f":"'FA Schedule'!CT26","v":66},{"$f":"'FA Schedule'!CU26","v":67},{"$f":"'FA Schedule'!CV26","v":68},{"$f":"'FA Schedule'!CW26","v":69},{"$f":"'FA Schedule'!CX26","v":70},{"$f":"'FA Schedule'!CY26","v":71},{"$f":"'FA Schedule'!CZ26","v":72},{"$f":"'FA Schedule'!DA26","v":73},{"$f":"'FA Schedule'!DB26","v":74},{"$f":"'FA Schedule'!DC26","v":75},{"$f":"'FA Schedule'!DD26","v":76},{"$f":"'FA Schedule'!DE26","v":77},{"$f":"'FA Schedule'!DF26","v":78},{"$f":"'FA Schedule'!DG26","v":79},{"$f":"'FA Schedule'!DH26","v":80},{"$f":"'FA Schedule'!DI26","v":81},{"$f":"'FA Schedule'!DJ26","v":82},{"$f":"'FA Schedule'!DK26","v":83},{"$f":"'FA Schedule'!DL26","v":84},{"$f":"'FA Schedule'!DM26","v":85},{"$f":"'FA Schedule'!DN26","v":86},{"$f":"'FA Schedule'!DO26","v":87}]
[null,"Job Description\n(required)","Avg. Annual\nSalary\n(incl.\nbenefits)","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"CONCATENATE(\"Closure\nYear\n\" &K26)","v":"Closure\nYear\n-13"},"Closure\nYear\n-12","Closure\nYear\n-11","Closure\nYear\n-10","Closure\nYear\n-9","Closure\nYear\n-8",{"$f":"CONCATENATE(\"Closure\nYear\n\" &Q26)","v":"Closure\nYear\n-7"},"Closure\nYear\n-6","Closure\nYear\n-5","Closure\nYear\n-4","Closure\nYear\n-3","Closure\nYear\n-2","Closure\nYear\n-1","Closure\nYear\n1","Closure\nYear\n2","Closure\nYear\n3","Closure\nYear\n4","Closure\nYear\n5","Closure\nYear\n6","Closure\nYear\n7","Closure\nYear\n8","Closure\nYear\n9","Closure\nYear\n10","Closure\nYear\n11","Closure\nYear\n12","Closure\nYear\n13","Closure\nYear\n14","Closure\nYear\n15","Closure\nYear\n16","Closure\nYear\n17","Closure\nYear\n18","Closure\nYear\n19",{"$f":"CONCATENATE(\"Closure\nYear\n\" &AQ26)","v":"Closure\nYear\n20"},"Closure\nYear\n21","Closure\nYear\n22","Closure\nYear\n23","Closure\nYear\n24","Closure\nYear\n25","Closure\nYear\n26","Closure\nYear\n27","Closure\nYear\n28","Closure\nYear\n29","Closure\nYear\n30","Closure\nYear\n31","Closure\nYear\n32","Closure\nYear\n33","Closure\nYear\n34","Closure\nYear\n35","Closure\nYear\n36","Closure\nYear\n37","Closure\nYear\n38","Closure\nYear\n39","Closure\nYear\n40","Closure\nYear\n41","Closure\nYear\n42","Closure\nYear\n43","Closure\nYear\n44","Closure\nYear\n45","Closure\nYear\n46","Closure\nYear\n47","Closure\nYear\n48","Closure\nYear\n49","Closure\nYear\n50","Closure\nYear\n51",{"$f":"CONCATENATE(\"Closure\nYear\n\" &BW26)","v":"Closure\nYear\n52"},"Closure\nYear\n53","Closure\nYear\n54","Closure\nYear\n55","Closure\nYear\n56","Closure\nYear\n57","Closure\nYear\n58","Closure\nYear\n59","Closure\nYear\n60","Closure\nYear\n61","Closure\nYear\n62","Closure\nYear\n63","Closure\nYear\n64","Closure\nYear\n65","Closure\nYear\n66","Closure\nYear\n67","Closure\nYear\n68","Closure\nYear\n69","Closure\nYear\n70","Closure\nYear\n71","Closure\nYear\n72","Closure\nYear\n73","Closure\nYear\n74","Closure\nYear\n75","Closure\nYear\n76","Closure\nYear\n77","Closure\nYear\n78","Closure\nYear\n79","Closure\nYear\n80","Closure\nYear\n81","Closure\nYear\n82","Closure\nYear\n83",{"$f":"CONCATENATE(\"Closure\nYear\n\" &DC26)","v":"Closure\nYear\n84"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DD26)","v":"Closure\nYear\n85"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DE26)","v":"Closure\nYear\n86"},{"$f":"CONCATENATE(\"Closure\nYear\n\" &DF26)","v":"Closure\nYear\n87"},"Totals"]
[-1,null,{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,"#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"ROW(A29) - ROW($A$28)-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C29*SUM(K29:DF29)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"SUBTOTAL (\"&CurrencySymbol&\")\"","v":"SUBTOTAL ($)"},{"$f":"IF(SUMPRODUCT($C$29:$C$30,K29:K30)=0,0,SUMPRODUCT($C$29:$C$30,K29:K30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$29:$C$30,AQ29:AQ30)=0,0,SUMPRODUCT($C$29:$C$30,AQ29:AQ30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$29:$C$30,BW29:BW30)=0,0,SUMPRODUCT($C$29:$C$30,BW29:BW30))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$29:$C$30,DC29:DC30)=0,0,SUMPRODUCT($C$29:$C$30,DC29:DC30))","v":0},0,0,0,{"$f":"SUM(DG29:DG30)","v":0}]
[]
[null,"Notes:"]
[]
[]
[]
[]
[]
[]
["Human Resources - Severance & Outplacement Benefits",null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(K44:K45)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(AQ44:AQ45)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(BW44:BW45)>0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FirstHRYr=0,0,FirstYrOps+MATCH(1,K40:DF40,0)-1)","v":0},{"$f":"MATCH(1,K40:DF40,0)","v":{"$error":"#N/A"}},{"$f":"COUNTIF(K40:DF40,1)","v":0},{"$f":"ED25","v":0}]
[null,"Job Description","Severance\n&\nOutplacement\nCost","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"K27","v":"Closure\nYear\n-13"},"Closure\nYear\n-12","Closure\nYear\n-11","Closure\nYear\n-10","Closure\nYear\n-9","Closure\nYear\n-8","Closure\nYear\n-7","Closure\nYear\n-6","Closure\nYear\n-5","Closure\nYear\n-4","Closure\nYear\n-3","Closure\nYear\n-2","Closure\nYear\n-1","Closure\nYear\n1","Closure\nYear\n2","Closure\nYear\n3","Closure\nYear\n4","Closure\nYear\n5","Closure\nYear\n6","Closure\nYear\n7","Closure\nYear\n8","Closure\nYear\n9","Closure\nYear\n10","Closure\nYear\n11","Closure\nYear\n12","Closure\nYear\n13","Closure\nYear\n14","Closure\nYear\n15","Closure\nYear\n16","Closure\nYear\n17","Closure\nYear\n18","Closure\nYear\n19",{"$f":"AQ27","v":"Closure\nYear\n20"},"Closure\nYear\n21","Closure\nYear\n22","Closure\nYear\n23","Closure\nYear\n24","Closure\nYear\n25","Closure\nYear\n26","Closure\nYear\n27","Closure\nYear\n28","Closure\nYear\n29","Closure\nYear\n30","Closure\nYear\n31","Closure\nYear\n32","Closure\nYear\n33","Closure\nYear\n34","Closure\nYear\n35","Closure\nYear\n36","Closure\nYear\n37","Closure\nYear\n38","Closure\nYear\n39","Closure\nYear\n40","Closure\nYear\n41","Closure\nYear\n42","Closure\nYear\n43","Closure\nYear\n44","Closure\nYear\n45","Closure\nYear\n46","Closure\nYear\n47","Closure\nYear\n48","Closure\nYear\n49","Closure\nYear\n50","Closure\nYear\n51",{"$f":"BW27","v":"Closure\nYear\n52"},"Closure\nYear\n53","Closure\nYear\n54","Closure\nYear\n55","Closure\nYear\n56","Closure\nYear\n57","Closure\nYear\n58","Closure\nYear\n59","Closure\nYear\n60","Closure\nYear\n61","Closure\nYear\n62","Closure\nYear\n63","Closure\nYear\n64","Closure\nYear\n65","Closure\nYear\n66","Closure\nYear\n67","Closure\nYear\n68","Closure\nYear\n69","Closure\nYear\n70","Closure\nYear\n71","Closure\nYear\n72","Closure\nYear\n73","Closure\nYear\n74","Closure\nYear\n75","Closure\nYear\n76","Closure\nYear\n77","Closure\nYear\n78","Closure\nYear\n79","Closure\nYear\n80","Closure\nYear\n81","Closure\nYear\n82","Closure\nYear\n83","Closure\nYear\n84","Closure\nYear\n85","Closure\nYear\n86","Closure\nYear\n87","Totals"]
[null,null,{"$f":"CurrencySymbol","v":"$"},null,null,null,null,null,null,null,"#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#","#",{"$f":"CurrencySymbol","v":"$"}]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(K29-L29<=0,0,K29-L29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ29-AR29<=0,0,AQ29-AR29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW29-BX29<=0,0,BW29-BX29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(C43=\"\",0,C43*SUM(K43:DF43))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"\"SUBTOTAL (\"&CurrencySymbol&\")\"","v":"SUBTOTAL ($)"},{"$f":"IF(SUMPRODUCT($C$43:$C$44,K43:K44)=0,0,SUMPRODUCT($C$43:$C$44,K43:K44))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$43:$C$44,AQ43:AQ44)=0,0,SUMPRODUCT($C$43:$C$44,AQ43:AQ44))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$43:$C$44,BW43:BW44)=0,0,SUMPRODUCT($C$43:$C$44,BW43:BW44))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUMPRODUCT($C$43:$C$44,DC43:DC44)=0,0,SUMPRODUCT($C$43:$C$44,DC43:DC44))","v":0},0,0,0,{"$f":"SUM(DG43:DG44)","v":0}]
[]
[null,"Notes:"]
[null,"    1. Assumes Severance + Outplacement"]

{"sheet":"Mobilization","index":35,"n_rows":127,"n_cols":27,"rows_kept":127,"cut":false,"hidden":false,"merged":[[61,2,61,8],[65,2,65,5],[124,1,124,8],[62,2,62,6],[63,2,63,6],[64,2,64,8]]}
[null,{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[null,{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[null,{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[null,{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[null,{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[null,{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[null,{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
[]
[null,"Cost type:",{"$f":"CostType","v":"FA"}]
[]
[null,"Budget Year:",{"$f":"ScheduleYear","v":1}]
[null,"First Year of Operation:",2009]
[null,"Closure Year 1:",{"$f":"ClosureYear1","v":14}]
[null,"Closure Period:",{"$f":"ClosurePeriod","v":7},"years"]
[null,"Post Closure Period:",{"$f":"PostClosurePeriod","v":20},"years"]
[]
[null,"ID Code Filter:",{"$f":"IF(ISBLANK(IDCodeFilter),\"\",IDCodeFilter)","v":""}]
[null,"FacilityType Filter:",{"$f":"IF(ISBLANK(FacilityTypeFilter),\"\",FacilityTypeFilter)","v":""}]
[null,"Phase Filter:",{"$f":"IF(ISBLANK(PhaseFilter),\"\",PhaseFilter)","v":""}]
[null,"Location Filter:",{"$f":"IF(ISBLANK(LocationFilter),\"\",LocationFilter)","v":""}]
[null,"Property Filter:",{"$f":"IF(ISBLANK(PropertyFilter),\"\",PropertyFilter)","v":""}]
[]
[null,"Last Equipment Use update:"]
[null,{"$f":"EquipSchedLastUpdate","v":"2019-06-20T08:23:10"}," (to update, go to Equip Use sheet and select Refresh Schedule button)"]
[]
["Mobilization/Demobilization"]
[null,"Equipment","ID Code","Construction Year","Facility/Activity Type",{"$f":"Filter3","v":"Phases"},{"$f":"Filter1","v":"Locations"},{"$f":"Filter2","v":"Properties"},"Cost Type",{"$f":"\"Total \"&CostType&\" Hours\"","v":"Total FA Hours"},"Minimum","Maximum","Available Use","Actual Use \n(if less than available)","Minimum","Maximum","Units Mobilized","Transport Method","Total Load/ Secure Unload/ Secure Time","Assembly/ Disassembly (1)","Assembly/ Disassembly Override","Equipment Weight","Road Distance (return trip)","Ship/Barge Distance (return trip)","Rail Distance \n(return trip)","Air Distance (return trip)","Comments"]
[null,null,null,null,null,null,null,null,null,"hrs","hrs/yr","hrs/yr","hrs/yr","hrs/yr","units/year","units/year","#","(select)","hrs",{"$f":"\"Total \"&CurrencySymbol","v":"Total $"},{"$f":"\"Total \"&CurrencySymbol","v":"Total $"},"tons",{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"}]
[{"$f":"ROW(A29) - ROW($A$28)-1","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(B29),0,INDEX(EquipUseHrs,MATCH(B29,_EquipSchedList,0)))","v":0},{"$f":"IF(ISBLANK(B29),0,INDEX(_MinYrEquipHrs,MATCH(B29,_EquipSchedList,0)))","v":0},{"$f":"IF(ISBLANK(B29),0,INDEX(_MaxYrEquipHrs,MATCH(B29,_EquipSchedList,0)))","v":0},{"$f":"IF(B29=\"\",0,RentalHrsPerPeriod*12)","v":0},null,{"$f":"IF(OR(K29=\"\",K29=0),0,IF(ISBLANK(N29),ROUNDUP(K29/M29,0),ROUNDUP(K29/N29,0)))","v":0},{"$f":"IF(OR(L29=\"\",L29=0),0,IF(ISBLANK(N29),ROUNDUP(L29/M29,0),ROUNDUP(L29/N29,0)))","v":0},null,null,null,{"$f":"IF(OR(ISBLANK(Q29),ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipAssDiss,MATCH($B29,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))),ISTEXT((INDEX(AllEquipAssDiss,MATCH($B29,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))))),0,INDEX(AllEquipAssDiss,MATCH($B29,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))*2)","v":0},null,{"$f":"IF(ISBLANK(B29),0,IF(Metric,(INDEX(OpWeightKg,MATCH(B29,_EquipSchedList,0))-INDEX(FuelWeightKg,MATCH(B29,_EquipSchedList,0)))/1000,(INDEX(OpWeightLb,MATCH(B29,_EquipSchedList,0))-INDEX(FuelWeightLb,MATCH(B29,_EquipSchedList,0)))/2000))","v":0}]
[{"$f":"ROW(A30) - ROW($A$28)-1","v":1},{"$f":"'User 16 Mob-demob campaigns'!G103","v":"D9T"},null,null,"Mob/demob","Concurrent EWRSPs",null,null,"FA",{"$f":"IF(ISBLANK(B30),0,INDEX(EquipUseHrs,MATCH(B30,_EquipSchedList,0)))","v":5440},{"$f":"IF(ISBLANK(B30),0,INDEX(_MinYrEquipHrs,MATCH(B30,_EquipSchedList,0)))","v":24},{"$f":"IF(ISBLANK(B30),0,INDEX(_MaxYrEquipHrs,MATCH(B30,_EquipSchedList,0)))","v":1636.7},{"$f":"IF(B30=\"\",0,RentalHrsPerPeriod*12)","v":2112},null,{"$f":"IF(OR(K30=\"\",K30=0),0,IF(ISBLANK(N30),ROUNDUP(K30/M30,0),ROUNDUP(K30/N30,0)))","v":1},{"$f":"IF(OR(L30=\"\",L30=0),0,IF(ISBLANK(N30),ROUNDUP(L30/M30,0),ROUNDUP(L30/N30,0)))","v":1},{"$f":"'User 16 Mob-demob campaigns'!H103","v":1},"Road only",null,{"$f":"IF(OR(ISBLANK(Q30),ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipAssDiss,MATCH($B30,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))),ISTEXT((INDEX(AllEquipAssDiss,MATCH($B30,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))))),0,INDEX(AllEquipAssDiss,MATCH($B30,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))*2)","v":9900},null,{"$f":"IF(ISBLANK(B30),0,IF(Metric,(INDEX(OpWeightKg,MATCH(B30,_EquipSchedList,0))-INDEX(FuelWeightKg,MATCH(B30,_EquipSchedList,0)))/1000,(INDEX(OpWeightLb,MATCH(B30,_EquipSchedList,0))-INDEX(FuelWeightLb,MATCH(B30,_EquipSchedList,0)))/2000))","v":52.537684350000006}]
[{"$f":"ROW(A31) - ROW($A$28)-1","v":2},{"$f":"'User 16 Mob-demob campaigns'!G107","v":"D8T"},null,null,"Mob/demob","Concurrent EWRSPs",null,null,"FA",{"$f":"IF(ISBLANK(B31),0,INDEX(EquipUseHrs,MATCH(B31,_EquipSchedList,0)))","v":543},{"$f":"IF(ISBLANK(B31),0,INDEX(_MinYrEquipHrs,MATCH(B31,_EquipSchedList,0)))","v":16.5},{"$f":"IF(ISBLANK(B31),0,INDEX(_MaxYrEquipHrs,MATCH(B31,_EquipSchedList,0)))","v":375},{"$f":"IF(B31=\"\",0,RentalHrsPerPeriod*12)","v":2112},null,{"$f":"IF(OR(K31=\"\",K31=0),0,IF(ISBLANK(N31),ROUNDUP(K31/M31,0),ROUNDUP(K31/N31,0)))","v":1},{"$f":"IF(OR(L31=\"\",L31=0),0,IF(ISBLANK(N31),ROUNDUP(L31/M31,0),ROUNDUP(L31/N31,0)))","v":1},{"$f":"'User 16 Mob-demob campaigns'!H107","v":1},"Road only",null,{"$f":"IF(OR(ISBLANK(Q31),ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipAssDiss,MATCH($B31,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))),ISTEXT((INDEX(AllEquipAssDiss,MATCH($B31,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))))),0,INDEX(AllEquipAssDiss,MATCH($B31,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0))*2)","v":5800},null,{"$f":"IF(ISBLANK(B31),0,IF(Metric,(INDEX(OpWeightKg,MATCH(B31,_EquipSchedList,0))-INDEX(FuelWeightKg,MATCH(B31,_EquipSchedList,0)))/1000,(INDEX(OpWeightLb,MATCH(B31,_EquipSchedList,0))-INDEX(FuelWeightLb,MATCH(B31,_EquipSchedList,0)))/2000))","v":42.863515749999998},null,null,null,null,"See User 16"]
[3,{"$f":"'User 16 Mob-demob campaigns'!G108","v":"988K"},null,null,"Mob/demob","Concurrent EWRSPs",null,null,"FA",2495,33,2159,2112,null,1,2,{"$f":"'User 16 Mob-demob campaigns'!H108","v":1},"Road only",null,8550,null,55.618763400000006,null,null,null,null,"See User 16"]
[4,{"$f":"'User 16 Mob-demob campaigns'!G109","v":"740C"},null,null,"Mob/demob","Concurrent EWRSPs",null,null,"FA",2495,33,2159,2112,null,1,2,{"$f":"'User 16 Mob-demob campaigns'!H109","v":7},"Road only",null,4900,null,39.166538415000005,null,null,null,null,"See User 16"]
[5,{"$f":"'User 16 Mob-demob campaigns'!G106","v":"14M"},null,null,"Mob/demob","Concurrent EWRSPs",null,null,"FA",8267,36,1330.3,2112,null,1,1,{"$f":"'User 16 Mob-demob campaigns'!H106","v":1},"Road only",null,5600,null,26.406921499999999,null,null,null,null,"See User 16"]
[{"$f":"ROW(A35) - ROW($A$28)-1","v":6},{"$f":"'User 16 Mob-demob campaigns'!G103","v":"D9T"},null,null,"Mob/demob","Concurrent WRSP-3",null,null,"FA",5440,24,1636.7,2112,null,{"$f":"IF(OR(K35=\"\",K35=0),0,IF(ISBLANK(N35),ROUNDUP(K35/M35,0),ROUNDUP(K35/N35,0)))","v":1},{"$f":"IF(OR(L35=\"\",L35=0),0,IF(ISBLANK(N35),ROUNDUP(L35/M35,0),ROUNDUP(L35/N35,0)))","v":1},{"$f":"'User 16 Mob-demob campaigns'!I103","v":1},"Road only",null,9900,null,52.537684350000006,null,null,null,null,"See User 16"]
[7,{"$f":"'User 16 Mob-demob campaigns'!G103","v":"D9T"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",5440,24,1636.7,2112,null,1,1,{"$f":"'User 16 Mob-demob campaigns'!J103","v":1},"Road only",null,9900,null,52.537684350000006,null,null,null,null,"See User 16"]
[8,{"$f":"'User 16 Mob-demob campaigns'!G104","v":"992K"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",9679,8.25,4428,2112,null,1,3,{"$f":"'User 16 Mob-demob campaigns'!J104","v":1},"Road only",null,47900,null,108.57651215,null,null,null,null,"See User 16"]
[9,{"$f":"'User 16 Mob-demob campaigns'!G105","v":"777G"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",9679,8.25,4428,2112,null,1,3,{"$f":"'User 16 Mob-demob campaigns'!J105","v":7},"Road only",null,58666,null,180.43366500000002,null,null,null,null,"See User 16"]
[10,{"$f":"'User 16 Mob-demob campaigns'!G106","v":"14M"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",8267,36,1330.3,2112,null,1,1,{"$f":"'User 16 Mob-demob campaigns'!J106","v":1},"Road only",null,5600,null,26.406921499999999,null,null,null,null,"See User 16"]
[11,{"$f":"'User 16 Mob-demob campaigns'!G107","v":"D8T"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",543,16.5,375,2112,null,1,1,{"$f":"'User 16 Mob-demob campaigns'!J107","v":1},"Road only",null,5800,null,42.863515749999998,null,null,null,null,"See User 16"]
[12,{"$f":"'User 16 Mob-demob campaigns'!G108","v":"988K"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",2495,33,2159,2112,null,1,2,{"$f":"'User 16 Mob-demob campaigns'!J108","v":1},"Road only",null,8550,null,55.618763400000006,null,null,null,null,"See User 16"]
[13,{"$f":"'User 16 Mob-demob campaigns'!G109","v":"740C"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",2495,33,2159,2112,null,1,2,{"$f":"'User 16 Mob-demob campaigns'!J109","v":2},"Road only",null,4900,null,39.166538415000005,null,null,null,null,"See User 16"]
[14,{"$f":"'User 16 Mob-demob campaigns'!G110","v":"930M"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",0,0,0,2112,null,0,0,{"$f":"'User 16 Mob-demob campaigns'!J110","v":1},"Road only",null,4700,null,15.256445825,null,null,null,null,"See User 16"]
[15,{"$f":"'User 16 Mob-demob campaigns'!G111","v":"Dump Truck (10-12 yd3)"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",0,0,0,2112,null,0,0,{"$f":"'User 16 Mob-demob campaigns'!J111","v":2},"Road only",null,2506,null,35,null,null,null,null,"See User 16"]
[16,{"$f":"'User 16 Mob-demob campaigns'!G112","v":"20 Ton Crane"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",0,0,0,2112,null,0,0,{"$f":"'User 16 Mob-demob campaigns'!J112","v":1},"Road only",null,1356,null,25,null,null,null,null,"See User 16"]
[17,{"$f":"'User 16 Mob-demob campaigns'!G113","v":"325F"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",854,13,332,2112,null,1,1,{"$f":"'User 16 Mob-demob campaigns'!J113","v":1},"Road only",null,5600,null,28.194184629999999,null,null,null,null,"See User 16"]
[18,{"$f":"'User 16 Mob-demob campaigns'!G114","v":"966M"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",0,0,0,2112,null,0,0,{"$f":"'User 16 Mob-demob campaigns'!J114","v":1},"Road only",null,4700,null,25.304354889999999,null,null,null,null,"See User 16"]
[19,"420F2",null,null,"Mob/demob","EOM Reclamation",null,null,"FA",0,0,0,2112,null,0,0,1,"Road only",null,1000,null,11.965549750000001,null,null,null,null,"See User 16"]
[20,"Light Truck - 1.5 Ton",null,null,"Mob/demob","EOM Reclamation",null,null,"FA",0,0,0,2112,null,0,0,{"$f":"'User 16 Mob-demob campaigns'!J115","v":1},"Road only",null,0,null,2.9289110000000003,null,null,null,null,"See User 16"]
[21,"Supervisor's Truck",null,null,"Mob/demob","EOM Reclamation",null,null,"FA",0,0,0,2112,null,0,0,1,"Road only",null,0,null,2.4289110000000003,null,null,null,null,"See User 16"]
[22,{"$f":"'User 16 Mob-demob campaigns'!G116","v":"349F"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",65,65,65,2112,null,1,1,{"$f":"'User 16 Mob-demob campaigns'!J116","v":2},"Road only",null,8100,null,56.324654499999994,null,null,null,null,"See User 16"]
[23,{"$f":"'User 16 Mob-demob campaigns'!G117","v":"D7E"},null,null,"Mob/demob","EOM Reclamation",null,null,"FA",0,0,0,2112,null,0,0,{"$f":"'User 16 Mob-demob campaigns'!J117","v":1},"Road only",null,4900,null,28.3366194,null,null,null,null,"See User 16"]
[24,"Light Truck - 1.5 Ton",null,null,"Mob/demob","Fence Replacement",null,null,"FA",0,0,0,2112,null,0,0,{"$f":"'User 16 Mob-demob campaigns'!K115","v":1},"Road only",null,0,null,2.9289110000000003,null,null,null,null,"See User 16"]
[25,"Light Truck - 1.5 Ton",null,null,"Mob/demob","Fence Replacement",null,null,"FA",0,0,0,2112,null,0,0,{"$f":"'User 16 Mob-demob campaigns'!L115","v":1},"Road only",null,0,null,2.9289110000000003,null,null,null,null,"See User 16"]
[26,{"$f":"'User 16 Mob-demob campaigns'!G107","v":"D8T"},null,null,"Mob/demob","Final Closure",null,null,"FA",543,16.5,375,2112,null,1,1,{"$f":"'User 16 Mob-demob campaigns'!R107","v":1},"Road only",null,5800,null,42.863515749999998,null,null,null,null,"See User 16"]
[27,{"$f":"'User 16 Mob-demob campaigns'!G108","v":"988K"},null,null,"Mob/demob","Final Closure",null,null,"FA",2495,33,2159,2112,null,1,2,{"$f":"'User 16 Mob-demob campaigns'!R108","v":1},"Road only",null,8550,null,55.618763400000006,null,null,null,null,"See User 16"]
[{"$f":"ROW(A57) - ROW($A$28)-1","v":28},{"$f":"'User 16 Mob-demob campaigns'!G109","v":"740C"},null,null,"Mob/demob","Final Closure",null,null,"FA",2495,33,2159,2112,null,{"$f":"IF(OR(K57=\"\",K57=0),0,IF(ISBLANK(N57),ROUNDUP(K57/M57,0),ROUNDUP(K57/N57,0)))","v":1},{"$f":"IF(OR(L57=\"\",L57=0),0,IF(ISBLANK(N57),ROUNDUP(L57/M57,0),ROUNDUP(L57/N57,0)))","v":2},{"$f":"'User 16 Mob-demob campaigns'!R109","v":2},"Road only",null,4900,null,39.166538415000005,null,null,null,null,"See User 16"]
[{"$f":"ROW(A58) - ROW($A$28)-1","v":29},"Heavy Duty Drill Rig",null,null,"Mob/demob","Final Well Abandonment",null,null,"FA",0,0,0,2112,null,{"$f":"IF(OR(K58=\"\",K58=0),0,IF(ISBLANK(N58),ROUNDUP(K58/M58,0),ROUNDUP(K58/N58,0)))","v":0},{"$f":"IF(OR(L58=\"\",L58=0),0,IF(ISBLANK(N58),ROUNDUP(L58/M58,0),ROUNDUP(L58/N58,0)))","v":0},0,"Road only",null,1356,null,0,null,null,null,null,"Mob-demob costs for drill rigs are included in User 27"]
[]
[]
[]
[null,"Equipment Information Sources:","CAT Performance Handbook ed. 46;CAT website (http://www.cat.com/en_US/products/new/) (as of June 2017)"]
[null,null,"Komatsu Equipment Company (http://www.komatsuamerica.com/equipment/)"]
[null,null,"Hitachi Construction Machinery Company (https://www.hitachiconstruction.com/)"]
[null,null,"Liebherr (https://www.liebherr.com/en/nld/products/mobile-and-crawler-cranes/mobile-cranes/ltm-mobile-cranes/)"]
[null,null,"Tadano Ltd. (https://www.tadano.com/products/productstype/LC/)"]
[null,"NOTES:"]
[null,null,"(1) Only demobilization required for Shovels and Trucks larger than 777."]
[null,"USER NOTES:"]
[null,null,"Mobilization/demobilization costs have been input into the SRCE assembly/disassembly costs table for manageability."]
[]
[]
[]
[]
[]
[null,null,"Minimum number of road lanes (one direction) on route: "]
[]
["Road Transportation - Haulers and Escort Vehicles",null,null,null,null,null,null,null,null,"One-way road transport costs",null,null,null,null,null,null,null,null,null,null,"Total Transport Costs"]
[null,"Equipment","Road Transport Method","Units Mobilized","Required Number of Haulers per Piece","Required Number of Pilot Cars per Hauler","Pilot Car Override",{"$f":"\"Hours of travel @ \"&RoadSpeed&IF(Metric,\" kph\",\" mph\")","v":"Hours of travel @ 80 mph"},"Deadhead Distance","Miscellaneous Costs per Hauler2","Load/Secure Unload/Secure Labor Cost","Escort Vehicle Labor Cost","Hauler Labor Cost","Load/Secure Unload/Secure Equipment Cost","Escort Vehicle Equipment Cost","Hauler Equipment Cost","Total Labor Costs","Total Equipment Costs","Total Miscellaneous Costs","Total Costs","Total Assembly/ Disassembly Cost","Road Transport Cost",{"$f":"\"Ship/Barge Transport (cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")&\")\"","v":"Ship/Barge Transport (cost/lb/mi)"},{"$f":"\"Rail Transport (cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")&\")\"","v":"Rail Transport (cost/lb/mi)"},{"$f":"\"Air Transport (cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")&\")\"","v":"Air Transport (cost/lb/mi)"},"Total Mobilization/ Demobilization Cost"]
[null,null,null,"#","#","#","#","hrs",{"$f":"IF(Metric,\"km\",\"mi\")","v":"mi"},{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$","$","$","$","$","$",{"$f":"CurrencySymbol","v":"$"},"$","$","$","$","$"]
[{"$f":"A29","v":0},{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""},{"$f":"IF(B81=\"\",\"\",INDEX(HaulMethod,MATCH(B81,_EquipSchedList,0)))","v":""},{"$f":"IF(ISBLANK(Q29),0,Q29)","v":0},{"$f":"IF(B81=\"\",0,INDEX(NumHaulers,MATCH(B81,_EquipSchedList,0)))","v":0},{"$f":"IF(B81=\"\",0,IF(Lanes=1,INDEX(PilotCars2Lanes,MATCH(B81,_EquipSchedList,0)),IF(Lanes>=2,INDEX(PilotCars4Lanes,MATCH(B81,_EquipSchedList,0)),0)))","v":0},null,{"$f":"IF(ISBLANK(W29),0,ROUND(W29/TransportSpeed/2,2))","v":0},{"$f":"IF(ISBLANK(W29),0,W29/2)","v":0},null,{"$f":"IF(D81=0,0,ROUND(D81*E81*S29*INDEX(LaborCostTable,MATCH(B81,LaborerList,0),14),0))","v":0},{"$f":"IF(D81=0,0,ROUND((D81*E81*IF(ISBLANK(G81),F81,G81)*H81*GeneralLaborRate)+(D81*E81*IF(ISBLANK(G81),F81,G81)*I81*ROUND(GeneralLaborRate/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D81=0,E81=0),0,ROUND(D81*E81*H81*INDIRECT(\"HaulLabor\"&INDEX(HaulSizeTonnes,MATCH(B81,_EquipSchedList,0))&\"Ton\"),0))","v":0},{"$f":"IF(D81=0,0,ROUND(D81*INDEX(EquipmentCostTable,MATCH(B81,EquipmentList,0),5),0))","v":0},{"$f":"IF(AND(D81=0,ISBLANK(G81)),0,ROUND((D81*E81*IF(ISBLANK(G81),F81,G81)*H81*SupervisorsTruck)+(D81*E81*IF(ISBLANK(G81),F81,G81)*I81*ROUND(SupervisorsTruck/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D81=0,E81=0),0,ROUND(D81*E81*H81*INDIRECT(\"HaulEquip\"&INDEX(HaulSizeTonnes,MATCH(B81,_EquipSchedList,0))&\"Ton\"),0))","v":0},{"$f":"SUM(K81:M81)","v":0},{"$f":"SUM(N81:P81)","v":0},{"$f":"IF(ISERR(J81*E81*D81),0,J81*E81*D81)","v":0},{"$f":"SUM(Q81:S81)","v":0},{"$f":"IF(ISBLANK(Q29),0,IF(ISBLANK(U29),Q29*T29,U29))","v":0},{"$f":"T81","v":0},{"$f":"IF(OR(ISBLANK(X29),V29=0,ISBLANK(Q29),WaterTransCost=\"\",R29=\"Road only\"),0,V29*Q29*X29*WaterTransCost)","v":0},{"$f":"IF(OR(ISBLANK(Y29),RailTransCost=\"\",R29=\"Road only\"),0,V29*Q29*Y29*RailTransCost)","v":0},{"$f":"IF(OR(ISBLANK(Z29),AirTransCost=\"\",R29=\"Road only\"),0,V29*Q29*Z29*AirTransCost)","v":0},{"$f":"IF(ISERROR(SUM(U81:Y81)),0,SUM(U81:Y81))","v":0}]
[1,"D9T",{"$f":"IF(B82=\"\",\"\",INDEX(HaulMethod,MATCH(B82,_EquipSchedList,0)))","v":"hauler"},1,{"$f":"IF(B82=\"\",0,INDEX(NumHaulers,MATCH(B82,_EquipSchedList,0)))","v":1},{"$f":"IF(B82=\"\",0,IF(Lanes=1,INDEX(PilotCars2Lanes,MATCH(B82,_EquipSchedList,0)),IF(Lanes>=2,INDEX(PilotCars4Lanes,MATCH(B82,_EquipSchedList,0)),0)))","v":0},null,0,0,null,0,{"$f":"IF(D82=0,0,ROUND((D82*E82*IF(ISBLANK(G82),F82,G82)*H82*GeneralLaborRate)+(D82*E82*IF(ISBLANK(G82),F82,G82)*I82*ROUND(GeneralLaborRate/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D82=0,E82=0),0,ROUND(D82*E82*H82*INDIRECT(\"HaulLabor\"&INDEX(HaulSizeTonnes,MATCH(B82,_EquipSchedList,0))&\"Ton\"),0))","v":0},{"$f":"IF(D82=0,0,ROUND(D82*INDEX(EquipmentCostTable,MATCH(B82,EquipmentList,0),5),0))","v":211},{"$f":"IF(AND(D82=0,ISBLANK(G82)),0,ROUND((D82*E82*IF(ISBLANK(G82),F82,G82)*H82*SupervisorsTruck)+(D82*E82*IF(ISBLANK(G82),F82,G82)*I82*ROUND(SupervisorsTruck/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D82=0,E82=0),0,ROUND(D82*E82*H82*INDIRECT(\"HaulEquip\"&INDEX(HaulSizeTonnes,MATCH(B82,_EquipSchedList,0))&\"Ton\"),0))","v":0},{"$f":"SUM(K82:M82)","v":0},{"$f":"SUM(N82:P82)","v":211},{"$f":"IF(ISERR(J82*E82*D82),0,J82*E82*D82)","v":0},{"$f":"SUM(Q82:S82)","v":211},9900,{"$f":"T82","v":211},0,0,0,{"$f":"IF(ISERROR(SUM(U82:Y82)),0,SUM(U82:Y82))","v":10111}]
[2,"D8T",{"$f":"IF(B83=\"\",\"\",INDEX(HaulMethod,MATCH(B83,_EquipSchedList,0)))","v":"hauler"},1,{"$f":"IF(B83=\"\",0,INDEX(NumHaulers,MATCH(B83,_EquipSchedList,0)))","v":1},{"$f":"IF(B83=\"\",0,IF(Lanes=1,INDEX(PilotCars2Lanes,MATCH(B83,_EquipSchedList,0)),IF(Lanes>=2,INDEX(PilotCars4Lanes,MATCH(B83,_EquipSchedList,0)),0)))","v":0},null,0,0,null,0,{"$f":"IF(D83=0,0,ROUND((D83*E83*IF(ISBLANK(G83),F83,G83)*H83*GeneralLaborRate)+(D83*E83*IF(ISBLANK(G83),F83,G83)*I83*ROUND(GeneralLaborRate/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D83=0,E83=0),0,ROUND(D83*E83*H83*INDIRECT(\"HaulLabor\"&INDEX(HaulSizeTonnes,MATCH(B83,_EquipSchedList,0))&\"Ton\"),0))","v":0},{"$f":"IF(D83=0,0,ROUND(D83*INDEX(EquipmentCostTable,MATCH(B83,EquipmentList,0),5),0))","v":146},{"$f":"IF(AND(D83=0,ISBLANK(G83)),0,ROUND((D83*E83*IF(ISBLANK(G83),F83,G83)*H83*SupervisorsTruck)+(D83*E83*IF(ISBLANK(G83),F83,G83)*I83*ROUND(SupervisorsTruck/(GeneralLaborRate+SupervisorsTruck),2)),0))","v":0},{"$f":"IF(OR(D83=0,E83=0),0,ROUND(D83*E83*H83*INDIRECT(\"HaulEquip\"&INDEX(HaulSizeTonnes,MATCH(B83,_EquipSchedList,0))&\"Ton\"),0))","v":0},{"$f":"SUM(K83:M83)","v":0},{"$f":"SUM(N83:P83)","v":146},{"$f":"IF(ISERR(J83*E83*D83),0,J83*E83*D83)","v":0},{"$f":"SUM(Q83:S83)","v":146},5800,{"$f":"T83","v":146},0,0,0,{"$f":"IF(ISERROR(SUM(U83:Y83)),0,SUM(U83:Y83))","v":5946}]
[3,"988K","hauler",1,1,0,null,0,0,null,0,0,0,259,0,0,0,259,0,259,8550,259,0,0,0,8809]
[4,"740C","hauler",7,1,0,null,0,0,null,0,0,0,1250,0,0,0,1250,0,1250,34300,1250,0,0,0,35550]
[5,"14M","hauler",1,1,0,null,0,0,null,0,0,0,176,0,0,0,176,0,176,5600,176,0,0,0,5776]
[6,"D9T","hauler",1,1,0,null,0,0,null,0,0,0,211,0,0,{"$f":"SUM(K87:M87)","v":0},{"$f":"SUM(N87:P87)","v":211},{"$f":"IF(ISERR(J87*E87*D87),0,J87*E87*D87)","v":0},{"$f":"SUM(Q87:S87)","v":211},9900,{"$f":"T87","v":211},0,0,0,{"$f":"IF(ISERROR(SUM(U87:Y87)),0,SUM(U87:Y87))","v":10111}]
[7,"D9T","hauler",1,1,0,null,0,0,null,0,0,0,211,0,0,0,211,0,211,9900,211,0,0,0,10111]
[8,"992K","hauler",1,2,0,null,0,0,null,0,0,0,495,0,0,0,495,0,495,47900,495,0,0,0,48395]
[9,"777G","hauler",7,3,0,null,0,0,null,0,0,0,3700,0,0,0,3700,0,3700,410662,3700,0,0,0,414362]
[10,"14M","hauler",1,1,0,null,0,0,null,0,0,0,176,0,0,0,176,0,176,5600,176,0,0,0,5776]
[11,"D8T","hauler",1,1,0,null,0,0,null,0,0,0,146,0,0,0,146,0,146,5800,146,0,0,0,5946]
[12,"988K","hauler",1,1,0,null,0,0,null,0,0,0,259,0,0,0,259,0,259,8550,259,0,0,0,8809]
[13,"740C","hauler",2,1,0,null,0,0,null,0,0,0,357,0,0,0,357,0,357,9800,357,0,0,0,10157]
[14,"930M","hauler",1,1,0,null,0,0,null,0,0,0,70,0,0,0,70,0,70,4700,70,0,0,0,4770]
[15,"Dump Truck (10-12 yd3)","self mobilized",2,1,0,null,0,0,null,0,0,0,108,0,0,0,108,0,108,5012,108,0,0,0,5120]
[16,"20 Ton Crane","self mobilized",1,0,0,null,0,0,null,0,0,0,93,0,0,0,93,0,93,1356,93,0,0,0,1449]
[17,"325F","hauler",1,1,0,null,0,0,null,0,0,0,73,0,0,0,73,0,73,5600,73,0,0,0,5673]
[18,"966M","hauler",1,1,0,null,0,0,null,0,0,0,98,0,0,0,98,0,98,4700,98,0,0,0,4798]
[19,"420F2","hauler",1,1,0,null,0,0,null,0,0,0,43,0,0,0,43,0,43,1000,43,0,0,0,1043]
[20,"Light Truck - 1.5 Ton","self mobilized",1,0,0,null,0,0,null,0,0,0,30,0,0,0,30,0,30,0,30,0,0,0,30]
[21,"Supervisor's Truck","self mobilized",1,0,0,null,0,0,null,0,0,0,12,0,0,0,12,0,12,0,12,0,0,0,12]
[22,"349F","hauler",2,1,0,null,0,0,null,0,0,0,245,0,0,0,245,0,245,16200,245,0,0,0,16445]
[23,"D7E","hauler",1,1,0,null,0,0,null,0,0,0,123,0,0,0,123,0,123,4900,123,0,0,0,5023]
[{"$f":"A53","v":24},{"$f":"IF(ISBLANK(B53),\"\",B53)","v":"Light Truck - 1.5 Ton"},"self mobilized",{"$f":"IF(ISBLANK(Q53),0,Q53)","v":1},0,0,null,0,{"$f":"IF(ISBLANK(W53),0,W53/2)","v":0},null,0,0,0,30,0,0,0,30,0,30,{"$f":"IF(ISBLANK(Q53),0,IF(ISBLANK(U53),Q53*T53,U53))","v":0},30,0,0,0,30]
[25,"Light Truck - 1.5 Ton","self mobilized",1,0,0,null,0,0,null,0,0,0,30,0,0,0,30,0,30,0,30,0,0,0,30]
[{"$f":"A55","v":26},{"$f":"IF(ISBLANK(B55),\"\",B55)","v":"D8T"},"hauler",{"$f":"IF(ISBLANK(Q55),0,Q55)","v":1},1,0,null,0,{"$f":"IF(ISBLANK(W55),0,W55/2)","v":0},null,0,0,0,146,0,0,0,146,0,146,{"$f":"IF(ISBLANK(Q55),0,IF(ISBLANK(U55),Q55*T55,U55))","v":5800},146,0,0,0,5946]
[{"$f":"A56","v":27},{"$f":"IF(ISBLANK(B56),\"\",B56)","v":"988K"},"hauler",{"$f":"IF(ISBLANK(Q56),0,Q56)","v":1},1,0,null,0,{"$f":"IF(ISBLANK(W56),0,W56/2)","v":0},null,0,0,0,259,0,0,0,259,0,259,{"$f":"IF(ISBLANK(Q56),0,IF(ISBLANK(U56),Q56*T56,U56))","v":8550},259,0,0,0,8809]
[{"$f":"A57","v":28},{"$f":"IF(ISBLANK(B57),\"\",B57)","v":"740C"},"hauler",{"$f":"IF(ISBLANK(Q57),0,Q57)","v":2},1,0,null,0,{"$f":"IF(ISBLANK(W57),0,W57/2)","v":0},null,0,0,0,357,0,0,{"$f":"SUM(K109:M109)","v":0},{"$f":"SUM(N109:P109)","v":357},{"$f":"IF(ISERR(J109*E109*D109),0,J109*E109*D109)","v":0},{"$f":"SUM(Q109:S109)","v":357},{"$f":"IF(ISBLANK(Q57),0,IF(ISBLANK(U57),Q57*T57,U57))","v":9800},{"$f":"T109","v":357},0,0,0,{"$f":"IF(ISERROR(SUM(U109:Y109)),0,SUM(U109:Y109))","v":10157}]
[{"$f":"A58","v":29},{"$f":"IF(ISBLANK(B58),\"\",B58)","v":"Heavy Duty Drill Rig"},"self mobilized",{"$f":"IF(ISBLANK(Q58),0,Q58)","v":0},0,0,null,0,{"$f":"IF(ISBLANK(W58),0,W58/2)","v":0},null,0,0,0,0,0,0,{"$f":"SUM(K110:M110)","v":0},{"$f":"SUM(N110:P110)","v":0},{"$f":"IF(ISERR(J110*E110*D110),0,J110*E110*D110)","v":0},{"$f":"SUM(Q110:S110)","v":0},{"$f":"IF(ISBLANK(Q58),0,IF(ISBLANK(U58),Q58*T58,U58))","v":0},{"$f":"T110","v":0},0,0,0,{"$f":"IF(ISERROR(SUM(U110:Y110)),0,SUM(U110:Y110))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(Z81:Z111)","v":649194}]
[null,"NOTES:"]
[null,"(1) Only demobilization required for Shovels and Trucks larger than 777."]
[null,"(2) Miscellaneous costs could include, fees, permits, ancillary equipment, etc.)"]
[]
[]
[null,"Default Escort Car Requirements\n(based on trailer width)"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(12*Ft2M,1)&\"m \",\"12 feet \")&\"(on 2 and 3 lane roads)\"","v":"Exceeds 12 feet (on 2 and 3 lane roads)"},"1 Front"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(14*Ft2M,1)&\"m \",\"14 feet\")&\n\" (on 2 and 3 lane roads)\"","v":"Exceeds 14 feet (on 2 and 3 lane roads)"},"1 Front/1 Rear"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(16*Ft2M,1)&\"m \",\"16 feet \")&\n\" (on 2 and 3 lane roads)\"","v":"Exceeds 16 feet  (on 2 and 3 lane roads)"},"2 Front/1 Rear"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(14*Ft2M,1)&\"m \",\"14 feet \")&\n\" (on 4 or more lane roads)\"","v":"Exceeds 14 feet  (on 4 or more lane roads)"},"1 Rear"]
[null,{"$f":"\"Exceeds \"&IF(Metric, ROUND(16*Ft2M,1)&\"m \",\"16 feet \")&\n\" (on 4 or more lane roads)\"","v":"Exceeds 16 feet  (on 4 or more lane roads)"},"1 Front/1 Rear"]
[]
[null,"Source: Nevada Department of Transportation (https://www.nevadadot.com/doing-business/commercial-vehicles/commercial-vehicle-permits/escort-information-and-guidelines)"]
[]
[null,"Assembly/Disassembly Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AssDissNotes,1,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AssDissNotes,1,MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"}]

{"sheet":"Equip Use","index":36,"n_rows":281,"n_cols":156,"rows_kept":281,"cut":false,"hidden":false,"merged":[[258,0,273,0],[222,0,227,0],[228,0,230,0],[231,0,233,0],[234,0,236,0],[237,0,257,0],[187,0,197,0],[198,0,201,0],[202,0,208,0],[209,0,210,0],[211,0,221,0],[14,27,14,31],[28,0,38,0],[39,0,42,0],[99,0,114,0],[72,0,74,0],[75,0,77,0],[78,0,98,0],[43,0,49,0],[50,0,51,0],[52,0,62,0],[63,0,68,0],[69,0,71,0]]}
[null,{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[null,{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[null,{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[null,{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[null,{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[null,{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[null,{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
[null,"Cost type:",{"$f":"CostType","v":"FA"}]
[]
[null,"Budget Year:",{"$f":"ScheduleYear","v":1}]
[null,"First Year of Operation:",{"$f":"FirstYrOps","v":1}]
[null,"Closure Year 1:",{"$f":"ClosureYear1","v":14}]
[null,"Closure Period:",{"$f":"ClosurePeriod","v":7},"years"]
[null,"Post Closure Period:",{"$f":"PostClosurePeriod","v":20},"years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Schedule years to show:",null,null,100,100,"SchedulePeriodText"]
[null,"ID Code Filter:",{"$f":"IF(ISBLANK(IDCodeFilter),\"\",IDCodeFilter)","v":""}]
[null,"FacilityType Filter:",{"$f":"IF(ISBLANK(FacilityTypeFilter),\"\",FacilityTypeFilter)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Re",87]
[null,"Phase Filter:",{"$f":"IF(ISBLANK(PhaseFilter),\"\",PhaseFilter)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ce",16]
[null,"Location Filter:",{"$f":"IF(ISBLANK(LocationFilter),\"\",LocationFilter)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rs",362]
[null,"Property Filter:",{"$f":"IF(ISBLANK(PropertyFilter),\"\",PropertyFilter)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EquipHrs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero Rows Hidden?",false]
[null,"Average hours/year/unit  ",{"$f":"176*12","v":2112},"Last update:","2019-06-20T08:23:10"]
[]
[null,null,null,null,"Plan Year",1,{"$f":"F26+1","v":2},{"$f":"G26+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"AZ26+1","v":48},{"$f":"BA26+1","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPH 46 ed. (2016)",null,null,null,null,null,null,null,"Hauler Size"]
[null,null,null,"Hourly Fuel Use","Closure Year",{"$f":"C12-ClosureYear1","v":-13},{"$f":"IF(F27+1=0,1,F27+1)","v":-12},{"$f":"IF(G27+1=0,1,G27+1)","v":-11},-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,1,2,3,4,5,6,{"$f":"IF(X27+1=0,1,X27+1)","v":7},8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"IF(AZ27+1=0,1,AZ27+1)","v":35},{"$f":"IF(BA27+1=0,1,BA27+1)","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Transport Method",null,"Model","Operating Weight",null,"Fuel Weight",null,null,null,"Weight","Num Haulers","Hauler Size",null,null,null,null,null,null,"width (bed)"]
[null,null,{"$f":"(CostType&\" Hours\")","v":"FA Hours"},{"$f":"IF(Metric,\"(L/hr)\",\"(gal/hr)\")","v":"(gal/hr)"},"Calendar Year",{"$f":"$C$12+F26-1","v":1},{"$f":"F28+1","v":2},{"$f":"G28+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"X28+1","v":20},21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"AZ28+1","v":48},{"$f":"BA28+1","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum hrs /yr","Max hrs/yr",null,null,null,null,"kg","lb","gal","kg","lb",null,"US tons","#","tons",null,null,"Labor","Equipment",null,null,"m","ft",null,"2 lanes","4 lanes"]
["Dozers",{"$f":"'Labor Rates'!A36","v":"D6T"},{"$f":"SUM(F29:DA29)","v":0},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(B29,EquipmentList,0),4)),0,INDEX(FuelUse,MATCH(B29,EquipmentList,0),4))","v":6.4499999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(F29:DA29)","v":0},{"$f":"MAX(F29:DA29)","v":0},null,"hauler",null,"D6T (New) SU",21382,47138,97.2,{"$f":"EI29*3.2245","v":313.42140000000001},{"$f":"EI29*7.1089","v":690.98508000000004},null,{"$f":"ROUND(EH29/2000,0)","v":24},{"$f":"IF(EM29>80,ROUNDUP(EM29/80,0),1)","v":1},{"$f":"CHOOSE(MATCH(IF(EN29>1,EM29/EN29,EM29),HaulerCap,-1),$EQ$29,$EQ$30,$EQ$31)","v":50},null,80,63.8,168.73,null,"D6T (New) SU",3.26,10.67,null,{"$f":"IF($EW29<12,0,CHOOSE(IF($EW29>=16,3,IF($EW29>=14,2,IF($EW29>=12,1))),EY$121,EY$122,EY$123))","v":0},{"$f":"IF($EW29<12,0,CHOOSE(IF($EW29>=16,3,IF($EW29>=14,2,IF($EW29>=12,1))),EZ$121,EZ$122,EZ$123))","v":0}]
[null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},0,6.4499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(F30:DA30)","v":0},{"$f":"MAX(F30:DA30)","v":0},null,"hauler",null,"D6T (New) SU",{"$f":"21382+1520","v":22902},{"$f":"47138+3350","v":50488},97.2,313.42140000000001,690.98508000000004,null,{"$f":"ROUND(EH30/2000,0)","v":25},{"$f":"IF(EM30>80,ROUNDUP(EM30/80,0),1)","v":1},50,null,50,63.8,168.73,null,"D6T (New) SU",3.26,10.67,null,{"$f":"IF($EW30<12,0,CHOOSE(IF($EW30>=16,3,IF($EW30>=14,2,IF($EW30>=12,1))),EY$121,EY$122,EY$123))","v":0},0]
[null,{"$f":"'Labor Rates'!A38","v":"D7E"},0,5.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"D7E",26055,57441,108,348.24599999999998,767.76120000000003,null,29,1,50,null,20,63.8,120.86,null,"D7E",3.71,12.2,null,1,0]
[null,{"$f":"'Labor Rates'!A39","v":"D8T"},543,10.399999999999999,null,null,375,null,null,null,null,null,null,null,null,null,null,null,null,16.5,16.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,67.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.5,375,null,"hauler",null,"D8T SU",39420,86900,165,532.04250000000002,1172.9684999999999,null,43,1,50,null,null,null,null,null,"D8T SU",3.94,12.9,null,1,0]
[null,{"$f":"'Labor Rates'!A40","v":"D9T"},5440,13.5,null,60,154,null,null,null,null,null,null,198.25,198.25,198.25,198.25,419,1060,1636.7,608.70000000000005,270.89999999999998,206.85000000000002,206.85000000000002,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,1636.7,null,"hauler",null,"D9T SU",48361,106618,217,699.7165,1542.6313,null,53,1,80,null,null,null,null,null,"D9T SU",4.3099999999999996,14.2,null,2,1]
[null,{"$f":"'Labor Rates'!A41","v":"D10T2"},0,18.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"D10T2 SU",70171,154700,314.39999999999998,1013.7828,2235.0381600000001,null,77,1,80,null,null,null,null,null,"D10T2 SU",4.9400000000000004,{"$f":"ROUND(147.1/12,2)","v":12.26},"tractor",1,0]
[null,{"$f":"'Labor Rates'!A42","v":"D11T"},0,26.200000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"D11T SU",104236,229800,425,1370.4124999999999,3021.2825000000003,null,115,2,80,null,null,null,null,null,"D11T SU",4.38,{"$f":"ROUND(172/12,2)","v":14.33},null,2,1]
[null,{"$f":"'Labor Rates'!A44","v":"824K"},0,11.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"824K",34004,74966,206.6,666.18169999999998,1468.69874,null,37,1,50,null,null,null,null,null,"824K",4.5,14.67,null,2,1]
[null,{"$f":"'Labor Rates'!A45","v":"834K"},0,13.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"834K",47750,105271,209.5,675.53274999999996,1489.3145500000001,null,53,1,80,null,null,null,null,null,"834K",5.07,16.670000000000002,null,3,2]
[null,{"$f":"'Labor Rates'!A46","v":"844K"},0,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"844K",74883,165089,286.60000000000002,924.14170000000001,2037.4107400000003,null,83,2,50,null,null,null,null,null,"844K",5.28,17.329999999999998,"tractor",3,2]
[null,{"$f":"'Labor Rates'!A47","v":"854K"},0,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"854K",101720,224254,413,1331.7184999999999,2935.9757,null,112,2,80,null,null,null,null,null,"854K",3.56,11.67,"base",0,0]
["Graders",{"$f":"'Labor Rates'!A49","v":"12M2"},0,3.8499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"12M2",19224,42383,110,354.69499999999999,781.97900000000004,null,21,1,50,null,null,null,null,null,"12M2",2.5099999999999998,8.24,"base",0,0]
[null,{"$f":"'Labor Rates'!A50","v":"14M"},8267,5.05,null,null,36,null,null,null,null,null,null,null,null,null,null,null,1246.3,1309.8,1166.3,1108.8,1108.8,1330.3,960.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1330.3,null,"hauler",null,"14M",24375,53738,130,419.185,924.15700000000004,null,27,1,50,null,null,null,null,null,"14M",2.8,9.19,"base",0,0]
[null,{"$f":"'Labor Rates'!A51","v":"16M3"},0,6.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"16M3",32411,71454,131,422.40949999999998,931.26589999999999,null,36,1,50,null,null,null,null,null,"16M3",3.41,11.19,"base",0,0]
[null,{"$f":"'Labor Rates'!A52","v":"24M"},0,11.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"24M",65840,145151,350,1128.575,2488.1150000000002,null,73,1,80,null,null,null,null,null,"24M",4.28,14,null,2,1]
["Excavators",{"$f":"'Labor Rates'!A54","v":"312F"},0,2.0499999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"313F L",13900,30650,66.040000000000006,212.94598000000002,469.47175600000008,null,15,1,20,null,null,null,null,null,"313F",{"$f":"ROUND(EW44*Ft2M,2)","v":2.69},8.83,null,0,0]
[null,{"$f":"'Labor Rates'!A55","v":"320F"},0,3.5999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"320F L",21950,48400,108,348.24599999999998,767.76120000000003,null,24,1,50,null,null,null,null,null,"320F",3.18,10.42,null,0,0]
[null,{"$f":"'Labor Rates'!A56","v":"325F"},854,3.7,null,null,35,null,null,null,null,null,null,null,null,null,null,null,147,13,233,332,null,94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,332,null,"hauler",null,"325F L",25857,57004,86.6,279.24169999999998,615.63073999999995,null,29,1,50,null,null,null,null,null,"325F",2.97,9.75,null,0,0]
[null,{"$f":"'Labor Rates'!A57","v":"330F"},0,5.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"330F L",29758,65606,137.4,443.04630000000003,976.76286000000005,null,33,1,50,null,null,null,null,null,"330F",3.3,10.83,null,0,0]
[null,{"$f":"'Labor Rates'!A58","v":"349F"},65,9.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,65,null,"hauler",null,"349F L XE",51700,114000,190,612.65499999999997,1350.691,null,57,1,80,null,null,null,null,null,"349F",3.48,11.42,null,0,0]
[null,{"$f":"'Labor Rates'!A59","v":"374F"},0,10.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"374F L",73070,161092,247,796.45150000000001,1755.8983000000001,null,81,2,50,null,null,null,null,null,"374F",3.63,11.92,null,0,0]
[null,{"$f":"'Labor Rates'!A60","v":"390F"},0,11.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"390F L",89028,196272,328,1057.636,2331.7192,null,98,2,50,null,null,null,null,null,"390F",4.42,14.5,null,{"$f":"IF($EW50<12,0,CHOOSE(IF($EW50>=16,3,IF($EW50>=14,2,IF($EW50>=12,1))),EY$121,EY$122,EY$123))","v":2},1]
["Scrapers",{"$f":"'Labor Rates'!A62","v":"631K"},0,15.120000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"631K",46600,102750,231,874,1642.1559,null,51,1,80,null,null,null,null,null,"631K",3.94,12.9,null,1,0]
[null,{"$f":"'Labor Rates'!A63","v":"637K"},0,24.344999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"637K",52140,114950,370,1400,2630.2930000000001,null,57,1,80,null,null,null,null,null,"637K",3.94,12.9,null,1,0]
["Loaders",{"$f":"'Labor Rates'!A65","v":"926M"},0,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"926M",13050,28770,51.5,{"$f":"EI53*3.2245","v":166.06174999999999},366.10835000000003,null,14,1,20,null,null,null,null,null,"926M",2.54,8.33,null,0,0]
[null,{"$f":"'Labor Rates'!A66","v":"930M"},0,1.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"930M",14007,30879,51.5,166.06174999999999,366.10835000000003,null,15,1,20,null,null,null,null,null,"930M",2.54,8.33,null,0,0]
[null,{"$f":"'Labor Rates'!A67","v":"950M"},0,3.0999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"950M (TIER 4/STAGE IV)",19213,42357,72.599999999999994,234.09869999999998,516.10613999999998,null,21,1,50,null,null,null,null,null,"950M (TIER 4/STAGE IV)",2.79,9.27,null,0,0]
[null,{"$f":"'Labor Rates'!A68","v":"966M"},0,3.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"966M (TIER 4/STAGE IV)",23220,51176,79.8,257.31509999999997,567.29021999999998,null,26,1,50,null,null,null,null,null,"966M (TIER 4/STAGE IV)",2.99,9.83,null,0,0]
[null,{"$f":"'Labor Rates'!A69","v":"972M"},0,4.1500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"972M (TIER 4/STAGE IV)",24897,54871,79.8,257.31509999999997,567.29021999999998,null,27,1,50,null,null,null,null,null,"972M (TIER 4/STAGE IV)",2.99,9.83,null,0,0]
[null,{"$f":"'Labor Rates'!A70","v":"980M"},0,5.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"980M (TIER 4/STAGE IV)",30090,66337,112.5,362.75624999999997,799.75125000000003,null,33,1,50,null,null,null,null,null,"980M (TIER 4/STAGE IV)",3.27,10.75,null,0,0]
[null,{"$f":"'Labor Rates'!A71","v":"988K"},2495,10.4,null,null,2159,null,null,null,null,null,null,null,null,null,null,null,null,33,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,2159,null,"hauler",null,"988K",51062,112574,188,606.20600000000002,1336.4732000000001,null,56,1,80,null,null,null,null,null,"988K",3.62,11.92,null,0,0]
[null,{"$f":"'Labor Rates'!A72","v":"990K"},0,17.600000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"990K",80974,178517,294.3,948.97035000000005,2092.1492700000003,null,89,2,50,null,null,null,null,null,"990K",4.0999999999999996,13.4,null,1,0]
[null,{"$f":"'Labor Rates'!A73","v":"992K"},{"$f":"SUM(F61:DA61)","v":9679},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(B61,EquipmentList,0),4)),0,INDEX(FuelUse,MATCH(B61,EquipmentList,0),4))","v":23},null,300,103,null,null,null,null,null,null,null,null,null,null,null,4155.5,4428,419.5,136.5,8.25,8.25,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,4428,null,"hauler",null,"992K",99831,220089,413,1331.7184999999999,2935.9757,null,110,2,80,null,null,null,null,null,"992K",4.5,14.75,null,2,1]
[null,{"$f":"'Labor Rates'!A74","v":"994K"},0,41.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"994K",240018,529149,910,2934.2950000000001,6469.0990000000002,null,265,4,80,null,null,null,null,null,"994K",5.49,18.829999999999998,null,3,2]
[null,{"$f":"'Labor Rates'!A75","v":"L2350"},0,66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"L-2350",266622,587000,1050,3385.7249999999999,7464.3450000000003,null,294,4,80,null,null,null,null,null,"L-2350",null,null,null,0,0]
["Shovels",{"$f":"'Labor Rates'!A77","v":"PC2000"},0,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC2000-8",195000,429900,898,2895.6010000000001,6383.7921999999999,null,215,3,80,null,null,null,null,null,"PC2000-8",7.55,24.9,null,3,2]
[null,{"$f":"'Labor Rates'!A78","v":"PC3000"},0,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC3000-6",261043.26587578509,575500,1190,3837.1549999999997,8459.5910000000003,null,288,4,80,null,null,null,null,null,"PC3000-6",6.8,22.5,null,3,2]
[null,{"$f":"'Labor Rates'!A79","v":"PC4000"},0,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC4000-6",396894.62665736221,875000,1691,5452.6295,12021.1499,null,438,6,80,null,null,null,null,null,"PC4000-6",7.98,26.17,null,3,2]
[null,{"$f":"'Labor Rates'!A80","v":"PC5500"},0,119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC5000-6",552069.08583391493,1217100,2736,8822.232,19449.950400000002,null,609,8,80,null,null,null,null,null,"PC5000-6",7.9,25.92,null,3,2]
[null,{"$f":"'Labor Rates'!A81","v":"PC8000"},0,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"PC8000-6",771154.9197487788,1700100,3680,11866.16,26160.752,null,850,11,80,null,null,null,null,null,"PC8000-6",9.85,32.33,null,3,2]
[null,{"$f":"'Labor Rates'!A82","v":"EX2500"},0,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"EX2500-6",249000,549000,1321,4259.5644999999995,9390.8569000000007,null,275,4,80,null,null,null,null,null,"EX2500-6",7.56,24.1,null,3,2]
["Hammers",{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"H120Es",1860,4101,null,0,0,null,null,null,null,null,null,null,null,null,"H120Es"]
[null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"H160Es",3530,7784,null,0,0,null,null,null,null,null,null,null,null,null,"H160Es"]
[null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"H180Es",4340,9570,null,0,0,null,null,null,null,null,null,null,null,null,"H180Es"]
["Shears",{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"S3050",5080,11201,null,0,0,null,null,null,null,null,null,null,null,null,"S340B"]
[null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"S3070",7065,15145,null,0,0,null,null,null,null,null,null,null,null,null,"S365C"]
[null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"S3090",9020,19889,null,0,0,null,null,null,null,null,null,null,null,null,"S385C"]
["Grapples",{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"G315B",1400,3080,null,0,0,null,null,null,null,null,null,null,null,null,"G315B"]
[null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"G320B",1875,4125,null,0,0,null,null,null,null,null,null,null,null,null,"G320B"]
[null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"w/ machine",null,"G330",2620,5764,null,0,0,null,null,null,null,null,null,null,null,null,"G330"]
["Other Equipment",{"$f":"'Labor Rates'!A96","v":"420F2"},0,4.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"420F2",11000,24251,45,145.10249999999999,319.90050000000002,null,{"$f":"ROUND(EH79/2000,0)","v":12},{"$f":"IF(EM79>80,ROUNDUP(EM79/80,0),1)","v":1},{"$f":"CHOOSE(MATCH(IF(EN79>1,EM79/EN79,EM79),HaulerCap,-1),$EQ$29,$EQ$30,$EQ$31)","v":20},null,null,null,null,null,"420F2",2.3199999999999998,7.58,null,{"$f":"IF($EW79<12,0,CHOOSE(IF($EW79>=16,3,IF($EW79>=14,2,IF($EW79>=12,1))),EY$121,EY$122,EY$123))","v":0},0]
[null,{"$f":"'Labor Rates'!A97","v":"430F2"},0,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"430F2",11000,24251,42,135.429,298.57380000000001,null,12,1,20,null,null,null,null,null,"430F2",2.3199999999999998,7.58,null,0,0]
[null,{"$f":"'Labor Rates'!A98","v":"CS54B"},0,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"CS54B",10555,23265,64,206.36799999999999,454.96960000000001,null,12,1,20,null,null,null,null,null,"CS54B",2.3199999999999998,7.58,null,0,0]
[null,{"$f":"'Labor Rates'!A99","v":"CS64B"},0,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"CS64B",12055,26569,64,206.36799999999999,454.96960000000001,null,13,1,20,null,null,null,null,null,"CS64B",2.3199999999999998,7.58,null,0,0]
[null,{"$f":"'Labor Rates'!A100","v":"CP54B"},0,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"CP54B",11135,24539,64,206.36799999999999,454.96960000000001,null,12,1,20,null,null,null,null,null,"CP54B",2.3199999999999998,7.58,null,0,0]
[null,{"$f":"'Labor Rates'!A101","v":"CP68B"},0,3.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"CP68B",14685,32370,64,206.36799999999999,454.96960000000001,null,16,1,20,null,null,null,null,null,"CP68B",2.33,7.67,null,0,0]
[null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},0,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,{"$f":"EH85*lb2kg","v":2721.558},6000,20,64.489999999999995,142.178]
[null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,{"$f":"EH86*lb2kg","v":2267.9650000000001},5000,20,64.489999999999995,142.178]
[null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},0,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,{"$f":"EH87*lb2kg","v":3175.1510000000003},7000,20,64.489999999999995,142.178]
[null,{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck","Ingersol-Rand","P1.5IU-A9",910,2000,null,0,0,null,null,null,null,null,null,null,null,null,"P1.5IU-A9"]
[null,{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck",null,null,null,null,null,0,0]
[null,{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},0,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,null,null,null,0,0]
[null,{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},0,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized",null,null,null,null,null,0,0]
[null,{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},0,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck","Schwing","SP 500",2948,6500,null,0,0,null,null,null,null,null,null,null,null,null,"SP 500"]
[null,{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},{"$f":"SUM(F93:DA93)","v":0},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(B93,EquipmentList,0),4)),0,INDEX(FuelUse,MATCH(B93,EquipmentList,0),4))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck",null,null,null,null,null,0,{"$f":"EI93*7.1089","v":0}]
[null,{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},0,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(F94:DA94)","v":0},{"$f":"MAX(F94:DA94)","v":0},null,"towed by truck","Honda","EB5000",97,214,null,0,0,null,null,null,null,null,null,null,null,null,"EB5000"]
[null,{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},0,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"towed by truck","Ritmo","Delta 630 all terrain",3000,6613.8586794769753,null,0,0,null,null,null,null,null,null,null,null,null,"Delta 630 all terrain"]
[null,{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},0,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Tadano","TM-ZR500X",19958,44000,null,0,0,null,null,null,null,null,null,null,null,null,"TM-ZR500X",{"$f":"ROUND(EW96*Ft2M,2)","v":2.34},7.67,null,{"$f":"IF($EW96<12,0,CHOOSE(IF($EW96>=16,3,IF($EW96>=14,2,IF($EW96>=12,1))),EY$121,EY$122,EY$123))","v":0},0]
[null,{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},0,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Tadano","TM-20110",22680,50000,null,0,0,null,null,null,null,null,null,null,null,null,"TM-20110",2.4300000000000002,7.97,null,0,0]
[null,{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},0,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Liebherr","Liebherr LTM 1050-3.1",35925,79200,null,0,0,null,null,null,null,null,null,null,null,null,"Liebherr LTM 1050-3.1",2.72,8.93,null,0,0]
[null,{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},0,5.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Liebherr","Liebherr LTM 1120/1",60000,132500,null,0,0,null,null,null,null,null,null,null,null,null,"Liebherr LTM 1120/1",3,9.83,null,0,0]
["Trucks",{"$f":"'Labor Rates'!A123","v":"725C2"},0,5.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"725C (Tier 4)",23220,51191,108.8,350.82560000000001,773.44831999999997,null,{"$f":"ROUND(EH100/2000,0)","v":26},{"$f":"IF(EM100>80,ROUNDUP(EM100/80,0),1)","v":1},{"$f":"CHOOSE(MATCH(IF(EN100>1,EM100/EN100,EM100),HaulerCap,-1),$EQ$29,$EQ$30,$EQ$31)","v":50},null,null,null,null,null,"725C (Tier 4)",3.69,12.1,null,1,0]
[null,{"$f":"'Labor Rates'!A124","v":"730C2"},0,5.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"730C (Tier 4)",24100,53131,108.8,350.82560000000001,773.44831999999997,null,27,1,50,null,null,null,null,null,"730C (Tier 4)",3.69,12.1,null,1,0]
[null,{"$f":"'Labor Rates'!A125","v":"735C"},0,6.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"735C",31500,69446,126.8,408.86660000000001,901.40851999999995,null,35,1,50,null,null,null,null,null,"735C",4.18,13.7,null,1,0]
[null,{"$f":"'Labor Rates'!A126","v":"740C"},2495,7.8,null,null,2159,null,null,null,null,null,null,null,null,null,null,null,null,33,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,2159,null,"hauler",null,"740C EJ Series",36000,79366,145.30000000000001,468.51985000000002,1032.92317,null,40,1,50,null,null,null,null,null,"740C EJ Series",4.18,13.7,null,1,0]
[null,{"$f":"'Labor Rates'!A127","v":"770G"},0,4.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"770G",71214,157000,140,451.43,995.24599999999998,null,79,1,80,null,null,null,null,null,"770G",4.7699999999999996,15.66,null,2,1]
[null,{"$f":"'Labor Rates'!A128","v":"773G"},0,8.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"773G (Tier 4)",102740,226503,210,677.14499999999998,1492.8690000000001,null,113,2,80,null,null,null,null,null,"773G (Tier 4)",5.67,18.600000000000001,null,3,2]
[null,{"$f":"'Labor Rates'!A129","v":"777G"},9679,13.55,null,300,103,null,null,null,null,null,null,null,null,null,null,null,4155.5,4428,419.5,136.5,8.25,8.25,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.25,4428,null,"hauler",null,"777G (Tier 4)",164654,363000,300,967.35,2132.67,null,182,3,80,null,null,null,null,null,"777G (Tier 4)",6.1,20,null,3,2]
[null,{"$f":"'Labor Rates'!A130","v":"785D"},0,25.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"785D",249476,550000,500,1612.25,3554.4500000000003,null,275,4,80,null,null,null,null,null,"785D",7.07,23.2,null,3,2]
[null,{"$f":"'Labor Rates'!A131","v":"789D"},0,36.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"789D",324319,715000,550,1773.4749999999999,3909.895,null,358,5,80,null,null,null,null,null,"789D",7.65,25.1,null,3,2]
[null,{"$f":"'Labor Rates'!A132","v":"793F"},0,44.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"793F",386007,851000,1300,4191.8499999999995,9241.57,null,426,6,80,null,null,null,null,null,"793F",8.32,27.3,null,3,2]
[null,{"$f":"'Labor Rates'!A133","v":"797F"},0,67.650000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,"797F",623690,1375000,1000,3224.5,7108.9000000000005,null,688,9,80,null,null,null,null,null,"797F",9.75,32,null,3,2]
[null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},0,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,null,46475,102460,null,0,0,null,51,1,80,null,null,null,null,null,"613E (5,000 gal) Water Wagon",2.44,8,null,0,0]
[null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},0,10.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,null,51147,114744,null,0,0,null,57,1,80,null,null,null,null,null,"621K (8,000 gal) Water Wagon",3.57,11.58,null,0,0]
[null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},0,13.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,null,164654,363000,300,967.35,2132.67,null,182,3,80,null,null,null,null,null,"777G H2O Truck",{"$f":"ROUND(EW113*Ft2M,2)","v":6.1},20,null,3,2]
[null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},{"$f":"SUM(F114:DA114)","v":0},25.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"hauler",null,null,249476,550000,500,1612.25,3554.4500000000003,null,275,4,80,null,null,null,null,null,"785D H2O Truck",7.07,23.2,null,3,2]
[null,{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},0,5.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,"self mobilized","Ledwell","12/14 Yard Tub Dump",31752,70000,null,0,0,null,35,1,50,null,null,null,null,null,"Dump Truck (10-12 yd3)"]
[null,null,{"$f":"SUM(C29:C115)","v":39517}]
[null,null,null,null,"Total equipment hours per year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self mobilized","Ledwell","12/14 Yard Tub Dump",31752,70000,null,0,0,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)"]
[null,null,null,null,null,{"$f":"SUM(F30:F116)","v":660},5124,0,0,0,0,0,0,198.25,198.25,198.25,198.25,419,10829.3,11898,2929.5,1984.6999999999998,1332.15,1647.65,1224.7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL30:AL116)","v":0},0,0,0,0,337.5,337.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR30:BR116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self mobilized","Ledwell","12/14 Yard Tub Dump",31752,70000,null,{"$f":"EI118*3.2245","v":0},0,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (40 ton)"]
[null,null,null,null,{"$f":"CONCATENATE(\"Total fuel use per year \" & IF(Metric,\"(1000 x L/yr)\",\"(1000 x gal/yr)\"))","v":"Total fuel use per year (1000 x gal/yr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"self mobilized","Ledwell","12/14 Yard Tub Dump",31752,70000,null,0,0,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)"]
[null,null,null,null,null,{"$f":"SUMPRODUCT($D$29:$D$115,F29:F115)/1000","v":11.775},49.34875000000001,0,0,0,0,0,0,2.6763750000000002,2.6763750000000002,2.6763750000000002,2.6763750000000002,5.6565000000000003,173.66498999999999,191.37363999999999,31.074290000000001,15.474065000000001,8.6934525000000011,10.159827499999999,9.5615349999999992,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($D$29:$D$115,AL29:AL115)/1000","v":0},0,0,0,0,3.1589999999999998,3.1589999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($D$29:$D$115,BR29:BR115)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"width","2 lanes","4 lanes"]
[null,"Select Equipment to Graph",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1]
[null,"Total Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,2,1]
[null,null,null,{"$f":"B122& \" hours per year\"","v":"Total Equipment hours per year"},null,{"$f":"IF($B$122=\"Total Equipment\", F118,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),F26))","v":660},5124,0,0,0,0,0,0,198.25,198.25,198.25,198.25,419,10829.3,11898,2929.5,1984.6999999999998,1332.15,1647.65,1224.7,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$122=\"Total Equipment\", AL118,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),AL26))","v":0},0,0,0,0,337.5,337.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$122=\"Total Equipment\", BR118,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),BR26))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3,2]
[]
[null,null,null,{"$f":"CONCATENATE($B$122,\" Fuel Use Per Year \" & IF(Metric,\"(1000 x L/yr)\",\"(1000 x gal/yr)\"))","v":"Total Equipment Fuel Use Per Year (1000 x gal/yr)"},null,{"$f":"IF($B$122=\"Total Equipment\", F120,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),F26)*INDEX(EquipFuelUse,MATCH($B$122,EquipmentList,0))/1000)","v":11.775},49.34875000000001,0,0,0,0,0,0,2.6763750000000002,2.6763750000000002,2.6763750000000002,2.6763750000000002,5.6565000000000003,173.66498999999999,191.37363999999999,31.074290000000001,15.474065000000001,8.6934525000000011,10.159827499999999,9.5615349999999992,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$122=\"Total Equipment\", AL120,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),AL26)*INDEX(EquipFuelUse,MATCH($B$122,EquipmentList,0))/1000)","v":0},0,0,0,0,3.1589999999999998,3.1589999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$122=\"Total Equipment\", BR120,INDEX(EquipSched,MATCH($B$122,_EquipSchedList,0),BR26)*INDEX(EquipFuelUse,MATCH($B$122,EquipmentList,0))/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Maxiumum","Plan Year",1,{"$f":"F185+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,{"$f":"BA185+1","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,{"$f":"CG185+1","v":81},82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,null,"Haul Fleet","Closure Year",{"$f":"C12-ClosureYear1","v":-13},{"$f":"IF(F186+1=0,1,F186+1)","v":-12},-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"IF(BA186+1=0,1,BA186+1)","v":36},37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,{"$f":"IF(CG186+1=0,1,CG186+1)","v":68},69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87]
[null,null,{"$f":"(CostType&\" Equipment\")","v":"FA Equipment"},"Size","Calendar Year",{"$f":"$C$12+F185-1","v":1},{"$f":"F187+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,{"$f":"BA187+1","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,{"$f":"CG187+1","v":81},82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["Dozers",{"$f":"B29","v":"D6T"},{"$f":"SUM(F188:DA188)","v":0},null,null,{"$f":"ROUNDUP(F29/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL29/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR29/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D6R w/ Winch",0,null,null,{"$f":"ROUNDUP(F30/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL30/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR30/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D7E",0,null,null,{"$f":"ROUNDUP(F31/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL31/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR31/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D8T",5,null,null,{"$f":"ROUNDUP(F32/EquipHrsPerYear,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL32/EquipHrsPerYear,0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR32/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D9T",14,null,null,{"$f":"ROUNDUP(F33/EquipHrsPerYear,0)","v":1},1,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL33/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR33/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D10T2",0,null,null,{"$f":"ROUNDUP(F34/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL34/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR34/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D11T",0,null,null,{"$f":"ROUNDUP(F35/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL35/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR35/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"824K",0,null,null,{"$f":"ROUNDUP(F36/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL36/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR36/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"834K",0,null,null,{"$f":"ROUNDUP(F37/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL37/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR37/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"844K",0,null,null,{"$f":"ROUNDUP(F38/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL38/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR38/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"854K",0,null,null,{"$f":"ROUNDUP(F39/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL39/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR39/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Graders","12M2",0,null,null,{"$f":"ROUNDUP(F40/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL40/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR40/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14M",8,null,null,{"$f":"ROUNDUP(F41/EquipHrsPerYear,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL41/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR41/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16M3",0,null,null,{"$f":"ROUNDUP(F42/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL42/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR42/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24M",0,null,null,{"$f":"ROUNDUP(F43/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL43/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR43/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Excavators","312F",0,null,null,{"$f":"ROUNDUP(F44/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL44/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR44/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"320F",0,null,null,{"$f":"ROUNDUP(F45/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL45/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR45/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"325F",6,null,null,{"$f":"ROUNDUP(F46/EquipHrsPerYear,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL46/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR46/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"330F",0,null,null,{"$f":"ROUNDUP(F47/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL47/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR47/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"349F",1,null,null,{"$f":"ROUNDUP(F48/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL48/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR48/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"374F",0,null,null,{"$f":"ROUNDUP(F49/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL49/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR49/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"390F",0,null,null,{"$f":"ROUNDUP(F50/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL50/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR50/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Scrapers","631K",0,null,null,{"$f":"ROUNDUP(F51/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL51/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR51/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"637K",0,null,null,{"$f":"ROUNDUP(F52/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL52/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR52/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Loaders","926M",0,null,null,{"$f":"ROUNDUP(F53/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL53/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR53/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"930M",0,null,null,{"$f":"ROUNDUP(F54/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL54/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR54/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"950M",0,null,null,{"$f":"ROUNDUP(F55/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL55/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR55/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"966M",0,null,null,{"$f":"ROUNDUP(F56/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL56/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR56/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"972M",0,null,null,{"$f":"ROUNDUP(F57/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL57/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR57/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"980M",0,null,null,{"$f":"ROUNDUP(F58/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL58/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR58/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"988K",6,null,null,{"$f":"ROUNDUP(F59/EquipHrsPerYear,0)","v":0},2,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL59/EquipHrsPerYear,0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR59/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"990K",0,null,null,{"$f":"ROUNDUP(F60/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL60/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR60/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B61","v":"992K"},{"$f":"SUM(F220:DA220)","v":12},null,null,{"$f":"ROUNDUP(F61/EquipHrsPerYear,0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,2,3,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL61/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR61/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"994K",0,null,null,{"$f":"ROUNDUP(F62/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL62/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR62/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"L2350",0,null,null,{"$f":"ROUNDUP(F63/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL63/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR63/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Shovels","PC2000",0,null,null,{"$f":"ROUNDUP(F64/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL64/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR64/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC3000",0,null,null,{"$f":"ROUNDUP(F65/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL65/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR65/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC4000",0,null,null,{"$f":"ROUNDUP(F66/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL66/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR66/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC5500",0,null,null,{"$f":"ROUNDUP(F67/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL67/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR67/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PC8000",0,null,null,{"$f":"ROUNDUP(F68/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL68/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR68/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EX2500",0,null,null,{"$f":"ROUNDUP(F69/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL69/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR69/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Hammers","H120Es (fits 325)",0,null,null,{"$f":"ROUNDUP(F70/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL70/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR70/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H160Es (fits 349)",0,null,null,{"$f":"ROUNDUP(F71/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL71/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR71/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"H180Es (fits 374/390)",0,null,null,{"$f":"ROUNDUP(F72/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL72/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR72/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Shears","S3050 (fits 320/325/330)",0,null,null,{"$f":"ROUNDUP(F73/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL73/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR73/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S3070 (fits 330/349)",0,null,null,{"$f":"ROUNDUP(F74/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL74/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR74/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S3090 (fits 374/390)",0,null,null,{"$f":"ROUNDUP(F75/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL75/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR75/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grapples","G315B (fits 320/325)",0,null,null,{"$f":"ROUNDUP(F76/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL76/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR76/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G320B (fits 325/330)",0,null,null,{"$f":"ROUNDUP(F77/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL77/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR77/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"G330 (fits 349/374)",0,null,null,{"$f":"ROUNDUP(F78/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL78/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR78/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other Equipment","420F2",0,null,null,{"$f":"ROUNDUP(F79/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL79/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR79/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"430F2",0,null,null,{"$f":"ROUNDUP(F80/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL80/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR80/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CS54B",0,null,null,{"$f":"ROUNDUP(F81/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL81/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR81/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CS64B",0,null,null,{"$f":"ROUNDUP(F82/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL82/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR82/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CP54B",0,null,null,{"$f":"ROUNDUP(F83/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL83/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR83/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CP68B",0,null,null,{"$f":"ROUNDUP(F84/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL84/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR84/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Light Truck - 1.5 Ton",0,null,null,{"$f":"ROUNDUP(F85/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL85/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR85/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Supervisor's Truck",0,null,null,{"$f":"ROUNDUP(F86/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL86/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR86/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Flatbed Truck",0,null,null,{"$f":"ROUNDUP(F87/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL87/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR87/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Air Compressor + tools",0,null,null,{"$f":"ROUNDUP(F88/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL88/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR88/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Welding Equipment",0,null,null,{"$f":"ROUNDUP(F89/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL89/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR89/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heavy Duty Drill Rig",0,null,null,{"$f":"ROUNDUP(F90/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL90/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR90/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pump (plugging) Drill Rig",0,null,null,{"$f":"ROUNDUP(F91/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL91/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR91/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Concrete Pump",0,null,null,{"$f":"ROUNDUP(F92/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL92/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR92/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B93","v":"Gas Engine Vibrator"},{"$f":"SUM(F252:DA252)","v":0},null,null,{"$f":"ROUNDUP(F93/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL93/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR93/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Generator 5KW",0,null,null,{"$f":"ROUNDUP(F94/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL94/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR94/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HDEP Welder (pipe or liner)",0,null,null,{"$f":"ROUNDUP(F95/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL95/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR95/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5 Ton Crane",0,null,null,{"$f":"ROUNDUP(F96/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL96/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR96/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"20 Ton Crane",0,null,null,{"$f":"ROUNDUP(F97/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL97/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR97/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50 Ton Crane",0,null,null,{"$f":"ROUNDUP(F98/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL98/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR98/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"120 Ton Crane",0,null,null,{"$f":"ROUNDUP(F99/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL99/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR99/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Trucks","725C2",0,null,null,{"$f":"ROUNDUP(F100/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL100/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR100/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"730C2",0,null,null,{"$f":"ROUNDUP(F101/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL101/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR101/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"735C",0,null,null,{"$f":"ROUNDUP(F102/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL102/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR102/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"740C",6,null,null,{"$f":"ROUNDUP(F103/EquipHrsPerYear,0)","v":0},2,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL103/EquipHrsPerYear,0)","v":0},0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR103/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"770G",0,null,null,{"$f":"ROUNDUP(F104/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL104/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR104/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"773G",0,null,null,{"$f":"ROUNDUP(F105/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL105/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR105/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"777G",12,null,null,{"$f":"ROUNDUP(F106/EquipHrsPerYear,0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,2,3,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL106/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR106/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"785D",0,null,null,{"$f":"ROUNDUP(F107/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL107/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR107/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"789D",0,null,null,{"$f":"ROUNDUP(F108/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL108/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR108/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"793F",0,null,null,{"$f":"ROUNDUP(F109/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL109/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR109/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"797F",0,null,null,{"$f":"ROUNDUP(F110/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL110/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR110/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"613E (5,000 gal)",0,null,null,{"$f":"ROUNDUP(F111/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL111/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR111/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"621E (8,000 gal)",0,null,null,{"$f":"ROUNDUP(F112/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL112/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR112/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"777G H2O Truck",0,null,null,{"$f":"ROUNDUP(F113/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL113/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR113/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"785D H2O Truck",0,null,null,{"$f":"ROUNDUP(F114/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL114/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR114/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dump Truck (10-12 yd3)",0,null,null,{"$f":"ROUNDUP(F115/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(AL115/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BR115/EquipHrsPerYear,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(C188:C274)","v":70}]
[null,null,null,null,"Total equipment units per year"]
[null,null,null,null,null,{"$f":"SUM(F188:F274)","v":3},10,0,0,0,0,0,0,1,1,1,1,1,8,12,8,5,4,5,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR188:BR274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Select Equipment to Graph"]
[null,{"$f":"B122","v":"Total Equipment"}]
[null,null,null,null,{"$f":"B279& \" units per year\"","v":"Total Equipment units per year"}]
[null,null,null,null,null,{"$f":"IF($B$279=\"Total Equipment\", F277,INDEX(EquipPieces,MATCH($B$279,_EquipSchedList,0),F185))","v":3},{"$f":"IF($B$279=\"Total Equipment\", G277,INDEX(EquipPieces,MATCH($B$279,_EquipSchedList,0),G185))","v":10},0,0,0,0,0,0,1,1,1,1,1,8,12,8,5,4,5,4,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$279=\"Total Equipment\", AL277,INDEX(EquipPieces,MATCH($B$279,_EquipSchedList,0),AL185))","v":0},0,0,0,0,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$279=\"Total Equipment\", BR277,INDEX(EquipPieces,MATCH($B$279,_EquipSchedList,0),BR185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Reclamation Quantities","index":37,"n_rows":36,"n_cols":59,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
[{"$f":"\"Reclamation Quantity Summary - \" & CostType","v":"Reclamation Quantity Summary - FA"}]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hole Plugging"]
[null,"Description","Total\nRegrade\nor Haul\nVolume","Total\nRegrade\nor Haul\nCost","Total\nBackfill/Berm\nVolume","Backfill\nCost","Total\nCover\nVolume","Cover\nPlacement\nCost","Total\nGrowth Media\nVolume","Growth Media\nPlacement\nCost","Revegetation\nSurface\nArea","Total\nScarify\nCost","Total\nRevetation\nCost","Geosynthetics","Geosynthetics\nCost","TOTALS","Regrade\nUnit Cost","Backfill or\nBerm Construction\nUnit Cost","Material Haul\nUnit Cost","Cover\nUnit Cost","Growth Media \nUnit Cost","Scarify\nUnit Cost","Revegetation\nUnit Cost","Geosynthetics","\nArea \nUnit Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Type","Containment Type","Quanity","Disposal Site","Distance","Average\nDepth of\nHole(1)","Depth to Water"]
[1,null,{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"IF(Metric,\"m2\",\"ft2\")","v":"ft2"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol","v":"$"},{"$f":"CurrencySymbol&IF(Metric,\"/m3\",\"/CY\")","v":"$/CY"},"$/CY","$/CY","$/CY","$/CY",{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/ac\")","v":"$/ac"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/ac\")","v":"$/ac"},{"$f":"CurrencySymbol&IF(Metric,\"/m2\",\"/ft2\")","v":"$/ft2"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cy",null,"mi","ft bgs","ft bgs"]
[{"$f":"ROW(A13) - ROW($A$12)","v":1},"Waste Rock Dumps",{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"Regrade\",DumpQuants)","v":1297317},{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"Regrade\",'FA Schedule'!K29:K289)","v":435602},null,null,{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"Cover\",DumpQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"Cover\",'FA Schedule'!K29:K289)","v":0},{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"GM\",DumpQuants)","v":1574532},{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"GM\",'FA Schedule'!K29:K289)","v":5694116},{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"Reveg\",DumpQuants)","v":391.9500000000001},{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"Rip\",'FA Schedule'!K29:JN289)","v":64097},{"$f":"SUMIF('FA Schedule'!EN29:EN289,\"Reveg\",'FA Schedule'!K29:K289)","v":420399.82000000012},null,null,{"$f":"IF(D13=\"\",0,D13)+IF(F13=\"\",0,F13)+IF(H13=\"\",0,H13)+IF(J13=\"\",0,J13)+IF(L13=\"\",0,L13)+IF(M13=\"\",0,M13)+IF(O13=\"\",0,O13)","v":6614214.8200000003},{"$f":"IF(OR(D13=\"\",C13=0),\"\",D13/C13)","v":0.33577144213788918},"N/A","N/A",{"$f":"IF(OR(H13=\"\",G13=0),\"\",H13/G13)","v":""},{"$f":"IF(OR(J13=\"\",I13=0),\"\",J13/I13)","v":3.6163863293981957},{"$f":"IF(OR(L13=\"\",K13=0),\"\",L13/K13)","v":163.53361398137514},{"$f":"IF(OR(M13=\"\",K13=0),\"\",M13/K13)","v":1072.5853297614492},"N/A",{"$f":"IF(OR(P13=\"\",K13=0),\"\",P13/K13)","v":16875.149432325547},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K13","v":391.9500000000001},{"$f":"M13","v":420399.82000000012},{"$f":"IF(ISBLANK(C13),\"\",IF(Metric,ROUND(M3_2_CY*C13,0),C13))","v":1297317},{"$f":"D13","v":435602},{"$f":"IF(Metric,ROUND(M2Ft*G13,0),G13)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H13,0),H13)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J13,0),J13)","v":5694116}]
[2,"Tailings Impoundments",{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"Regrade\",TailsQuants)","v":246347.93333333332},{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"Regrade\",'FA Schedule'!K290:K307)","v":242629},null,null,{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"Cover\",TailsQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"Cover\",'FA Schedule'!K290:K307)","v":0},{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"GM\",TailsQuants)","v":2700333},{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"GM\",'FA Schedule'!K290:K307)","v":9029615},{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"Reveg\",TailsQuants)","v":252.53},{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"Rip\",'FA Schedule'!K290:JN307)","v":89282},{"$f":"SUMIF('FA Schedule'!EN290:EN307,\"Reveg\",'FA Schedule'!K290:K307)","v":715387},null,null,10076913,{"$f":"IF(OR(D14=\"\",C14=0),\"\",D14/C14)","v":0.9849037364226586},"N/A","N/A",{"$f":"IF(OR(H14=\"\",G14=0),\"\",H14/G14)","v":""},{"$f":"IF(OR(J14=\"\",I14=0),\"\",J14/I14)","v":3.3438894388210638},{"$f":"IF(OR(L14=\"\",K14=0),\"\",L14/K14)","v":353.55007325862272},2832.8792618698767,"N/A",39903.825288084583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K14","v":252.53},{"$f":"M14","v":715387},{"$f":"IF(ISBLANK(C14),\"\",IF(Metric,ROUND(M3_2_CY*C14,0),C14))","v":246347.93333333332},{"$f":"D14","v":242629},{"$f":"IF(ISBLANK(G14),\"\",IF(Metric,ROUND(Km2Mi*G14,2),G14))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H14,0),H14)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J14,0),J14)","v":9029615}]
[3,"Heap Leach Pads",{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"Regrade\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"Regrade\",'FA Schedule'!K308:K317)","v":0},{"$f":"SUMIF('FA Schedule'!EM308:EM317,\"Backfill\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM308:EM317,\"Backfill\",'FA Schedule'!K308:K317)","v":0},{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"Cover\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"Cover\",'FA Schedule'!K308:K317)","v":0},{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"GM\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"GM\",'FA Schedule'!K308:K317)","v":0},{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"Reveg\",HeapQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"Rip\",'FA Schedule'!K308:JN317)","v":0},{"$f":"SUMIF('FA Schedule'!EN308:EN317,\"Reveg\",'FA Schedule'!K308:K317)","v":0},null,null,0,{"$f":"IF(OR(D15=\"\",C15=0),\"\",D15/C15)","v":""},{"$f":"IF(OR(F15=\"\",E15=0),\"\",F15/E15)","v":""},"N/A",{"$f":"IF(OR(H15=\"\",G15=0),\"\",H15/G15)","v":""},{"$f":"IF(OR(J15=\"\",I15=0),\"\",J15/I15)","v":""},{"$f":"IF(OR(L15=\"\",K15=0),\"\",L15/K15)","v":""},"","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K15","v":0},{"$f":"M15","v":0},{"$f":"IF(ISBLANK(C15),\"\",IF(Metric,ROUND(M3_2_CY*C15,0),C15))","v":0},{"$f":"D15","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G15,0),G15)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H15,0),H15)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J15,0),J15)","v":0}]
[4,"Open Pits",null,null,{"$f":"SUMIF('FA Schedule'!EM318:EM322,\"Backfill\",PitQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM318:EM322,\"Backfill\",'FA Schedule'!K318:K322)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN318:EN322,\"Reveg\",PitQuants)","v":0},null,{"$f":"SUMIF('FA Schedule'!EN318:EN322,\"Reveg\",'FA Schedule'!K318:K322)","v":0},null,null,0,"N/A",{"$f":"IF(OR(F16=\"\",E16=0),\"\",F16/E16)","v":""},"N/A","N/A","N/A","N/A","","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K16","v":0},{"$f":"M16","v":0},{"$f":"IF(ISBLANK(C16),\"\",IF(Metric,ROUND(M3_2_CY*C16,0),C16))","v":""},{"$f":"D16","v":0},{"$f":"IF(ISBLANK(G16),\"\",IF(Metric,ROUND(Km2Mi*G16,2),G16))","v":""},{"$f":"IF(Metric,ROUND(M2Ft*H16,0),H16)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J16,0),J16)","v":0}]
[5,"Quarries & Borrow Pits",{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"Regrade\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"Regrade\",'FA Schedule'!K323:K342)","v":0},{"$f":"SUMIF('FA Schedule'!EM323:EM342,\"Backfill\",QuarryQuants)","v":22616},{"$f":"SUMIF('FA Schedule'!EM323:EM342,\"Backfill\",'FA Schedule'!K323:K342)","v":8041},{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"Cover\",QuarryQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"Cover\",'FA Schedule'!K323:K342)","v":0},{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"GM\",QuarryQuants)","v":223221},{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"GM\",'FA Schedule'!K323:K342)","v":595477},{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"Reveg\",QuarryQuants)","v":117.72999999999999},{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"Rip\",'FA Schedule'!K323:K342)","v":15116},{"$f":"SUMIF('FA Schedule'!EN323:EN342,\"Reveg\",'FA Schedule'!K323:K342)","v":150958},null,null,769592,{"$f":"IF(OR(D17=\"\",C17=0),\"\",D17/C17)","v":""},{"$f":"IF(OR(F17=\"\",E17=0),\"\",F17/E17)","v":0.35554474708171208},"N/A",{"$f":"IF(OR(H17=\"\",G17=0),\"\",H17/G17)","v":""},{"$f":"IF(OR(J17=\"\",I17=0),\"\",J17/I17)","v":2.667656716885956},{"$f":"IF(OR(L17=\"\",K17=0),\"\",L17/K17)","v":128.39548118576405},1282.2390214898498,"N/A",6536.9234689543873]
[6,"Roads",{"$f":"SUMIF('FA Schedule'!EN351:EN362,\"Regrade\",RoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN351:EN362,\"Regrade\",'FA Schedule'!K351:K362)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN351:EN362,\"GM\",RoadQuants)","v":13443},{"$f":"SUMIF('FA Schedule'!EN351:EN362,\"GM\",'FA Schedule'!K351:K362)","v":28633},{"$f":"SUMIF('FA Schedule'!EN351:EN362,\"Reveg\",RoadQuants)","v":16.66},{"$f":"SUMIF('FA Schedule'!EN351:EN362,\"Rip\",'FA Schedule'!K351:K362)","v":2419},{"$f":"SUMIF('FA Schedule'!EN351:EN362,\"Reveg\",'FA Schedule'!K351:K362)","v":21363},null,null,52415,{"$f":"IF(OR(D18=\"\",C18=0),\"\",D18/C18)","v":""},"N/A","N/A","N/A",2.129956110987131,{"$f":"IF(OR(L18=\"\",K18=0),\"\",L18/K18)","v":145.19807923169267},1282.2929171668668,"N/A",3146.158463385354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K18","v":16.66},{"$f":"M18","v":21363},{"$f":"IF(ISBLANK(C18),\"\",IF(Metric,ROUND(M3_2_CY*C18,0),C18))","v":0},{"$f":"D18","v":0},{"$f":"IF(Metric,ROUND(M2Ft*G18,0),G18)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H18,0),H18)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*J18,0),J18)","v":28633}]
[7,"Ponds",null,null,{"$f":"SUMIF('FA Schedule'!EM363:EM436,\"Backfill\",PondQuants)","v":332592},{"$f":"SUMIF('FA Schedule'!EM363:EM436,\"Backfill\",'FA Schedule'!K363:K436)","v":507786},null,null,{"$f":"SUMIF('FA Schedule'!EN363:EN436,\"GM\",PondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN363:EN436,\"GM\",'FA Schedule'!K363:K436)","v":0},{"$f":"SUMIF('FA Schedule'!EN363:EN436,\"Reveg\",PondQuants)","v":49.1},null,{"$f":"SUMIF('FA Schedule'!EN363:EN436,\"Reveg\",'FA Schedule'!K363:K436)","v":62956},{"$f":"SUMIF('FA Schedule'!EN364:EN436,\"Liner\",'FA Schedule'!EO364:EO436)","v":237},{"$f":"SUMIF('FA Schedule'!EN364:EN436,\"Liner\",'FA Schedule'!K364:K436)","v":32447},603189,"N/A",{"$f":"IF(OR(F19=\"\",E19=0),\"\",F19/E19)","v":1.5267534997835186},"N/A","N/A","","N/A",1282.1995926680245,{"$f":"IF(OR(O19=\"\",N19=0),\"\",O19/N19)","v":136.9071729957806},12284.908350305499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.1,62956,"",0,{"$f":"IF(Metric,ROUND(M2Ft*G19,0),G19)","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H19,0),H19)","v":0},0]
[8,"Yards",{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"Regrade\",YardQuants)","v":117000},{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"Regrade\",'FA Schedule'!K437:K578)","v":125810},null,null,{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"Cover\",YardQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"Cover\",'FA Schedule'!K437:K578)","v":0},{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"GM\",YardQuants)","v":146334},{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"GM\",'FA Schedule'!K437:K578)","v":432286},{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"Reveg\",YardQuants)","v":127.94416896235077},{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"Rip\",'FA Schedule'!K437:K578)","v":20558},{"$f":"SUMIF('FA Schedule'!EN437:EN578,\"Reveg\",'FA Schedule'!K437:K578)","v":164054},null,null,742708,{"$f":"IF(OR(D20=\"\",C20=0),\"\",D20/C20)","v":1.0752991452991454},"N/A","N/A",{"$f":"IF(OR(H20=\"\",G20=0),\"\",H20/G20)","v":""},2.9541049926879603,{"$f":"IF(OR(L20=\"\",K20=0),\"\",L20/K20)","v":160.67946016398338},1282.2311585631935,"N/A",5804.9382478583411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127.94416896235077,164054,117000,125810,{"$f":"IF(ISBLANK(G20),\"\",IF(Metric,ROUND(Km2Mi*G20,2),G20))","v":0},{"$f":"IF(Metric,ROUND(M2Ft*H20,0),H20)","v":0},432286]
[9,"Landfills",{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"Regrade\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"Regrade\",'FA Schedule'!K579:K587)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"Cover\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"Cover\",'FA Schedule'!K579:K587)","v":0},{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"GM\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"GM\",'FA Schedule'!K579:K587)","v":0},{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"Reveg\",LandfillQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"Rip\",'FA Schedule'!K579:K587)","v":0},{"$f":"SUMIF('FA Schedule'!EN579:EN587,\"Reveg\",'FA Schedule'!K579:K587)","v":0},null,null,0,{"$f":"IF(OR(D21=\"\",C21=0),\"\",D21/C21)","v":""},"N/A","N/A","","","","","N/A","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISBLANK(G21),\"\",IF(Metric,ROUND(Km2Mi*G21,2),G21))","v":0},0,0]
[10,"Generic Haulage/Backfill",{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"Haul\",HaulQuants)","v":140597},{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"Haul\",'FA Schedule'!K588:K621)+SUMIF('FA Schedule'!EN588:EN621,\"Crush\",'FA Schedule'!K588:K621)+SUMIF('FA Schedule'!EN588:EN621,\"Compact\",'FA Schedule'!K588:K621)","v":372672},null,null,{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"Cover\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"Cover\",'FA Schedule'!K588:K621)","v":0},{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"GM\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"GM\",'FA Schedule'!K588:K621)","v":0},{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"Reveg\",HaulQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"Rip\",'FA Schedule'!K588:K621)","v":0},{"$f":"SUMIF('FA Schedule'!EN588:EN621,\"Reveg\",'FA Schedule'!K588:K621)","v":0},null,null,372672,"N/A","N/A",{"$f":"IF(OR(D22=\"\",C22=0),\"\",D22/C22)","v":2.6506397718301242},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,140597,372672,{"$f":"IF(ISBLANK(G22),\"\",IF(Metric,ROUND(Km2Mi*G22,2),G22))","v":0},0,0]
[11,"Buildings",{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"Haul\",BuildingQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"Haul\",'FA Schedule'!K623:K1023)+SUMIF('FA Schedule'!EN623:EN1023,\"Crush\",'FA Schedule'!K623:K1023)+SUMIF('FA Schedule'!EN623:EN1023,\"Compact\",'FA Schedule'!K623:K1023)","v":0},null,null,{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"Cover\",BuildingQuants)","v":11195},{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"Cover\",'FA Schedule'!K623:K1023)","v":29904},{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"GM\",BuildingQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"GM\",'FA Schedule'!K623:K1023)","v":0},{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"Reveg\",BuildingQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"Rip\",'FA Schedule'!K623:K1023)","v":0},{"$f":"SUMIF('FA Schedule'!EN623:EN1023,\"Reveg\",'FA Schedule'!K623:K1023)","v":0},null,null,{"$f":"IF(D23=\"\",0,D23)+IF(F23=\"\",0,F23)+IF(H23=\"\",0,H23)+IF(J23=\"\",0,J23)+IF(L23=\"\",0,L23)+IF(M23=\"\",0,M23)+IF(O23=\"\",0,O23)","v":29904},{"$f":"IF(OR(D23=\"\",C23=0),\"\",D23/C23)","v":""},"N/A","N/A",2.6711924966502902,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(Metric,ROUND(M2Ft*G23,0),G23)","v":11195},29904,0]
[12,"Diversion Ditches",{"$f":"SUMIF('FA Schedule'!EN1025:EN1485,\"Regrade\",DiversionQuants)","v":339764},{"$f":"SUMIF('FA Schedule'!EN1025:EN1485,\"Regrade\",'FA Schedule'!K1025:K1485)","v":90983},null,null,null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN1025:EN1485,\"Reveg\",DiversionQuants)","v":79.599999999999937},null,{"$f":"SUMIF('FA Schedule'!EN1025:EN1485,\"Reveg\",'FA Schedule'!K1025:K1485)","v":125759.11999999997},{"$f":"SUMIF('FA Schedule'!EN1025:EN1485,\"Liner\",'FA Schedule'!EO1025:EO1485)","v":0},{"$f":"SUMIF('FA Schedule'!EN1025:EN1485,\"Liner\",'FA Schedule'!K1025:K1485)","v":0},{"$f":"IF(D24=\"\",0,D24)+IF(F24=\"\",0,F24)+IF(H24=\"\",0,H24)+IF(J24=\"\",0,J24)+IF(L24=\"\",0,L24)+IF(M24=\"\",0,M24)+IF(O24=\"\",0,O24)","v":216742.11999999997},{"$f":"IF(OR(D24=\"\",C24=0),\"\",D24/C24)","v":0.26778293168199102},null,"N/A","","","",1579.8884422110561,null,2722.8909547738713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.599999999999937,125759.11999999997,339764,90983,{"$f":"IF(ISBLANK(G24),\"\",IF(Metric,ROUND(Km2Mi*G24,2),G24))","v":""},0,0]
[13,"Sediment Ponds",{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"Regrade\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"Regrade\",'FA Schedule'!K1487:K1493)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"GM\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"GM\",'FA Schedule'!K1487:K1493)","v":0},{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"Reveg\",SedPondQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"Rip\",'FA Schedule'!K1487:K1493)","v":0},{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"Reveg\",'FA Schedule'!K1487:K1493)","v":0},{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"Liner\",'FA Schedule'!EO1487:EO1493)","v":0},{"$f":"SUMIF('FA Schedule'!EN1487:EN1493,\"Liner\",'FA Schedule'!K1487:K1493)","v":0},0,{"$f":"IF(OR(D25=\"\",C25=0),\"\",D25/C25)","v":""},{"$f":"IF(OR(H25=\"\",E25=0),\"\",H25/E25)","v":""},"N/A","","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(Metric,ROUND(M2Ft*G25,0),G25)","v":0},0,0]
[14,"Exploration Roads",{"$f":"SUMIF('FA Schedule'!EN1511:EN1516,\"Regrade\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN1511:EN1516,\"Regrade\",'FA Schedule'!K1511:K1516)","v":0},null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN1511:EN1516,\"GM\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN1511:EN1516,\"GM\",'FA Schedule'!K1511:K1516)","v":0},{"$f":"SUMIF('FA Schedule'!EN1511:EN1516,\"Reveg\",ExplRoadQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN1511:EN1516,\"Rip\",'FA Schedule'!K1511:K1516)","v":0},{"$f":"SUMIF('FA Schedule'!EN1511:EN1516,\"Reveg\",'FA Schedule'!K1511:K1516)","v":0},null,null,0,{"$f":"IF(OR(D26=\"\",C26=0),\"\",D26/C26)","v":""},"N/A","N/A","","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(ISBLANK(G26),\"\",IF(Metric,ROUND(Km2Mi*G26,2),G26))","v":""},0,0]
[15,"Exploration Trenches",{"$f":"SUMIF('FA Schedule'!EN1506:EN1509,\"Regrade\",TrenchQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EN1506:EN1509,\"Regrade\",'FA Schedule'!K1506:K1509)","v":0},null,null,null,null,null,null,{"$f":"SUMIF('FA Schedule'!EN1506:EN1509,\"Reveg\",TrenchQuants)","v":0},null,{"$f":"SUMIF('FA Schedule'!EN1506:EN1509,\"Reveg\",'FA Schedule'!K1506:K1509)","v":0},null,null,{"$f":"IF(D27=\"\",0,D27)+IF(F27=\"\",0,F27)+IF(H27=\"\",0,H27)+IF(J27=\"\",0,J27)+IF(L27=\"\",0,L27)+IF(M27=\"\",0,M27)+IF(O27=\"\",0,O27)","v":0},{"$f":"IF(OR(D27=\"\",C27=0),\"\",D27/C27)","v":""},"N/A","N/A","","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(Metric,ROUND(M2Ft*G27,0),G27)","v":0},0,0]
[16,"Adit/Decline Backfilling1",null,null,{"$f":"SUMIF('FA Schedule'!EM343:EM346,\"Backfill\",AditQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM343:EM346,\"Backfill\",'FA Schedule'!K343:K346)","v":0},null,null,null,null,null,null,null,null,null,0,"N/A",{"$f":"IF(OR(F28=\"\",E28=0),\"\",F28/E28)","v":""},"N/A","N/A","N/A","N/A","N/A",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"",0,{"$f":"IF(Metric,ROUND(M2Ft*G28,0),G28)","v":0},0,0]
[17,"Shaft Backfilling",null,null,{"$f":"SUMIF('FA Schedule'!EM347:EM350,\"Backfill\",ShaftQuants)","v":0},{"$f":"SUMIF('FA Schedule'!EM347:EM350,\"Backfill\",'FA Schedule'!K347:K350)","v":0},null,null,null,null,null,null,null,null,null,0,"N/A",{"$f":"IF(OR(F29=\"\",E29=0),\"\",F29/E29)","v":""},"N/A","N/A","N/A","N/A","N/A",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"",0,{"$f":"IF(ISBLANK(G29),\"\",IF(Metric,ROUND(Km2Mi*G29,2),G29))","v":""},0,0]
[null,"TOTALS",{"$f":"SUM(C13:C29)","v":2141025.9333333336},1267696,{"$f":"SUM(E13:E29)","v":355208},{"$f":"SUM(F13:F29)","v":515827},11195,29904,4657863,15780127,{"$f":"ROUND(SUM(K13:K29),2)","v":1035.51},{"$f":"SUM(L13:L29)","v":191472},{"$f":"SUM(M13:M29)","v":1660876.94},{"$f":"SUM(N13:N29)","v":237},{"$f":"SUM(O13:O29)","v":32447},{"$f":"SUM(P13:P29)","v":19478349.940000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M30","v":1660876.94},{"$f":"IF(ISBLANK(C30),\"\",IF(Metric,ROUND(M3_2_CY*C30,0),C30))","v":2141025.9333333336},{"$f":"D30","v":1267696},{"$f":"IF(ISBLANK(G30),\"\",IF(Metric,ROUND(Km2Mi*G30,2),G30))","v":11195},{"$f":"IF(Metric,ROUND(M2Ft*H30,0),H30)","v":29904},{"$f":"IF(Metric,ROUND(M2Ft*J30,0),J30)","v":15780127}]
[null,"Average Costs",{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(C30=0,\"\",ROUND(D30/C30,2))","v":0.59},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(E30=0,\"\",ROUND(F30/E30,2))","v":1.45},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(G30=0,\"\",ROUND(H30/G30,2))","v":2.67},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(I30=0,\"\",ROUND(J30/I30,2))","v":3.39},{"$f":"IF(Metric,\"per Ha\",\"per acre\")","v":"per acre"},{"$f":"IF(K30=0,\"\",ROUND(L30/K30,2))","v":184.91},{"$f":"IF(L30=0,\"\",ROUND(M30/L30,2))","v":8.67},{"$f":"IF(Metric,\"per m3\",\"per CY\")","v":"per CY"},{"$f":"IF(N30=0,\"\",ROUND(O30/N30,2))","v":136.91},{"$f":"IF(K30=0,\"\",ROUND(P30/K30,2))","v":18810.39},{"$f":"IF(Metric,\"per Ha\",\"per acre\")","v":"per acre"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,4,0,3281,1640]
[]
[]
[null,"Note:","You must enter closure dates in the Schedule for this sheet to calculate properly"]

{"sheet":"Labor Rates","index":38,"n_rows":210,"n_cols":87,"rows_kept":210,"cut":false,"hidden":false,"merged":[[154,1,154,5],[155,1,155,5],[156,1,156,5],[181,1,181,5],[179,1,179,5],[180,1,180,5],[195,1,195,2],[192,1,192,2],[193,1,193,2],[194,1,194,2],[211,83,211,84],[211,85,211,86],[211,71,211,72],[211,73,211,74],[211,75,211,76],[211,77,211,78],[210,83,210,84],[210,85,210,86],[210,81,210,82],[210,75,210,76],[210,77,210,78],[210,79,210,80],[211,79,211,80],[211,81,211,82],[211,65,211,66],[211,67,211,68],[211,69,211,70],[210,73,210,74],[210,69,210,70],[210,71,210,72],[210,65,210,66],[210,67,210,68],[210,57,210,58],[210,59,210,60],[210,61,210,62],[210,63,210,64],[209,71,209,72],[209,73,209,74],[211,57,211,58],[211,59,211,60],[211,61,211,62],[211,63,211,64],[208,81,208,82],[208,83,208,84],[208,85,208,86],[209,57,209,58],[209,59,209,60],[209,61,209,62],[209,63,209,64],[209,65,209,66],[209,67,209,68],[209,69,209,70],[209,75,209,76],[209,77,209,78],[209,79,209,80],[209,81,209,82],[209,83,209,84],[209,85,209,86],[208,77,208,78],[208,79,208,80],[208,57,208,58],[208,59,208,60],[208,61,208,62],[208,63,208,64],[208,65,208,66],[208,67,208,68],[208,69,208,70],[208,71,208,72],[208,73,208,74],[208,75,208,76],[196,81,196,82],[196,83,196,84],[196,85,196,86],[197,57,197,58],[197,59,197,60],[197,61,197,62],[197,63,197,64],[197,65,197,66],[197,67,197,68],[197,69,197,70],[197,83,197,84],[197,85,197,86],[197,71,197,72],[197,73,197,74],[197,75,197,76],[197,77,197,78],[197,79,197,80],[197,81,197,82],[196,77,196,78],[196,79,196,80],[196,57,196,58],[196,59,196,60],[196,61,196,62],[196,63,196,64],[196,65,196,66],[196,67,196,68],[196,69,196,70],[196,71,196,72],[196,73,196,74],[196,75,196,76],[172,81,172,82],[172,83,172,84],[172,69,172,70],[172,71,172,72],[172,73,172,74],[172,75,172,76],[172,85,172,86],[195,57,195,58],[195,59,195,60],[195,61,195,62],[195,63,195,64],[195,65,195,66],[195,67,195,68],[195,69,195,70],[195,83,195,84],[195,85,195,86],[195,71,195,72],[195,73,195,74],[195,75,195,76],[195,77,195,78],[195,79,195,80],[195,81,195,82],[172,77,172,78],[172,79,172,80],[172,57,172,58],[172,59,172,60],[172,61,172,62],[172,63,172,64],[172,65,172,66],[172,67,172,68],[170,81,170,82],[170,83,170,84],[170,85,170,86],[171,57,171,58],[171,59,171,60],[171,61,171,62],[171,63,171,64],[171,65,171,66],[171,67,171,68],[171,69,171,70],[171,83,171,84],[171,85,171,86],[171,71,171,72],[171,73,171,74],[171,75,171,76],[171,77,171,78],[171,79,171,80],[171,81,171,82],[170,77,170,78],[170,79,170,80],[170,57,170,58],[170,59,170,60],[170,61,170,62],[170,63,170,64],[170,65,170,66],[170,67,170,68],[170,69,170,70],[170,71,170,72],[170,73,170,74],[170,75,170,76],[149,65,149,66],[149,67,149,68],[149,69,149,70],[149,83,149,84],[149,57,149,58],[149,59,149,60],[149,61,149,62],[149,63,149,64],[149,85,149,86],[149,71,149,72],[149,73,149,74],[149,75,149,76],[149,77,149,78],[149,79,149,80],[149,81,149,82],[144,1,144,5],[119,1,119,5],[120,1,120,5],[143,1,143,5],[115,57,115,58],[148,81,148,82],[148,83,148,84],[113,85,113,86],[113,61,113,62],[113,63,113,64],[113,65,113,66],[113,79,113,80],[113,81,113,82],[113,67,113,68],[113,69,113,70],[148,69,148,70],[148,71,148,72],[148,73,148,74],[148,85,148,86],[113,77,113,78],[113,73,113,74],[113,83,113,84],[148,79,148,80],[148,75,148,76],[16,83,16,84],[16,85,16,86],[16,69,16,70],[148,57,148,58],[148,59,148,60],[113,59,113,60],[16,71,16,72],[16,73,16,74],[16,75,16,76],[148,61,148,62],[148,63,148,64],[148,65,148,66],[16,67,16,68],[113,71,113,72],[113,75,113,76],[148,77,148,78],[148,67,148,68],[16,56,17,56],[16,57,16,58],[16,59,16,60],[16,61,16,62],[16,63,16,64],[16,65,16,66],[16,77,16,78],[16,79,16,80],[16,81,16,82]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27, 'Property Information'!C27)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11, 'Property Information'!C11)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Classification Zones for Selected Project Region"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BE5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BE5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"none"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BE5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BE5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,"Truck Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BI5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BI5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"none"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BI5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BI5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},null,"Laborer Zone 1",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BM5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BM5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"none"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BM5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(BM5,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 2",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(BE6,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH(BE6,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},"",null,"Truck Zone 2","","",null,"Laborer Zone 2","",""]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 3","","",null,"Truck Zone 3","","",null,"Laborer Zone 3","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 4","","",null,"Truck Zone 4","","",null,"Laborer Zone 4","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 5","","",null,"Truck Zone 5","","",null,"Laborer Zone 5","",""]
["Color Code Key",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 6","","",null,"Truck Zone 6","","",null,"Laborer Zone 6","",""]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 7","","",null,"Truck Zone 7","","",null,"Laborer Zone 7","",""]
["User Input - Pull Down List",null,"Pull Down Selection"]
["Program Constant (can override)",null,"Alternate Input"]
["Program Calculated Value",null,"Locked Cell - Formula or Reference"]
[]
["ZONE ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOURLY LABOR RATE TABLE"]
["Cost Basis/Project Region",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Select Region\",ProjectRegion)","v":"Copper Flat FA"},{"$f":"IF(OR(ISBLANK(B17),B17=\"Select Region\"),\"\",RegionDescription)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE (1) OR JOB DESCRIPTION","Region 1",null,"Region 2",null,"Region 3",null,"Region 4",null,"Region 5",null,"Region 6",null,"Region 7",null,"Region 8",null,"Region 9",null,"Region 10",null,"Region 11",null,"Region 12",null,"Region 13",null,"Region 14",null,"Region 15"]
["Power Equipment Operators","none",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(EquipmentZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(EquipmentZone,EquipmentZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(EquipmentZone,EquipmentZoneRateTable,2,FALSE))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BF17,RegionNames,2,FALSE)),\"\",VLOOKUP(BF17,RegionNames,2,FALSE))","v":"Copper Flat FA"},null,{"$f":"IF(ISBLANK(VLOOKUP(BH17,RegionNames,2,FALSE)),\"\",VLOOKUP(BH17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BJ17,RegionNames,2,FALSE)),\"\",VLOOKUP(BJ17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BL17,RegionNames,2,FALSE)),\"\",VLOOKUP(BL17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BN17,RegionNames,2,FALSE)),\"\",VLOOKUP(BN17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BP17,RegionNames,2,FALSE)),\"\",VLOOKUP(BP17,RegionNames,2,FALSE))","v":"Copper Flat internal"},null,{"$f":"IF(ISBLANK(VLOOKUP(BR17,RegionNames,2,FALSE)),\"\",VLOOKUP(BR17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BT17,RegionNames,2,FALSE)),\"\",VLOOKUP(BT17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BV17,RegionNames,2,FALSE)),\"\",VLOOKUP(BV17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BX17,RegionNames,2,FALSE)),\"\",VLOOKUP(BX17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BZ17,RegionNames,2,FALSE)),\"\",VLOOKUP(BZ17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CB17,RegionNames,2,FALSE)),\"\",VLOOKUP(CB17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CD17,RegionNames,2,FALSE)),\"\",VLOOKUP(CD17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CF17,RegionNames,2,FALSE)),\"\",VLOOKUP(CF17,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CH17,RegionNames,2,FALSE)),\"\",VLOOKUP(CH17,RegionNames,2,FALSE))","v":"NNV Imperial"}]
["Truck Drivers","none",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(TruckDriverZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(TruckDriverZone,TruckZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(TruckDriverZone,TruckZoneRateTable,2,FALSE))))","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"   <<<<<<<\",\"\")","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Select Zone for Each Labor Classification\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT OPERATORS - Labor Groups and Base Pay Rate ($/hr) (2)"]
["Laborers","none",{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"Select Region and Zone\"),\"\",IF(LaborerZone=\"\",\"Select Zone\",IF(ISNA(VLOOKUP(LaborerZone,LaborerZoneRateTable,2,FALSE)),\"Invalid Zone\",VLOOKUP(LaborerZone,LaborerZoneRateTable,2,FALSE))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":"Bulldozers"}]
["INDIRECT COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":"D6T"},null,21.14,"Assume same as motor grader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 8",48.69]
["Unemployment (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A22,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A22,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":1.84E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",null,21.14,"Assume same as motor grader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 8",48.69]
["Retirement/SS/Medicare (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A23,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A23,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":7.6499999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",null,21.14,"Assume same as motor grader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 8",48.69]
["Workman's Compensation (%)",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(A24,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A24,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0.13300000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",null,21.14,"Assume same as motor grader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 8",48.69]
["Other Indirects                                                                          "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",null,21.14,"Assume same as motor grader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 8",48.69]
[{"$f":"IF(ISBLANK(BE204),\"\",BE204)","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BE204),ISBLANK(INDEX(AllLaborRates,MATCH(A26,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A26,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",null,21.14,"Assume same as motor grader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 8",48.69]
[{"$f":"IF(ISBLANK(BE205),\"\",BE205)","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BE205),ISBLANK(INDEX(AllLaborRates,MATCH(A27,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A27,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",null,21.14,"Assume same as motor grader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 8",48.69]
[{"$f":"IF(ISBLANK(BE206),\"\",BE206)","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(BE206),ISBLANK(INDEX(AllLaborRates,MATCH(A28,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(A28,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
["Total Other Indirects",{"$f":"SUM(B26:B28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",null,null,null,null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",null,null,null,null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["HOURLY LABOR RATE TABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",null,null,null,null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["EQUIPMENT TYPE (1) OR JOB DESCRIPTION","Labor\nGroup","Base Rate ","Zone\nAdjustment","Hourly\nWage","Fringe","Retirement/\nMedicare","Unemployment\nInsurance","Workman's\nCompensation","Other Indirect Costs","Additional User Markups \nto Base Rate†",null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A47","v":"854K"},null,null,null,null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
[null,null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},"$/hr","$/hr","$/hr","$/hr","$/hr","$/hr","$/hr","$/hr","%",{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
["Equipment Operators (2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",null,21.14,"From SRCE User 7",null,null,null,null,null,null,null,null,42.6,"Grader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10A",49.55]
["Bulldozers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",null,21.14,"From SRCE User 7",null,null,null,null,null,null,null,null,42.6,"Grader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10A",49.55]
["D6T",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A36,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":21.14},{"$f":"IF(OR(C36=\"\",C36=0,NOT(ISNUMBER(C36))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C36=\"\",\"\",SUM(C36:D36))","v":21.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C36=\"\",\"\",E36*IF(FICA=\"\",0,FICA))","v":1.61721},{"$f":"IF(C36=\"\",\"\",E36*IF(Unemployment=\"\",0,Unemployment))","v":0.38897599999999999},{"$f":"IF(C36=\"\",\"\",E36*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.81162},{"$f":"IF(C36=\"\",\"\",E36*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E36=\"\",0,L36*E36)","v":0},{"$f":"IF(C36=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E36:K36)+M36,2)))","v":25.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",null,21.14,"From SRCE User 7",null,null,null,null,null,null,null,null,42.6,"Grader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10A",49.55]
["D6R w/ Winch","",21.14,0,{"$f":"IF(C37=\"\",\"\",SUM(C37:D37))","v":21.14},"",{"$f":"IF(C37=\"\",\"\",E37*IF(FICA=\"\",0,FICA))","v":1.61721},{"$f":"IF(C37=\"\",\"\",E37*IF(Unemployment=\"\",0,Unemployment))","v":0.38897599999999999},{"$f":"IF(C37=\"\",\"\",E37*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.81162},{"$f":"IF(C37=\"\",\"\",E37*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E37=\"\",0,L37*E37)","v":0},25.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",null,21.14,"From SRCE User 7",null,null,null,null,null,null,null,null,42.6,"Grader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["D7E","",21.14,0,21.14,"",1.61721,0.38897599999999999,2.81162,0,null,null,0,25.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
["D8T","",21.14,0,21.14,"",1.61721,0.38897599999999999,2.81162,0,null,null,0,25.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["D9T","",21.14,0,21.14,"",1.61721,0.38897599999999999,2.81162,0,null,null,0,25.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["D10T2","",21.14,0,21.14,"",1.61721,0.38897599999999999,2.81162,0,null,null,0,25.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["D11T","",21.14,0,21.14,"",1.61721,0.38897599999999999,2.81162,0,null,null,0,25.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["Wheeled Dozers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["824K","","",{"$f":"IF(OR(C44=\"\",C44=0,NOT(ISNUMBER(C44))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C44=\"\",\"\",SUM(C44:D44))","v":""},"",{"$f":"IF(C44=\"\",\"\",E44*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C44=\"\",\"\",E44*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C44=\"\",\"\",E44*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C44=\"\",\"\",E44*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E44=\"\",0,L44*E44)","v":0},{"$f":"IF(C44=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E44:K44)+M44,2)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["834K","","",{"$f":"IF(OR(C45=\"\",C45=0,NOT(ISNUMBER(C45))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C45=\"\",\"\",SUM(C45:D45))","v":""},"",{"$f":"IF(C45=\"\",\"\",E45*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C45=\"\",\"\",E45*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C45=\"\",\"\",E45*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C45=\"\",\"\",E45*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E45=\"\",0,L45*E45)","v":0},{"$f":"IF(C45=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E45:K45)+M45,2)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["844K","","",{"$f":"IF(OR(C46=\"\",C46=0,NOT(ISNUMBER(C46))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C46=\"\",\"\",SUM(C46:D46))","v":""},"",{"$f":"IF(C46=\"\",\"\",E46*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C46=\"\",\"\",E46*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C46=\"\",\"\",E46*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C46=\"\",\"\",E46*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E46=\"\",0,L46*E46)","v":0},{"$f":"IF(C46=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E46:K46)+M46,2)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
["854K","","",{"$f":"IF(OR(C47=\"\",C47=0,NOT(ISNUMBER(C47))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C47=\"\",\"\",SUM(C47:D47))","v":""},"",{"$f":"IF(C47=\"\",\"\",E47*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C47=\"\",\"\",E47*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C47=\"\",\"\",E47*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C47=\"\",\"\",E47*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E47=\"\",0,L47*E47)","v":0},{"$f":"IF(C47=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E47:K47)+M47,2)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A62","v":"631K"},null,14.03,"From SRCE User 7",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10",49.36]
["Motor Graders"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A63","v":"637K"},null,14.03,"From SRCE User 7",null,null,null,null,null,null,null,null,42.77,"Dozer operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["12M2",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A49,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":21.14},{"$f":"IF(OR(C49=\"\",C49=0,NOT(ISNUMBER(C49))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C49=\"\",\"\",SUM(C49:D49))","v":21.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C49=\"\",\"\",E49*IF(FICA=\"\",0,FICA))","v":1.61721},{"$f":"IF(C49=\"\",\"\",E49*IF(Unemployment=\"\",0,Unemployment))","v":0.38897599999999999},{"$f":"IF(C49=\"\",\"\",E49*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.81162},{"$f":"IF(C49=\"\",\"\",E49*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E49=\"\",0,L49*E49)","v":0},{"$f":"IF(C49=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E49:K49)+M49,2)))","v":25.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
["14M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A50,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":21.14},{"$f":"IF(OR(C50=\"\",C50=0,NOT(ISNUMBER(C50))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C50=\"\",\"\",SUM(C50:D50))","v":21.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C50=\"\",\"\",E50*IF(FICA=\"\",0,FICA))","v":1.61721},{"$f":"IF(C50=\"\",\"\",E50*IF(Unemployment=\"\",0,Unemployment))","v":0.38897599999999999},{"$f":"IF(C50=\"\",\"\",E50*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.81162},{"$f":"IF(C50=\"\",\"\",E50*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E50=\"\",0,L50*E50)","v":0},{"$f":"IF(C50=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E50:K50)+M50,2)))","v":25.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10",49.36]
["16M3",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A51,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":21.14},{"$f":"IF(OR(C51=\"\",C51=0,NOT(ISNUMBER(C51))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C51=\"\",\"\",SUM(C51:D51))","v":21.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C51=\"\",\"\",E51*IF(FICA=\"\",0,FICA))","v":1.61721},{"$f":"IF(C51=\"\",\"\",E51*IF(Unemployment=\"\",0,Unemployment))","v":0.38897599999999999},{"$f":"IF(C51=\"\",\"\",E51*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.81162},{"$f":"IF(C51=\"\",\"\",E51*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E51=\"\",0,L51*E51)","v":0},{"$f":"IF(C51=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E51:K51)+M51,2)))","v":25.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10",49.36]
["24M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A52,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":21.14},{"$f":"IF(OR(C52=\"\",C52=0,NOT(ISNUMBER(C52))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C52=\"\",\"\",SUM(C52:D52))","v":21.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C52=\"\",\"\",E52*IF(FICA=\"\",0,FICA))","v":1.61721},{"$f":"IF(C52=\"\",\"\",E52*IF(Unemployment=\"\",0,Unemployment))","v":0.38897599999999999},{"$f":"IF(C52=\"\",\"\",E52*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.81162},{"$f":"IF(C52=\"\",\"\",E52*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E52=\"\",0,L52*E52)","v":0},{"$f":"IF(C52=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E52:K52)+M52,2)))","v":25.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10",49.36]
["Track Excavators"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["312F",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A54,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":27.12},{"$f":"IF(OR(C54=\"\",C54=0,NOT(ISNUMBER(C54))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C54=\"\",\"\",SUM(C54:D54))","v":27.12},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C54=\"\",\"\",E54*IF(FICA=\"\",0,FICA))","v":2.0746799999999999},{"$f":"IF(C54=\"\",\"\",E54*IF(Unemployment=\"\",0,Unemployment))","v":0.49900800000000001},{"$f":"IF(C54=\"\",\"\",E54*IF(WorkmansComp=\"\",0,WorkmansComp))","v":3.6069600000000004},{"$f":"IF(C54=\"\",\"\",E54*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E54=\"\",0,L54*E54)","v":0},{"$f":"IF(C54=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E54:K54)+M54,2)))","v":33.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["320F","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["325F","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["330F","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["349F","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11A",51.43]
["374F","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11A",51.43]
["390F","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",null,27.12,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11A",51.43]
["Scrapers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
["631K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A62,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":14.03},{"$f":"IF(OR(C62=\"\",C62=0,NOT(ISNUMBER(C62))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C62=\"\",\"\",SUM(C62:D62))","v":14.03},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C62=\"\",\"\",E62*IF(FICA=\"\",0,FICA))","v":1.0732949999999999},{"$f":"IF(C62=\"\",\"\",E62*IF(Unemployment=\"\",0,Unemployment))","v":0.25815199999999999},{"$f":"IF(C62=\"\",\"\",E62*IF(WorkmansComp=\"\",0,WorkmansComp))","v":1.86599},{"$f":"IF(C62=\"\",\"\",E62*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E62=\"\",0,L62*E62)","v":0},{"$f":"IF(C62=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E62:K62)+M62,2)))","v":17.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",null,null,null,null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["637K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A63,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":14.03},{"$f":"IF(OR(C63=\"\",C63=0,NOT(ISNUMBER(C63))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C63=\"\",\"\",SUM(C63:D63))","v":14.03},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C63=\"\",\"\",E63*IF(FICA=\"\",0,FICA))","v":1.0732949999999999},{"$f":"IF(C63=\"\",\"\",E63*IF(Unemployment=\"\",0,Unemployment))","v":0.25815199999999999},{"$f":"IF(C63=\"\",\"\",E63*IF(WorkmansComp=\"\",0,WorkmansComp))","v":1.86599},{"$f":"IF(C63=\"\",\"\",E63*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E63=\"\",0,L63*E63)","v":0},{"$f":"IF(C63=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E63:K63)+M63,2)))","v":17.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",null,null,null,null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["Wheeled Loaders"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",null,null,null,null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["926M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A65,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":27.12},{"$f":"IF(OR(C65=\"\",C65=0,NOT(ISNUMBER(C65))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C65=\"\",\"\",SUM(C65:D65))","v":27.12},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C65=\"\",\"\",E65*IF(FICA=\"\",0,FICA))","v":2.0746799999999999},{"$f":"IF(C65=\"\",\"\",E65*IF(Unemployment=\"\",0,Unemployment))","v":0.49900800000000001},{"$f":"IF(C65=\"\",\"\",E65*IF(WorkmansComp=\"\",0,WorkmansComp))","v":3.6069600000000004},{"$f":"IF(C65=\"\",\"\",E65*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E65=\"\",0,L65*E65)","v":0},{"$f":"IF(C65=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E65:K65)+M65,2)))","v":33.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",null,null,null,null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["930M","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",null,null,null,null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["950M","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",null,null,null,null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["966M","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A83","v":"Hydraulic Hammers"}]
["972M","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)"]
["980M","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)"]
["988K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A71,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A71,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)"]
["990K","",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A72,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A72,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":27.12},0,{"$f":"IF(C72=\"\",\"\",SUM(C72:D72))","v":27.12},"",{"$f":"IF(C72=\"\",\"\",E72*IF(FICA=\"\",0,FICA))","v":2.0746799999999999},{"$f":"IF(C72=\"\",\"\",E72*IF(Unemployment=\"\",0,Unemployment))","v":0.49900800000000001},{"$f":"IF(C72=\"\",\"\",E72*IF(WorkmansComp=\"\",0,WorkmansComp))","v":3.6069600000000004},{"$f":"IF(C72=\"\",\"\",E72*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E72=\"\",0,L72*E72)","v":0},33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
["992K","",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A73,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A73,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":27.12},0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)"]
["994K","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)"]
["L2350","",27.12,0,{"$f":"IF(C75=\"\",\"\",SUM(C75:D75))","v":27.12},"",{"$f":"IF(C75=\"\",\"\",E75*IF(FICA=\"\",0,FICA))","v":2.0746799999999999},{"$f":"IF(C75=\"\",\"\",E75*IF(Unemployment=\"\",0,Unemployment))","v":0.49900800000000001},{"$f":"IF(C75=\"\",\"\",E75*IF(WorkmansComp=\"\",0,WorkmansComp))","v":3.6069600000000004},{"$f":"IF(C75=\"\",\"\",E75*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E75=\"\",0,L75*E75)","v":0},33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)"]
["Shovels/Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
["PC2000","",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A77,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A77,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(OR(C77=\"\",C77=0,NOT(ISNUMBER(C77))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":""},{"$f":"IF(C77=\"\",\"\",SUM(C77:D77))","v":""},"",{"$f":"IF(C77=\"\",\"\",E77*IF(FICA=\"\",0,FICA))","v":""},{"$f":"IF(C77=\"\",\"\",E77*IF(Unemployment=\"\",0,Unemployment))","v":""},{"$f":"IF(C77=\"\",\"\",E77*IF(WorkmansComp=\"\",0,WorkmansComp))","v":""},{"$f":"IF(C77=\"\",\"\",E77*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":""},null,null,{"$f":"IF(E77=\"\",0,L77*E77)","v":0},{"$f":"IF(C77=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E77:K77)+M77,2)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)"]
["PC3000","","","","","","","","","",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)"]
["PC4000","","","","","","","","","",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)"]
["PC5500","","","","","","","","","",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["PC8000","","","","","","","","","",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",null,14.03,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10A",49.55]
["EX2500","","","","","","","","","",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",null,14.03,"From SRCE User 7",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10A",49.55]
["Hydraulic Hammers"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",null,14.03,"Assume same as backhoe operators",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 6",47.85]
["H120Es (fits 325)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",null,14.03,"Assume same as backhoe operators",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 6",47.85]
["H160Es (fits 349)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP54B",null,14.03,"Assume same as backhoe operators",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 6",47.85]
["H180Es (fits 374/390)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",null,14.03,"Assume same as backhoe operators",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 6",47.85]
["Demolition Shears"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A102","v":"Light Truck - 1.5 Ton"},null,0,"none - for supervisors only",null,null,null,null,null,null,null,null,0,"none - for supervisors only"]
["S3050 (fits 320/325/330)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",null,0,"none - for supervisors only",null,null,null,null,null,null,null,null,0,"none - for supervisors only"]
["S3070 (fits 330/349)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",null,null,null,null,null,null,null,null,null,null,null,39.86,"assume same as trucks"]
["S3090 (fits 374/390)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools","Group 3",14.03,"Assume same as backhoe operators",null,null,null,null,null,null,null,null,39.86,"assume same as trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 3",46.64]
["Demolition Grapples"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",null,27.12,"\"WELDERS - Receive rate prescribed for craft performing\noperation to which welding is incidental.\" Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,44.79,"OCE User 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 9",49.01]
["G315B (fits 320/325)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",null,14.03,"Assume same as backhoe operators",null,null,null,null,null,null,null,null,41.64,"OCE User 7 driller",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10",49.36]
["G320B (fits 325/330)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",null,14.03,"Assume same as backhoe operators",null,null,null,null,null,null,null,null,41.64,"OCE User 7 driller",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10",49.36]
["G330 (fits 349/374)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump"]
["Other Equipment"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",null,14.03,"Assume same as backhoe operators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 6",47.85]
["420F2",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A96,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A96,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A96,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A96,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":14.03},{"$f":"IF(OR(C96=\"\",C96=0,NOT(ISNUMBER(C96))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",EquipmentZone=\"\"),\"Select Zone\",EquipmentZoneRate))","v":0},{"$f":"IF(C96=\"\",\"\",SUM(C96:D96))","v":14.03},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Equip Op Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C96=\"\",\"\",E96*IF(FICA=\"\",0,FICA))","v":1.0732949999999999},{"$f":"IF(C96=\"\",\"\",E96*IF(Unemployment=\"\",0,Unemployment))","v":0.25815199999999999},{"$f":"IF(C96=\"\",\"\",E96*IF(WorkmansComp=\"\",0,WorkmansComp))","v":1.86599},{"$f":"IF(C96=\"\",\"\",E96*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E96=\"\",0,L96*E96)","v":0},{"$f":"IF(C96=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E96:K96)+M96,2)))","v":17.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW"]
["430F2","",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,{"$f":"IF(C97=\"\",\"\",E97*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,17.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)"]
["CS54B","",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,{"$f":"IF(C98=\"\",\"\",E98*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,17.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"4.5\",\"5\")&\" Ton Crane\"","v":"5 Ton Crane"},null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 10A",49.55]
["CS64B","",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,{"$f":"IF(C99=\"\",\"\",E99*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,17.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"18\",\"20\")&\" Ton Crane\"","v":"20 Ton Crane"},null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["CP54B","",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,{"$f":"IF(C100=\"\",\"\",E100*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,17.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"45\",\"50\")&\" Ton Crane\"","v":"50 Ton Crane"},null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 11",49.79]
["CP68B","",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,{"$f":"IF(C101=\"\",\"\",E101*TotalOtherIndirectLabor)","v":0},null,null,0,17.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,\"110\",\"120\")&\" Ton Crane\"","v":"120 Ton Crane"},null,27.12,"Assume same as wheeled loader operators",null,null,null,null,null,null,null,null,41.64,"Loader operator rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["Light Truck - 1.5 Ton","",0,"",{"$f":"IF(C102=\"\",\"\",SUM(C102:D102))","v":0},"",0,0,0,0,null,null,0,{"$f":"IF(C102=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E102:K102)+M102,2)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
["Supervisor's Truck","",0,"",0,"",0,0,0,0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equip Op Fringe Benefits ($/hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Flatbed Truck","","","","","","","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (3)"]
["Air Compressor + tools","Group 3",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,0,null,null,{"$f":"IF(E105=\"\",0,L105*E105)","v":0},17.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 1","none",0,null,null,null,null,null,null,null,null,"none",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< 50 miles",0]
["Welding Equipment","",27.12,0,27.12,"",2.0746799999999999,0.49900800000000001,3.6069600000000004,0,null,null,0,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 to 150 miles",2]
["Heavy Duty Drill Rig","",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,0,null,null,0,17.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"151 to 300 miles",3]
["Pump (plugging) Drill Rig","",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,0,null,null,0,17.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 300 miles",4]
["Concrete Pump","","","","","","","","","",null,null,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 5"]
["Gas Engine Vibrator","",14.03,0,14.03,"",1.0732949999999999,0.25815199999999999,1.86599,0,null,null,0,{"$f":"IF(C110=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E110:K110)+M110,2)))","v":17.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 6"]
["Generator 5KW","","","","","","","","","",null,null,{"$f":"IF(E111=\"\",0,L111*E111)","v":0},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Zone 7"]
["HDEP Welder (pipe or liner)","","","","","","","","","",null,null,0,""]
[{"$f":"IF(Metric,\"4.5\",\"5\")&\" Ton Crane\"","v":"5 Ton Crane"},"",27.12,0,{"$f":"IF(C113=\"\",\"\",SUM(C113:D113))","v":27.12},"",2.0746799999999999,0.49900800000000001,3.6069600000000004,{"$f":"IF(C113=\"\",\"\",E113*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C113=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E113:K113)+M113,2)))","v":33.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[{"$f":"IF(Metric,\"18\",\"20\")&\" Ton Crane\"","v":"20 Ton Crane"},"",27.12,0,{"$f":"IF(C114=\"\",\"\",SUM(C114:D114))","v":27.12},"",2.0746799999999999,0.49900800000000001,3.6069600000000004,{"$f":"IF(C114=\"\",\"\",E114*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C114=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E114:K114)+M114,2)))","v":33.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Equipment Type: ","Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent",null,"Catepillar model or equivalent"]
[{"$f":"IF(Metric,\"45\",\"50\")&\" Ton Crane\"","v":"50 Ton Crane"},"",27.12,0,{"$f":"IF(C115=\"\",\"\",SUM(C115:D115))","v":27.12},"",2.0746799999999999,0.49900800000000001,3.6069600000000004,{"$f":"IF(C115=\"\",\"\",E115*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C115=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E115:K115)+M115,2)))","v":33.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Equipment Operator Source: "]
[{"$f":"IF(Metric,\"110\",\"120\")&\" Ton Crane\"","v":"120 Ton Crane"},"",27.12,0,{"$f":"IF(C116=\"\",\"\",SUM(C116:D116))","v":27.12},"",2.0746799999999999,0.49900800000000001,3.6069600000000004,{"$f":"IF(C116=\"\",\"\",E116*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,0,{"$f":"IF(C116=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E116:K116)+M116,2)))","v":33.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Zone Basis: "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRUCK DRIVERS - Labor Groups and Base Pay Rate ($/hr) (4)"]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A123","v":"725C2"},null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 25 yds < 60 yds",31.5]
["(1) Equipment Type: ","Catepillar model or equivalent, LeTourneau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 25 yds < 60 yds",31.5]
["(2) Equipment Operator Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A120,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A120,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 25 yds < 60 yds",31.5]
["(3) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A121,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A121,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 25 yds < 60 yds",31.5]
["Truck Drivers (4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 25 yds < 60 yds",31.5]
["725C2",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A123,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A123,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A123,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A123,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":18.97},{"$f":"IF(OR(C123=\"\",C123=0,NOT(ISNUMBER(C123))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",TruckDriverZone=\"\"),\"Select Zone\",TruckZoneRate))","v":0},{"$f":"IF(C123=\"\",\"\",SUM(C123:D123))","v":18.97},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},{"$f":"IF(C123=\"\",\"\",E123*IF(FICA=\"\",0,FICA))","v":1.4512049999999999},{"$f":"IF(C123=\"\",\"\",E123*IF(Unemployment=\"\",0,Unemployment))","v":0.34904799999999997},{"$f":"IF(C123=\"\",\"\",E123*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.5230100000000002},{"$f":"IF(C123=\"\",\"\",E123*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E123=\"\",0,L123*E123)","v":0},{"$f":"IF(C123=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E123:K123)+M123,2)))","v":23.29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 60 yds < 75 yds",31.5]
["730C2","",18.97,0,{"$f":"IF(C124=\"\",\"\",SUM(C124:D124))","v":18.97},"",{"$f":"IF(C124=\"\",\"\",E124*IF(FICA=\"\",0,FICA))","v":1.4512049999999999},{"$f":"IF(C124=\"\",\"\",E124*IF(Unemployment=\"\",0,Unemployment))","v":0.34904799999999997},{"$f":"IF(C124=\"\",\"\",E124*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.5230100000000002},{"$f":"IF(C124=\"\",\"\",E124*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E124=\"\",0,L124*E124)","v":0},23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 60 yds < 75 yds",31.5]
["735C","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 60 yds < 75 yds",31.81]
["740C","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 60 yds < 75 yds",31.81]
["770G","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A132","v":"793F"},null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 60 yds < 75 yds",31.81]
["773G","",18.97,0,{"$f":"IF(C128=\"\",\"\",SUM(C128:D128))","v":18.97},"",{"$f":"IF(C128=\"\",\"\",E128*IF(FICA=\"\",0,FICA))","v":1.4512049999999999},{"$f":"IF(C128=\"\",\"\",E128*IF(Unemployment=\"\",0,Unemployment))","v":0.34904799999999997},{"$f":"IF(C128=\"\",\"\",E128*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.5230100000000002},{"$f":"IF(C128=\"\",\"\",E128*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E128=\"\",0,L128*E128)","v":0},23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 60 yds < 75 yds",31.81]
["777G","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Truck > 2,500 gallons",31.5]
["785D","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",null,18.97,"Assume same as water truck operator",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Truck > 2,500 gallons",31.5]
["789D","",18.97,{"$f":"IF(OR(C131=\"\",C131=0,NOT(ISNUMBER(C131))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",TruckDriverZone=\"\"),\"Select Zone\",TruckZoneRate))","v":0},{"$f":"IF(C131=\"\",\"\",SUM(C131:D131))","v":18.97},"",{"$f":"IF(C131=\"\",\"\",E131*IF(FICA=\"\",0,FICA))","v":1.4512049999999999},{"$f":"IF(C131=\"\",\"\",E131*IF(Unemployment=\"\",0,Unemployment))","v":0.34904799999999997},{"$f":"IF(C131=\"\",\"\",E131*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.5230100000000002},{"$f":"IF(C131=\"\",\"\",E131*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E131=\"\",0,L131*E131)","v":0},23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",null,18.97,"From SRCE User 7",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["793F","",18.97,0,{"$f":"IF(C132=\"\",\"\",SUM(C132:D132))","v":18.97},"",{"$f":"IF(C132=\"\",\"\",E132*IF(FICA=\"\",0,FICA))","v":1.4512049999999999},{"$f":"IF(C132=\"\",\"\",E132*IF(Unemployment=\"\",0,Unemployment))","v":0.34904799999999997},{"$f":"IF(C132=\"\",\"\",E132*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.5230100000000002},{"$f":"IF(C132=\"\",\"\",E132*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E132=\"\",0,L132*E132)","v":0},23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D H2O Truck",null,18.97,"From SRCE User 7",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07"]
["797F","",18.97,0,{"$f":"IF(C133=\"\",\"\",SUM(C133:D133))","v":18.97},"",{"$f":"IF(C133=\"\",\"\",E133*IF(FICA=\"\",0,FICA))","v":1.4512049999999999},{"$f":"IF(C133=\"\",\"\",E133*IF(Unemployment=\"\",0,Unemployment))","v":0.34904799999999997},{"$f":"IF(C133=\"\",\"\",E133*IF(WorkmansComp=\"\",0,WorkmansComp))","v":2.5230100000000002},{"$f":"IF(C133=\"\",\"\",E133*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E133=\"\",0,L133*E133)","v":0},23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",null,11.9,"From SRCE User 7",null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 8 yds < 18 yds",31.5]
["613E (5,000 gal)","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)",null,null,null,null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 8 yds < 18 yds",31.5]
["621E (8,000 gal)","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)",null,null,null,null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 8 yds < 18 yds",31.5]
["777G H2O Truck","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)",null,null,null,null,null,null,null,null,null,null,null,39.86,"Truck driver rate in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck Driver > 8 yds < 18 yds",31.5]
["785D H2O Truck","",18.97,0,18.97,"",1.4512049999999999,0.34904799999999997,2.5230100000000002,0,null,null,0,23.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
[{"$f":"\"Dump Truck (10-12 \"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Dump Truck (10-12 yd3)"},"",11.9,{"$f":"IF(OR(C138=\"\",C138=0,NOT(ISNUMBER(C138))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",TruckDriverZone=\"\"),\"Select Zone\",TruckZoneRate))","v":0},{"$f":"IF(C138=\"\",\"\",SUM(C138:D138))","v":11.9},"",{"$f":"IF(C138=\"\",\"\",E138*IF(FICA=\"\",0,FICA))","v":0.91034999999999999},{"$f":"IF(C138=\"\",\"\",E138*IF(Unemployment=\"\",0,Unemployment))","v":0.21896000000000002},{"$f":"IF(C138=\"\",\"\",E138*IF(WorkmansComp=\"\",0,WorkmansComp))","v":1.5827000000000002},{"$f":"IF(C138=\"\",\"\",E138*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E138=\"\",0,L138*E138)","v":0},14.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Driver Fringe Benefits ($/hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.16]
[{"$f":"\"Tractor/Trailer (\"&IF(Metric,\"18\",\"20\")&\" ton)\"","v":"Tractor/Trailer (20 ton)"},"",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A139,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A139,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},"",{"$f":"IF(C139=\"\",\"\",SUM(C139:D139))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Truck Driver Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},"","","","",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (5)"]
[{"$f":"\"Tractor/Trailer (\"&IF(Metric,\"45\",\"50\")&\" ton)\"","v":"Tractor/Trailer (50 ton)"},"","","","","","","","","",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 1","none",0,null,null,null,null,null,null,null,null,"none",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< 50 miles",0]
[{"$f":"\"Tractor/Trailer (\"&IF(Metric,\"75\",\"80\")&\" ton)\"","v":"Tractor/Trailer (80 ton)"},"",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A141,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A141,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":""},"","","","","","","",null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 to 150 miles",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"151 to 300 miles",3]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 300 miles",4]
["(4) Truck Driver Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A144,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A144,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 5"]
["(5) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A145,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A145,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 6"]
["Laborers (6,7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck Zone 7"]
["General Laborer",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A147,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A147,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A147,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A147,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":12.37},{"$f":"IF(OR(C147=\"\",C147=0,NOT(ISNUMBER(C147))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",LaborerZone=\"\"),\"Select Zone\",LaborZoneRate))","v":0},{"$f":"IF(C147=\"\",\"\",SUM(C147:D147))","v":12.37},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C147=\"\",\"\",E147*IF(FICA=\"\",0,FICA))","v":0.94630499999999995},{"$f":"IF(C147=\"\",\"\",E147*IF(Unemployment=\"\",0,Unemployment))","v":0.22760799999999998},{"$f":"IF(C147=\"\",\"\",E147*IF(WorkmansComp=\"\",0,WorkmansComp))","v":1.6452100000000001},{"$f":"IF(C147=\"\",\"\",E147*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E147=\"\",0,L147*E147)","v":0},{"$f":"IF(C147=\"\",0,IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E147:K147)+M147,2)))","v":15.19}]
["Skilled Laborer","",17.968639175257735,0,17.968639175257735,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},1.3746008969072168,0.3306229608247423,2.389829010309279,0,null,null,0,22.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
["Driller's Helper","",17.825211340206188,0,17.825211340206188,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},1.3636286675257734,0.32798388865979383,2.3707531082474231,0,null,null,0,21.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Truck Driver Source: "]
["Rodmen (reinforcing concrete)","",17.739154639175261,0,17.739154639175261,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},1.3570453298969074,0.3264004453608248,2.3593075670103101,0,null,null,0,21.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(5) Zone Basis: "]
["Cement finisher","",17.825211340206188,0,17.825211340206188,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},1.3636286675257734,0.32798388865979383,2.3707531082474231,0,null,null,0,21.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LABORERS - Labor Groups and Base Pay Rate ($/hr) (6,7)"]
["Carpenter","",22.26,0,22.26,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Carpenter Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":6.2},1.70289,0.409584,2.9605800000000002,0,null,null,0,33.53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Laborer",null,12.37,"From SRCE User 7",null,null,null,null,null,null,null,null,30.52,"Laborer ops in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 1",30.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skilled Laborer",null,17.968639175257735,"proportioned against Carpenter with NV costs",null,null,null,null,null,null,null,null,31.02,"proportioned with NV costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 4",31.32]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Driller's Helper",null,17.825211340206188,"proportioned against Carpenter with NV costs",null,null,null,null,null,null,null,null,30.77,"proportioned with NV costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 3",31.07]
["(6) Laborer Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A155,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A155,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"From SRCE User 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rodmen (reinforcing concrete)",null,17.739154639175261,"proportioned against Carpenter with NV costs",null,null,null,null,null,null,null,null,30.62,"proportioned with NV costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 2",30.92]
["(7) Carpenter Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A156,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A156,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":"From SRCE User 7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cement finisher",null,17.825211340206188,"proportioned against Carpenter with NV costs",null,null,null,null,null,null,null,null,30.77,"proportioned with NV costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Group 3",31.07]
["(8) Zone Basis: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A157,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A157,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpenter",null,22.26,"From SRCE User 7",null,null,null,null,null,null,null,null,38.42,"proportioned with NV costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.799999999999997]
["Project Management and Technical Labor (9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fringe Benefits"]
["Project Manager",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),A159=\"\",ISBLANK(INDEX(AllLaborRates,MATCH($A159,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH($A159,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":69.1875},{"$f":"IF(OR(C159=\"\",C159=0,NOT(ISNUMBER(C159))),\"\",IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\",LaborerZone=\"\"),\"Select Zone\",LaborZoneRate))","v":0},{"$f":"IF(C159=\"\",\"\",SUM(C159:D159))","v":69.1875},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))),\"\",INDEX(AllLaborRates,MATCH(\"Laborer Fringe Benefits ($/hr)\",LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)+1))","v":0},{"$f":"IF(C159=\"\",\"\",E159*IF(FICA=\"\",0,FICA))","v":5.2928437500000003},{"$f":"IF(C159=\"\",\"\",E159*IF(Unemployment=\"\",0,Unemployment))","v":1.27305},{"$f":"IF(C159=\"\",\"\",E159*IF(WorkmansComp=\"\",0,WorkmansComp))","v":9.2019374999999997},{"$f":"IF(C159=\"\",\"\",E159*IF(TotalOtherIndirectLabor=\"\",0,TotalOtherIndirectLabor))","v":0},null,null,{"$f":"IF(E159=\"\",0,L159*E159)","v":0},{"$f":"IF(C159=\"\",\"\",IF(ISBLANK(EquipmentZone),\"Select Zone\",ROUND(SUM(E159:K159)+M159,2)))","v":84.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Fringe Benefits ($/hr)",null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Foreman",null,64.125,0,{"$f":"IF(C160=\"\",\"\",SUM(C160:D160))","v":64.125},0,4.9055625000000003,1.1798999999999999,8.5286249999999999,0,null,null,{"$f":"IF(E160=\"\",0,L160*E160)","v":0},78.739999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carpenter Fringe Benefits ($/hr)",null,6.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Field Geologist/Engineer",null,104.99790004199915,0,{"$f":"IF(C161=\"\",\"\",SUM(C161:D161))","v":104.99790004199915},0,8.0323393532129348,1.9319613607727841,13.964720705585886,0,null,null,{"$f":"IF(C161=\"\",\"\",L161*E161)","v":0},128.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone and Area Adjustments (8)"]
["Field Tech/Sampler",null,96.598068038639212,0,96.598068038639212,0,7.3897522049558999,1.7774044519109615,12.847543049139016,0,null,null,{"$f":"IF(C162=\"\",\"\",L162*E162)","v":0},118.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 1","none",0,null,null,null,null,null,null,null,null,"none",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< 50 miles",0]
["Range Scientist",null,104.99790004199915,0,104.99790004199915,0,8.0323393532129348,1.9319613607727841,13.964720705585886,0,null,null,{"$f":"IF(C163=\"\",\"\",L163*E163)","v":0},128.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 to 150 miles",2]
[{"$f":"IF(ISBLANK(BE180),\"\",BE180)","v":"Electrical foreman (R-3; 2018)"},null,58.7,0,58.7,0,4.4905499999999998,1.0800799999999999,7.807100000000001,0,null,null,{"$f":"IF(C164=\"\",\"\",L164*C164)","v":0},72.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"151 to 300 miles",3]
[{"$f":"IF(ISBLANK(BE181),\"\",BE181)","v":"Electrician (R-3; 2018)"},null,58.2,0,58.2,0,4.4523000000000001,1.0708800000000001,7.7406000000000006,0,null,null,0,71.459999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 300 miles",4]
[{"$f":"IF(ISBLANK(BE182),\"\",BE182)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 5"]
[{"$f":"IF(ISBLANK(BE183),\"\",BE183)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 6"]
[{"$f":"IF(ISBLANK(BE184),\"\",BE184)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Laborer Zone 7"]
[{"$f":"IF(ISBLANK(BE185),\"\",BE185)","v":""},null,"","","",0,"","","","",null,null,"",""]
[{"$f":"IF(ISBLANK(BE186),\"\",BE186)","v":""},null,"","","",0,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(6) Laborer Source: ","From SRCE User 7"]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(7) Carpenter Source: ","From SRCE User 7"]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(8) Zone Basis: "]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT MANAGEMENT AND TECHNICAL LABOR - Base Pay Rate ($/hr) (9)"]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Manager",null,69.1875,"NV 2017",null,null,null,null,null,null,null,null,100.24,"Mine manager",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.1875]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foreman",null,64.125,"NV 2017",null,null,null,null,null,null,null,null,66.83,"Foreman ops in \"Copper Flat Salaries 2017.xlsx\" through OCE User 07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.125]
[null,null,null,null,"",null,"","","","",null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Geologist/Engineer",null,104.99790004199915,"NV 2017",null,null,null,null,null,null,null,null,50.12,"Environmental engineer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.99790004199915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Tech/Sampler",null,96.598068038639212,"NV 2017",null,null,null,null,null,null,null,null,27.75,"Sampler ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96.598068038639212]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Range Scientist",null,104.99790004199915,"NV 2017",null,null,null,null,null,null,null,null,50.12,"Same as environmental engineer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.99790004199915]
["(9) Project Manager:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A180,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A180,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electrical foreman (R-3; 2018)",null,58.7,null,null,null,null,null,null,null,null,null,49.27,"Proportioned electrician with Basis 1 costs"]
["(9) Foreman Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A181,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A181,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electrician (R-3; 2018)",null,58.2,null,null,null,null,null,null,null,null,null,48.85,"Electricians"]
["(9) Techical Labor Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllLaborRates,MATCH($A182,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))),\"\",INDEX(AllLaborRates,MATCH($A182,LaborNames,0),MATCH(ProjectRegion,LaborRegions,0)))","v":""}]
["Other Labor Source:"]
["Other Labor Source:"]
["†Additional User Markups"]
["(These are added by the user to the"]
["base rate to account for site-specific"]
["conditions or corporate requirements)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Project Manager:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Foreman Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(9) Techical Labor Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIRECT COSTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SOCIAL SECURITY, WORKMAN'S COMP, INSURANCE, ETC."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unemployment (%)",null,1.84E-2,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement/SS/Medicare (%)",null,7.6499999999999999E-2,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6499999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workman's Compensation (%)",null,0.13300000000000001,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4000000000000005E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(10) Workman's Comp Source: ","RS Means R013113-60",0,null,null,null,null,null,null,null,null,"Labor rates are all-in"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE201","v":"Unemployment (%)"},"https://www.dws.state.nm.us/Business/Unemployment-Insurance/Unemployment-Insurance-Tax-Information/How-UI-Tax-Rates-Are-Calculated"]

{"sheet":"Equipment Costs","index":39,"n_rows":553,"n_cols":68,"rows_kept":553,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, IF(ISBLANK('Property Information'!$C$25),\"\",'Property Information'!$C$25),IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27, IF(ISBLANK('Property Information'!C27),\"\",'Property Information'!C27))","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11, 'Property Information'!C11)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly Rental Basis (operating hrs/period)",176,null,null,null,null,{"$f":"12*30","v":360}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet Rate?","No",null,null,null,null,"No"]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTHLY EQUIPMENT RATE TABLE (1)"]
[]
["Color Code Key",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE (2)","Region 1","Region 2","Region 3","Region 4","Region 5","Region 6","Region 7","Region 8","Region 9","Region 10","Region 11","Region 12","Region 13","Region 14","Region 15"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copper Flat FA","","","","","Copper Flat internal","","","","","","","","","NNV Imperial"]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A36","v":"D6T"},6570,"Cat D6K2XL Dozer; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,6570,null,7000,"Basis 1",null,null,null,null,null,null,null,9900]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},6570,"Assume same as D6T",null,6570,null,7000,"Basis 1",null,null,null,null,null,null,null,9900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A38","v":"D7E"},18300,"D7; SRK.TH.05.04.18.xlsx",null,18300,null,19600,"Basis 1",null,null,null,null,null,null,null,10800]
["Monthly Rental Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonthlyRentalHours,0,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(MonthlyRentalHours,0,MATCH(ProjectRegion,EquipmentRegions,0)))","v":176}," hrs month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A39","v":"D8T"},20180,"D8; SRK.TH.05.04.18.xlsx",null,20180,null,21600,"Basis 1",null,null,null,null,null,null,null,19000]
["Wet Rates?",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WetRate,0,MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(WetRate,0,MATCH(ProjectRegion,EquipmentRegions,0)))","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A40","v":"D9T"},30100,"D9; SRK.TH.05.04.18.xlsx",null,30100,null,0,"IMC Memo",null,null,null,null,null,null,null,23100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A41","v":"D10T2"},44500,"D10; SRK.TH.05.04.18.xlsx",null,44500,null,47600,"Basis 1",null,null,null,null,null,null,null,32000]
["EQUIPMENT RENTAL RATE TABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A42","v":"D11T"},56234,"Copper Flats - Blue Book Equipment Rates.xlsx",null,56234,null,56200,"Basis 1",null,null,null,null,null,null,null,64000]
["EQUIPMENT TYPE (1)","Monthly \nOwner/Rental \nRate",{"$f":"IF(EquipmentRateBasis=\"Caterpillar Rental Rates\",\"Equipment Hourly Rate\",\"Hourly Ownership Costs (2)\")","v":"Equipment Hourly Rate"},"Fuel/Lube/ Wear","Total Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,{"$f":"CurrencySymbol&\"/mo\"","v":"$/mo"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A44","v":"824K"},19849,"Copper Flats - Blue Book Equipment Rates.xlsx","Cat 824H",19849,null,19800,"Basis 1"]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A45","v":"834K"},24929,"Copper Flats - Blue Book Equipment Rates.xlsx",null,24929,null,0,"IMC Memo"]
[{"$f":"'Labor Rates'!A36","v":"D6T"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A23,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A23,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6570},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B23),B23=\"\"),\"\",B23/RentalHrsPerPeriod))","v":37.329545454545453},{"$f":"IF(AND(OR(ISBLANK(B23),B23=\"\"),G137=\"\"),\"\",G137)","v":51.206499999999998},{"$f":"IF(AND(OR(ISBLANK(B23),B23=\"\"),G137=\"\"),0,ROUND(SUM(C23:D23),2))","v":88.54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A46","v":"844K"},33734,"Copper Flats - Blue Book Equipment Rates.xlsx","Cat 844H",33734,null,33700,"Basis 1"]
[{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A24,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A24,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6570},37.329545454545453,51.206499999999998,88.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A47","v":"854K"},33802,"Copper Flats - Blue Book Equipment Rates.xlsx","Cat 854G",33802,null,33800,"Basis 1"]
[{"$f":"'Labor Rates'!A38","v":"D7E"},18300,103.97727272727273,19.330500000000001,123.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
[{"$f":"'Labor Rates'!A39","v":"D8T"},20180,114.65909090909091,30.916636363636364,145.58000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A49","v":"12M2"},8670,"Cat 120M2 Motor Grader; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,8670,null,9300,"Basis 1",null,null,null,null,null,null,null,9600]
[{"$f":"'Labor Rates'!A40","v":"D9T"},30100,171.02272727272728,39.498636363636365,210.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A50","v":"14M"},14790,"14M; SRK.TH.05.04.18.xlsx",null,14790,null,0,"IMC Memo",null,null,null,null,null,null,null,14500]
[{"$f":"'Labor Rates'!A41","v":"D10T2"},44500,252.84090909090909,52.588772727272733,305.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A51","v":"16M3"},18806,"Copper Flats - Blue Book Equipment Rates.xlsx",null,18806,null,18800,"Basis 1",null,null,null,null,null,null,null,21000]
[{"$f":"'Labor Rates'!A42","v":"D11T"},56234,319.51136363636363,234.25400000000002,553.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A52","v":"24M"},20686,"x1.1 neighbor",null,20686,null,22100,"Basis 1",null,null,null,null,null,null,null,23100.000000000004]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[{"$f":"'Labor Rates'!A44","v":"824K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A31,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A31,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":19849},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B31),B31=\"\"),\"\",B31/RentalHrsPerPeriod))","v":112.77840909090909},{"$f":"IF(AND(OR(ISBLANK(B31),B31=\"\"),G145=\"\"),\"\",G145)","v":113.98099999999999},{"$f":"IF(AND(OR(ISBLANK(B31),B31=\"\"),G145=\"\"),0,ROUND(SUM(C31:D31),2))","v":226.76},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A54","v":"312F"},5610,"Cat 312EL Excavator; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,5610,null,6000,"Basis 1",null,null,null,null,null,null,null,5700]
[{"$f":"'Labor Rates'!A45","v":"834K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A32,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A32,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":24929},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B32),B32=\"\"),\"\",B32/RentalHrsPerPeriod))","v":141.64204545454547},{"$f":"IF(AND(OR(ISBLANK(B32),B32=\"\"),G146=\"\"),\"\",G146)","v":139.86250000000001},{"$f":"IF(AND(OR(ISBLANK(B32),B32=\"\"),G146=\"\"),0,ROUND(SUM(C32:D32),2))","v":281.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A55","v":"320F"},7750,"Cat 320EL Excavator; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,7750,null,8300,"Basis 1",null,null,null,null,null,null,null,7440]
[{"$f":"'Labor Rates'!A46","v":"844K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A33,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A33,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":33734},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B33),B33=\"\"),\"\",B33/RentalHrsPerPeriod))","v":191.67045454545453},{"$f":"IF(AND(OR(ISBLANK(B33),B33=\"\"),G147=\"\"),\"\",G147)","v":183.76},{"$f":"IF(AND(OR(ISBLANK(B33),B33=\"\"),G147=\"\"),0,ROUND(SUM(C33:D33),2))","v":375.43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A56","v":"325F"},10750,"329; SRK.TH.05.04.18.xlsx",null,10750,null,11500,"Basis 1",null,null,null,null,null,null,null,8200]
[{"$f":"'Labor Rates'!A47","v":"854K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A34,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A34,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":33802},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B34),B34=\"\"),\"\",B34/RentalHrsPerPeriod))","v":192.05681818181819},{"$f":"IF(AND(OR(ISBLANK(B34),B34=\"\"),G148=\"\"),\"\",G148)","v":221.47},{"$f":"IF(AND(OR(ISBLANK(B34),B34=\"\"),G148=\"\"),0,ROUND(SUM(C34:D34),2))","v":413.53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A57","v":"330F"},11500,"336; SRK.TH.05.04.18.xlsx",null,11500,null,0,"IMC Memo",null,null,null,null,null,null,null,10800]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A58","v":"349F"},16730,"349; SRK.TH.05.04.18.xlsx",null,16730,null,17900,"Basis 1",null,null,null,null,null,null,null,13600]
[{"$f":"'Labor Rates'!A49","v":"12M2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A36,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A36,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":8670},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B36),B36=\"\"),\"\",B36/RentalHrsPerPeriod))","v":49.261363636363633},{"$f":"IF(AND(OR(ISBLANK(B36),B36=\"\"),G150=\"\"),\"\",G150)","v":48.194499999999998},{"$f":"IF(AND(OR(ISBLANK(B36),B36=\"\"),G150=\"\"),0,ROUND(SUM(C36:D36),2))","v":97.46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A59","v":"374F"},23119,"Copper Flats - Blue Book Equipment Rates.xlsx","Cat 374D L",23119,null,23100,"Basis 1",null,null,null,null,null,null,null,18050]
[{"$f":"'Labor Rates'!A50","v":"14M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A37,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A37,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":14790},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B37),B37=\"\"),\"\",B37/RentalHrsPerPeriod))","v":84.034090909090907},{"$f":"IF(AND(OR(ISBLANK(B37),B37=\"\"),G151=\"\"),\"\",G151)","v":91.548500000000004},{"$f":"IF(AND(OR(ISBLANK(B37),B37=\"\"),G151=\"\"),0,ROUND(SUM(C37:D37),2))","v":175.58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A60","v":"390F"},28472,"Copper Flats - Blue Book Equipment Rates.xlsx","Cat 390D L",28472,null,28500,"Basis 1",null,null,null,null,null,null,null,22500]
[{"$f":"'Labor Rates'!A51","v":"16M3"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A38,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A38,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":18806},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B38),B38=\"\"),\"\",B38/RentalHrsPerPeriod))","v":106.85227272727273},{"$f":"IF(AND(OR(ISBLANK(B38),B38=\"\"),G152=\"\"),\"\",G152)","v":126.7625},{"$f":"IF(AND(OR(ISBLANK(B38),B38=\"\"),G152=\"\"),0,ROUND(SUM(C38:D38),2))","v":233.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[{"$f":"'Labor Rates'!A52","v":"24M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A39,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A39,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":20686},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B39),B39=\"\"),\"\",B39/RentalHrsPerPeriod))","v":117.53409090909091},{"$f":"IF(AND(OR(ISBLANK(B39),B39=\"\"),G153=\"\"),\"\",G153)","v":150.01750000000001},{"$f":"IF(AND(OR(ISBLANK(B39),B39=\"\"),G153=\"\"),0,ROUND(SUM(C39:D39),2))","v":267.55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A62","v":"631K"},27700,"631; SRK.TH.05.04.18.xlsx",null,27700,null,29600,"Basis 1",null,null,null,null,null,null,null,16000]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A63","v":"637K"},36819,"Copper Flats - Blue Book Equipment Rates.xlsx","Cat 637G",36819,null,36800,"Basis 1",null,null,null,null,null,null,null,33000]
[{"$f":"'Labor Rates'!A54","v":"312F"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A41,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A41,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":5610},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B41),B41=\"\"),\"\",B41/RentalHrsPerPeriod))","v":31.875},{"$f":"IF(AND(OR(ISBLANK(B41),B41=\"\"),G155=\"\"),\"\",G155)","v":7.9184999999999999},{"$f":"IF(AND(OR(ISBLANK(B41),B41=\"\"),G155=\"\"),0,ROUND(SUM(C41:D41),2))","v":39.79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[{"$f":"'Labor Rates'!A55","v":"320F"},7750,44.034090909090907,12.132,56.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A65","v":"926M"},5610,"Cat 924K Loader; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,5610,null,6000,"Basis 1",null,null,null,null,null,null,null,5400]
[{"$f":"'Labor Rates'!A56","v":"325F"},10750,61.079545454545453,12.149000000000001,73.23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A66","v":"930M"},6530,"Cat 930M Loader; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,6530,null,7000,"Basis 1",null,null,null,null,null,null,null,6000]
[{"$f":"'Labor Rates'!A57","v":"330F"},11500,65.340909090909093,16.855499999999999,82.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A67","v":"950M"},9520,"950; SRK.TH.05.04.18.xlsx",null,9520,null,10200,"Basis 1",null,null,null,null,null,null,null,7600]
[{"$f":"'Labor Rates'!A58","v":"349F"},16730,95.056818181818187,27.3675,122.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A68","v":"966M"},11500,"average",null,11500,null,12300,"Basis 1",null,null,null,null,null,null,null,10900]
[{"$f":"'Labor Rates'!A59","v":"374F"},23119,131.35795454545453,106.95099999999999,238.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A69","v":"972M"},13480,"972; SRK.TH.05.04.18.xlsx",null,13480,null,14400,"Basis 1",null,null,null,null,null,null,null,13000]
[{"$f":"'Labor Rates'!A60","v":"390F"},28472,161.77272727272728,121.9175,283.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A70","v":"980M"},15690,"980; SRK.TH.05.04.18.xlsx",null,15690,null,16800,"Basis 1",null,null,null,null,null,null,null,13000]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A71","v":"988K"},19589,"Copper Flats - Blue Book Equipment Rates.xlsx",null,19589,null,19600,"Basis 1",null,null,null,null,null,null,null,21000]
[{"$f":"'Labor Rates'!A62","v":"631K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A49,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A49,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":27700},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B49),B49=\"\"),\"\",B49/RentalHrsPerPeriod))","v":157.38636363636363},{"$f":"IF(AND(OR(ISBLANK(B49),B49=\"\"),G163=\"\"),\"\",G163)","v":70.570400000000006},{"$f":"IF(AND(OR(ISBLANK(B49),B49=\"\"),G163=\"\"),0,ROUND(SUM(C49:D49),2))","v":227.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A72","v":"990K"},28299,"Copper Flats - Blue Book Equipment Rates.xlsx",null,28299,null,28300,"Basis 1",null,null,null,null,null,null,null,40500]
[{"$f":"'Labor Rates'!A63","v":"637K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A50,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A50,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":36819},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B50),B50=\"\"),\"\",B50/RentalHrsPerPeriod))","v":209.19886363636363},{"$f":"IF(AND(OR(ISBLANK(B50),B50=\"\"),G164=\"\"),\"\",G164)","v":201.21865000000003},{"$f":"IF(AND(OR(ISBLANK(B50),B50=\"\"),G164=\"\"),0,ROUND(SUM(C50:D50),2))","v":410.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A73","v":"992K"},47500,"CF Mob Rate 11 18.xlsx",null,41068,null,0,"IMC Memo",null,null,null,null,null,null,null,60000]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A74","v":"994K"},45175,"x1.1 neighbor",null,45175,null,45200,"Basis 1",null,null,null,null,null,null,null,66000]
[{"$f":"'Labor Rates'!A65","v":"926M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A52,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A52,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":5610},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B52),B52=\"\"),\"\",B52/RentalHrsPerPeriod))","v":31.875},{"$f":"IF(AND(OR(ISBLANK(B52),B52=\"\"),G166=\"\"),\"\",G166)","v":17.666},{"$f":"IF(AND(OR(ISBLANK(B52),B52=\"\"),G166=\"\"),0,ROUND(SUM(C52:D52),2))","v":49.54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A75","v":"L2350"},82607,"Copper Flats - Blue Book Equipment Rates.xlsx",null,82607,null,82600,"Basis 1"]
[{"$f":"'Labor Rates'!A66","v":"930M"},6530,37.102272727272727,33.353000000000002,70.459999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[{"$f":"'Labor Rates'!A67","v":"950M"},9520,54.090909090909093,30.417000000000002,84.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A77","v":"PC2000"},70917,"Copper Flats - Blue Book Equipment Rates.xlsx","EX1900",70917,null,70900,"Basis 1"]
[{"$f":"'Labor Rates'!A68","v":"966M"},11500,65.340909090909093,32.827500000000001,98.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A78","v":"PC3000"},72526,"average",null,72526,null,72500,"Basis 1"]
[{"$f":"'Labor Rates'!A69","v":"972M"},13480,76.590909090909093,39.1755,115.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A79","v":"PC4000"},74135,"Copper Flats - Blue Book Equipment Rates.xlsx","EX3600",74135,null,74100,"Basis 1"]
[{"$f":"'Labor Rates'!A70","v":"980M"},15690,89.147727272727266,56.554999999999993,145.69999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A80","v":"PC5500"},81548,"x1.1 neighbor",null,81548,null,81500,"Basis 1"]
[{"$f":"'Labor Rates'!A71","v":"988K"},19589,111.30113636363636,147.83800000000002,259.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A81","v":"PC8000"},89703,"x1.1 neighbor",null,89703,null,89700,"Basis 1"]
[{"$f":"'Labor Rates'!A72","v":"990K"},28299,{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B59),B59=\"\"),\"\",B59/RentalHrsPerPeriod))","v":160.78977272727272},234.32200000000003,395.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A82","v":"EX2500"},87877,"Copper Flats - Blue Book Equipment Rates.xlsx","EX2500-6",87877,null,87900,"Basis 1"]
[{"$f":"'Labor Rates'!A73","v":"992K"},47500,269.88636363636363,225.26999999999998,495.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
[{"$f":"'Labor Rates'!A74","v":"994K"},45175,256.67613636363637,361.024,617.70000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},3420,"Copper Flats - Blue Book Equipment Rates.xlsx",null,3420,null,3400,"Basis 1",null,null,null,null,null,null,null,4200]
[{"$f":"'Labor Rates'!A75","v":"L2350"},82607,469.35795454545456,624.21,1093.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},7028,"Copper Flats - Blue Book Equipment Rates.xlsx",null,7028,null,7000,"Basis 1",null,null,null,null,null,null,null,12000]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},8168,"Copper Flats - Blue Book Equipment Rates.xlsx",null,8168,null,8200,"Basis 1",null,null,null,null,null,null,null,12850]
[{"$f":"'Labor Rates'!A77","v":"PC2000"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A64,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A64,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":70917},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B64),B64=\"\"),\"\",B64/RentalHrsPerPeriod))","v":402.9375},{"$f":"IF(AND(OR(ISBLANK(B64),B64=\"\"),G178=\"\"),\"\",G178)","v":277.53999999999996},{"$f":"IF(AND(OR(ISBLANK(B64),B64=\"\"),G178=\"\"),0,ROUND(SUM(C64:D64),2))","v":680.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[{"$f":"'Labor Rates'!A78","v":"PC3000"},72526,412.07954545454544,344.185,756.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},3524,"Copper Flats - Blue Book Equipment Rates.xlsx","BTI SH310R",3524,null,3500,"Basis 1"]
[{"$f":"'Labor Rates'!A79","v":"PC4000"},74135,421.22159090909093,426.02,847.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},4131,"Copper Flats - Blue Book Equipment Rates.xlsx","BTI SH410R",4131,null,4100,"Basis 1"]
[{"$f":"'Labor Rates'!A80","v":"PC5500"},81548,463.34090909090907,559.76200000000006,1023.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},6593,"Copper Flats - Blue Book Equipment Rates.xlsx","BTI SH700R",6593,null,6600,"Basis 1"]
[{"$f":"'Labor Rates'!A81","v":"PC8000"},89703,509.67613636363637,655.01520000000005,1164.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[{"$f":"'Labor Rates'!A82","v":"EX2500"},87877,499.30113636363637,412.69,911.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},null,null,null,null,null,0,"Basis 1"]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},null,null,null,null,null,0,"Basis 1"]
[{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A71,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A71,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":3420},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B71),B71=\"\"),\"\",B71/RentalHrsPerPeriod))","v":19.431818181818183},{"$f":"IF(AND(OR(ISBLANK(B71),B71=\"\"),G185=\"\"),\"\",G185)","v":11.57},{"$f":"IF(AND(OR(ISBLANK(B71),B71=\"\"),G185=\"\"),0,ROUND(SUM(C71:D71),2))","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},null,null,null,null,null,0,"Basis 1"]
[{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A72,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A72,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":7028},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B72),B72=\"\"),\"\",B72/RentalHrsPerPeriod))","v":39.93181818181818},{"$f":"IF(AND(OR(ISBLANK(B72),B72=\"\"),G186=\"\"),\"\",G186)","v":23.24},{"$f":"IF(AND(OR(ISBLANK(B72),B72=\"\"),G186=\"\"),0,ROUND(SUM(C72:D72),2))","v":63.17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A73,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A73,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":8168},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B73),B73=\"\"),\"\",B73/RentalHrsPerPeriod))","v":46.409090909090907},{"$f":"IF(AND(OR(ISBLANK(B73),B73=\"\"),G187=\"\"),\"\",G187)","v":24.96},{"$f":"IF(AND(OR(ISBLANK(B73),B73=\"\"),G187=\"\"),0,ROUND(SUM(C73:D73),2))","v":71.37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A96","v":"420F2"},3240,"Cat 420F 4WD Backhoe; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,3240,null,3500,"Basis 1",null,null,null,null,null,null,null,3200]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A97","v":"430F2"},3870,"Cat 430F 4WD Ext Backhoe; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,3870,null,4100,"Basis 1",null,null,null,null,null,null,null,4200]
[{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A75,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A75,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":3524},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B75),B75=\"\"),\"\",B75/RentalHrsPerPeriod))","v":20.022727272727273},{"$f":"IF(AND(OR(ISBLANK(B75),B75=\"\"),G189=\"\"),\"\",G189)","v":20.5},{"$f":"IF(AND(OR(ISBLANK(B75),B75=\"\"),G189=\"\"),0,ROUND(SUM(C75:D75),2))","v":40.520000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A98","v":"CS54B"},4402,"Copper Flats - Blue Book Equipment Rates.xlsx",null,4402,null,4400,"Basis 1",null,null,null,null,null,null,null,9020]
[{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A76,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A76,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":4131},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B76),B76=\"\"),\"\",B76/RentalHrsPerPeriod))","v":23.47159090909091},{"$f":"IF(AND(OR(ISBLANK(B76),B76=\"\"),G190=\"\"),\"\",G190)","v":25.23},{"$f":"IF(AND(OR(ISBLANK(B76),B76=\"\"),G190=\"\"),0,ROUND(SUM(C76:D76),2))","v":48.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A99","v":"CS64B"},4291,"Copper Flats - Blue Book Equipment Rates.xlsx","Amann AC110",4291,null,4300,"Basis 1",null,null,null,null,null,null,null,9020]
[{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A77,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A77,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":6593},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B77),B77=\"\"),\"\",B77/RentalHrsPerPeriod))","v":37.460227272727273},{"$f":"IF(AND(OR(ISBLANK(B77),B77=\"\"),G191=\"\"),\"\",G191)","v":31.61},{"$f":"IF(AND(OR(ISBLANK(B77),B77=\"\"),G191=\"\"),0,ROUND(SUM(C77:D77),2))","v":69.069999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A100","v":"CP54B"},4085,"Copper Flats - Blue Book Equipment Rates.xlsx","Bomag BW211 PD-5",4085,null,4100,"Basis 1",null,null,null,null,null,null,null,9020]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A101","v":"CP68B"},6588,"Copper Flats - Blue Book Equipment Rates.xlsx","Bomag BW213 PDH-4",6588,null,6600,"Basis 1",null,null,null,null,null,null,null,9020]
[{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A79,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A79,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B79),B79=\"\"),\"\",B79/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B79),B79=\"\"),G193=\"\"),\"\",G193)","v":""},{"$f":"IF(AND(OR(ISBLANK(B79),B79=\"\"),G193=\"\"),0,ROUND(SUM(C79:D79),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},2184,"Copper Flats - Blue Book Equipment Rates.xlsx","Single Axle Lube Truck",2184,null,2200,"Basis 1",null,null,null,null,null,null,null,4765.2]
[{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A80,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A80,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B80),B80=\"\"),\"\",B80/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B80),B80=\"\"),G194=\"\"),\"\",G194)","v":""},{"$f":"IF(AND(OR(ISBLANK(B80),B80=\"\"),G194=\"\"),0,ROUND(SUM(C80:D80),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},834,"Copper Flats - Blue Book Equipment Rates.xlsx","3/4 Ton 4x4",834,null,800,"Basis 1",null,null,null,null,null,null,null,3053.6]
[{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A81,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A81,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B81),B81=\"\"),\"\",B81/RentalHrsPerPeriod))","v":""},{"$f":"IF(AND(OR(ISBLANK(B81),B81=\"\"),G195=\"\"),\"\",G195)","v":""},{"$f":"IF(AND(OR(ISBLANK(B81),B81=\"\"),G195=\"\"),0,ROUND(SUM(C81:D81),2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},621,"Copper Flats - Blue Book Equipment Rates.xlsx","On-Highway Flatbed Trucks",621,null,600,"Basis 1",null,null,null,null,null,null,null,4765.2]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},597,"Copper Flats - Blue Book Equipment Rates.xlsx","185 CFM Diesel Air Compressor (not adjusted for tools)",597,null,600,"Basis 1",null,null,null,null,null,null,null,4287.8]
[{"$f":"'Labor Rates'!A96","v":"420F2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A83,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A83,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":3240},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B83),B83=\"\"),\"\",B83/RentalHrsPerPeriod))","v":18.40909090909091},{"$f":"IF(AND(OR(ISBLANK(B83),B83=\"\"),G197=\"\"),\"\",G197)","v":24.861000000000001},{"$f":"IF(AND(OR(ISBLANK(B83),B83=\"\"),G197=\"\"),0,ROUND(SUM(C83:D83),2))","v":43.27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},405,"Copper Flats - Blue Book Equipment Rates.xlsx","4 Pack Welding System",405,null,400,"Basis 1",null,null,null,null,null,null,null,2824.8]
[{"$f":"'Labor Rates'!A97","v":"430F2"},3870,21.988636363636363,26.219000000000001,48.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},52018,"Copper Flats - Blue Book Equipment Rates.xlsx","IR DMM3",52018,null,52000,"Basis 1",null,null,null,null,null,null,null,62040]
[{"$f":"'Labor Rates'!A98","v":"CS54B"},4402,25.011363636363637,26.599499999999999,51.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},52018,"assume same as heavy duty drill rig",null,52018,null,52000,"Basis 1",null,null,null,null,null,null,null,62040]
[{"$f":"'Labor Rates'!A99","v":"CS64B"},4291,24.380681818181817,27.919499999999999,52.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},14864.2,"p. 540 of RSMeans 2018 - 01 54 33 10 2120 (=9725+176*29.2)",null,14864.2,null,14900,"Basis 1",null,null,null,null,null,null,null,17578]
[{"$f":"'Labor Rates'!A100","v":"CP54B"},4085,23.210227272727273,32.139499999999998,55.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},357,"Copper Flats - Blue Book Equipment Rates.xlsx","Hand Held Vibratory Plate Compactor",357,null,400,"Basis 1",null,null,null,null,null,null,null,615.55999999999995]
[{"$f":"'Labor Rates'!A101","v":"CP68B"},6588,37.43181818181818,37.591999999999999,75.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},938,"Copper Flats - Blue Book Equipment Rates.xlsx","Small Generator Set (0-22 kw)",938,null,900,"Basis 1",null,null,null,null,null,null,null,923.56]
[{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},2184,12.409090909090908,17.445,29.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},7022.96,"p. 544 of RSMeans 2018 - 01 54 33 40 1690 (=5050+11.21*176)",null,7022.96,null,7000,"Basis 1",null,null,null,null,null,null,null,9050.7999999999993]
[{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},834,4.7386363636363633,7.59,12.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},7159.5,"x0.9 neighbor",null,7159.5,null,7200,"Basis 1",null,null,null,null,null,null,null,6023.6]
[{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},621,3.5284090909090908,21.529000000000003,25.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},7955,"Copper Flats - Blue Book Equipment Rates.xlsx","Tadan GR-150XL-1 (15 ton crane)",7955,null,8000,"Basis 1",null,null,null,null,null,null,null,14630]
[{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},597,3.3920454545454546,5.55,8.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},15154,"Copper Flats - Blue Book Equipment Rates.xlsx","Grove TMS700E",15154,null,15200,"Basis 1",null,null,null,null,null,null,null,14630]
[{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},405,2.3011363636363638,6.26,8.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},28943,"Copper Flats - Blue Book Equipment Rates.xlsx","Grove GMK5120B",28943,null,28900,"Basis 1",null,null,null,null,null,null,null,16093.000000000002]
[{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},52018,295.55681818181819,314.59000000000003,610.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},52018,295.55681818181819,310.25,605.80999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A123","v":"725C2"},10824,"Copper Flats - Blue Book Equipment Rates.xlsx","Cat 725, model not specified.  Only BB rate supplied",10824,null,10800,"Basis 1",null,null,null,null,null,null,null,15000]
[{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},14864.2,84.455681818181816,21.7,106.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A124","v":"730C2"},14640,"SRK CONSULT QUOTE.pdf",null,14640,null,15700,"Basis 1",null,null,null,null,null,null,null,15000]
[{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},357,2.0284090909090908,3.63,5.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A125","v":"735C"},16730,"average",null,16730,null,17900,"Basis 1",null,null,null,null,null,null,null,15000]
[{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},938,5.3295454545454541,6.835,12.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A126","v":"740C"},18820,"SRK CONSULT QUOTE.pdf",null,18820,null,20100,"Basis 1",null,null,null,null,null,null,null,15000]
[{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},7022.96,39.903181818181821,4.34,44.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A127","v":"770G"},15155,"Copper Flats - Blue Book Equipment Rates.xlsx",null,15155,null,15200,"Basis 1",null,null,null,null,null,null,null,21000]
[{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},7159.5,40.678977272727273,42.078000000000003,82.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A128","v":"773G"},18267,"Copper Flats - Blue Book Equipment Rates.xlsx",null,18267,null,18300,"Basis 1",null,null,null,null,null,null,null,33000]
[{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},7955,45.198863636363633,48.2,93.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A129","v":"777G"},37750,"CF Mob Rate 11 18.xlsx",null,37226,null,0,"IMC Memo",null,null,null,null,null,null,null,54000]
[{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},15154,86.102272727272734,88.728999999999999,174.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A130","v":"785D"},40948,"x1.1 neighbor",null,40948,null,40900,"Basis 1",null,null,null,null,null,null,null,59400.000000000007]
[{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},28943,164.44886363636363,176.92399999999998,341.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A131","v":"789D"},45043,"x1.1 neighbor",null,45043,null,45000,"Basis 1",null,null,null,null,null,null,null,62370.000000000015]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A132","v":"793F"},49547,"x1.1 neighbor",null,49547,null,49500,"Basis 1",null,null,null,null,null,null,null,65340.000000000015]
[{"$f":"'Labor Rates'!A123","v":"725C2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentRateTable,MATCH($A105,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentRateTable,MATCH($A105,EquipmentNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":10824},{"$f":"IF(OR(RentalHrsPerPeriod=\"\",ISBLANK(RentalHrsPerPeriod)), \"Enter hrs/mo\",IF(OR(ISBLANK(B105),B105=\"\"),\"\",B105/RentalHrsPerPeriod))","v":61.5},{"$f":"IF(AND(OR(ISBLANK(B105),B105=\"\"),G219=\"\"),\"\",G219)","v":80.338499999999996},{"$f":"IF(AND(OR(ISBLANK(B105),B105=\"\"),G219=\"\"),0,ROUND(SUM(C105:D105),2))","v":141.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A133","v":"797F"},89160,"Copper Flats - Blue Book Equipment Rates.xlsx",null,89160,null,89200,"Basis 1",null,null,null,null,null,null,null,71874.000000000015]
[{"$f":"'Labor Rates'!A124","v":"730C2"},14640,83.181818181818187,59.417999999999992,142.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},8726,"Copper Flats - Blue Book Equipment Rates.xlsx","Used Cat 613E scraper rate, water wagon not available",8726,null,8700,"Basis 1",null,null,null,null,null,null,null,6000]
[{"$f":"'Labor Rates'!A125","v":"735C"},16730,95.056818181818187,65.761499999999998,160.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},10006,"Copper Flats - Blue Book Equipment Rates.xlsx","Used Cat 621E scraper rate, water wagon not available",10006,null,10000,"Basis 1",null,null,null,null,null,null,null,11000]
[{"$f":"'Labor Rates'!A126","v":"740C"},18820,106.93181818181819,71.616,178.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},37226,"Copper Flats - Blue Book Equipment Rates.xlsx","Used Cat 777 haul truck rate, water truck not available",37226,null,0,"773 WT",null,null,null,null,null,null,null,54000]
[{"$f":"'Labor Rates'!A127","v":"770G"},15155,86.107954545454547,114.8815,200.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},40948,"x1.1 neighbor","Blue Book not available",40948,null,40900,"Basis 1",null,null,null,null,null,null,null,59400.000000000007]
[{"$f":"'Labor Rates'!A128","v":"773G"},18267,103.78977272727273,148.98249999999999,252.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},3752,"Copper Flats - Blue Book Equipment Rates.xlsx","10 CY Dump Truck",3752,null,3800,"Basis 1",null,null,null,null,null,null,null,14014]
[{"$f":"'Labor Rates'!A129","v":"777G"},37750,214.48863636363637,314.12350000000004,528.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A139","v":"Tractor/Trailer (20 ton)"},5259,"Copper Flats - Blue Book Equipment Rates.xlsx","25 ton tractor & trailer",5259,null,5300,"Basis 1",null,null,null,null,null,null,null,15415.400000000001]
[{"$f":"'Labor Rates'!A130","v":"785D"},40948,232.65909090909091,367.65900000000005,600.32000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A140","v":"Tractor/Trailer (50 ton)"},10863,"Copper Flats - Blue Book Equipment Rates.xlsx","45 ton tractor & trailer",10863,null,10900,"Basis 1",null,null,null,null,null,null,null,16956.940000000002]
[{"$f":"'Labor Rates'!A131","v":"789D"},45043,255.92613636363637,{"$f":"IF(AND(OR(ISBLANK(B113),B113=\"\"),G226=\"\"),\"\",G226)","v":367.65900000000005},{"$f":"IF(AND(OR(ISBLANK(B113),B113=\"\"),G226=\"\"),0,ROUND(SUM(C113:D113),2))","v":623.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Labor Rates'!A141","v":"Tractor/Trailer (80 ton)"},27097,"Copper Flats - Blue Book Equipment Rates.xlsx","75 ton trailer & Cat 770 haul truck",27097,null,27100,"Basis 1",null,null,null,null,null,null,null,18652.634000000005]
[{"$f":"'Labor Rates'!A132","v":"793F"},49547,281.51704545454544,{"$f":"IF(AND(OR(ISBLANK(B114),B114=\"\"),G228=\"\"),\"\",G228)","v":476.06982000000011},{"$f":"IF(AND(OR(ISBLANK(B114),B114=\"\"),G228=\"\"),0,ROUND(SUM(C114:D114),2))","v":757.59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[{"$f":"'Labor Rates'!A133","v":"797F"},89160,506.59090909090907,835.78050000000007,1342.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Equipment Source: "]
[{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},8726,49.579545454545453,78.11,127.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Equipment Type: ","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels","Catepillar model or equivalent, LeTourneau loader, Komatsu shovels"]
[{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},10006,56.852272727272727,103.77749999999999,160.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilliing Equipment Source: "]
[{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},37226,211.51136363636363,314.12350000000004,525.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment Source: "]
[{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},40948,232.65909090909091,367.65900000000005,600.32000000000005]
[{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},3752,21.318181818181817,32.783999999999999,{"$f":"IF(AND(OR(ISBLANK(B120),B120=\"\"),G225=\"\"),0,ROUND(SUM(C120:D120),2))","v":54.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PREVENTATIVE MAINTENANCE COST [Cost Per Hour] (1)"]
[{"$f":"'Labor Rates'!A139","v":"Tractor/Trailer (20 ton)"},5259,29.880681818181817,30.38,{"$f":"IF(AND(OR(ISBLANK(B121),B121=\"\"),G226=\"\"),0,ROUND(SUM(C121:D121),2))","v":60.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[{"$f":"'Labor Rates'!A140","v":"Tractor/Trailer (50 ton)"},10863,61.721590909090907,39.06,100.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copper Flat FA","","","","","Copper Flat internal","","","","","","","","","NNV Imperial"]
[{"$f":"'Labor Rates'!A141","v":"Tractor/Trailer (80 ton)"},27097,153.96022727272728,47.739999999999995,{"$f":"IF(AND(OR(ISBLANK(B123),B123=\"\"),G228=\"\"),0,ROUND(SUM(C123:D123),2))","v":201.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA13","v":"D6T"},34.6,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,34.6,"Basis 1",null,null,null,null,null,null,null,6.04]
["Power Equipment Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A125,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A125,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",34.6,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,34.6,"Basis 1",null,null,null,null,null,null,null,6.04]
["Power Equipment Type: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A126,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A126,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"Catepillar model or equivalent, LeTourneau loader, Komatsu shovels"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",2.6875,"D7; SRK.TH.05.04.18.xlsx",473,null,null,2.6875,"Basis 1",null,null,null,null,null,null,null,6.04]
["Drilliing Equipment Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A127,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A127,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",3.4886363636363638,"D8; SRK.TH.05.04.18.xlsx",614,null,null,3.49,"Basis 1",null,null,null,null,null,null,null,7.4]
["Other Equipment Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipmentNotes,MATCH($A128,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipmentNotes,MATCH($A128,EquipmentNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",3.6136363636363638,"D9; SRK.TH.05.04.18.xlsx",636,null,null,93.47999999999999,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,6.9]
["Note:"," Drill rig includes support (pipe) truck",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",3.7897727272727271,"D10; SRK.TH.05.04.18.xlsx",667,null,null,3.79,"Basis 1",null,null,null,null,null,null,null,9.91]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",160.74,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,160.74,"Basis 1",null,null,null,null,null,null,null,13.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",49.58,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,49.58,"Basis 1"]
["FUEL, LUBE AND  WEAR CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",59.69,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,106.75,"IMC Memo; OCE User 07"]
["EQUIPMENT TYPE","PM Cost (1)","Under carriage or Tires","G.E.T      Consumption (2)",{"$f":"CONCATENATE(\"Fuel Use Rate \" & IF(Metric,\"L/hr\",\"gal/hr\") & \" (3)\")","v":"Fuel Use Rate gal/hr (3)"},"Fuel Cost@","Total Hourly Equipment Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",77.91,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,77.91,"Basis 1"]
[null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,{"$f":"IF(Wet=\"Yes\",\"Wet Rates\",IF(Metric,TEXT(DieselCostMetric,\"0.00\")&\"/L\",TEXT(DieselCost,\"0.00\")&\"/gal\"))","v":"2.17/gal"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",90.2,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,90.2,"Basis 1"]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
[{"$f":"A23","v":"D6T"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A137,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A137,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":34.6},{"$f":"G248","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A137,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A137,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":2.61},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A137,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A137,EquipmentList,0)*1,4))","v":6.4499999999999993},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E137*DieselCostMetric,E137*DieselCost))","v":13.996499999999997},{"$f":"SUM(B137:D137)+F137","v":51.206499999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",20.32,"Cat 120M2 Motor Grader; SRK Consulting Equipment Quote Copper Flat Mine.xls",null,null,null,20.32,"Basis 1",null,null,null,null,null,null,null,6.28]
["D6R w/ Winch",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A138,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A138,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":34.6},"",2.61,{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A138,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A138,EquipmentList,0)*1,4))","v":6.4499999999999993},13.996499999999997,51.206499999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",37.21,"14M; SRK.TH.05.04.18.xlsx",425,null,null,43.53,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,6.83]
["D7E",2.6875,"",3.84,5.9,12.803000000000001,19.330500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",50.42,"160M3; SRK.TH.05.04.18.xlsx",458,null,null,50.42,"Basis 1",null,null,null,null,null,null,null,5.51]
["D8T",3.4886363636363638,"",4.8600000000000003,10.399999999999999,22.567999999999998,30.916636363636364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",55.462000000000003,"x1.1 neighbor",null,null,null,55.462000000000003,"Basis 1",null,null,null,null,null,null,null,6.0609999999999999]
["D9T",3.6136363636363638,"",6.59,13.5,29.294999999999998,39.498636363636365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
["D10T2",3.7897727272727271,"",8.2200000000000006,18.700000000000003,40.579000000000008,52.588772727272733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",2.14,"x0.9 neighbor",null,null,null,2.14,"Basis 1",null,null,null,null,null,null,null,4.03]
["D11T",160.74,"",16.66,26.200000000000003,56.854000000000006,234.25400000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",2.38,"x0.9 neighbor",null,null,null,2.38,"Basis 1",null,null,null,null,null,null,null,4.28]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",2.64,"329; SRK.TH.05.04.18.xlsx",464,null,null,2.64,"Basis 1",null,null,null,null,null,null,null,4.34]
["824K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":49.58},{"$f":"G256","v":38.56},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A145,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":1.32},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A145,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A145,EquipmentList,0)*1,4))","v":11.3},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E145*DieselCostMetric,E145*DieselCost))","v":24.521000000000001},{"$f":"SUM(B145:D145)+F145","v":113.98099999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",3.01,"336; SRK.TH.05.04.18.xlsx",530,null,null,44.790000000000006,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,5.32]
["834K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":59.69},{"$f":"G257","v":49.72},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A146,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":1.7},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A146,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A146,EquipmentList,0)*1,4))","v":13.25},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E146*DieselCostMetric,E146*DieselCost))","v":28.752499999999998},{"$f":"SUM(B146:D146)+F146","v":139.86250000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",3.36,"349; SRK.TH.05.04.18.xlsx",591,null,null,3.36,"Basis 1",null,null,null,null,null,null,null,7.05]
["844K",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A147,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A147,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":77.91},{"$f":"G258","v":70.88},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A147,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A147,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":2.42},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A147,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A147,EquipmentList,0)*1,4))","v":15},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E147*DieselCostMetric,E147*DieselCost))","v":32.549999999999997},{"$f":"SUM(B147:D147)+F147","v":183.76},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",80.63,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,80.63,"Basis 1",null,null,null,null,null,null,null,7.7550000000000008]
[{"$f":"A34","v":"854K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":90.2},{"$f":"G259","v":87.64},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A148,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":2.4},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A148,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A148,EquipmentList,0)*1,4))","v":19},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E148*DieselCostMetric,E148*DieselCost))","v":41.23},{"$f":"SUM(B148:D148)+F148","v":221.47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",91.31,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,91.31,"Basis 1",null,null,null,null,null,null,null,5.84]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[{"$f":"A36","v":"12M2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A150,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A150,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":20.32},{"$f":"G261","v":18.899999999999999},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A150,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A150,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":0.62},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A150,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A150,EquipmentList,0)*1,4))","v":3.8499999999999996},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E150*DieselCostMetric,E150*DieselCost))","v":8.3544999999999998},{"$f":"SUM(B150:D150)+F150","v":48.194499999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",3.22,"631; SRK.TH.05.04.18.xlsx",567,null,null,null,null,null,null,null,null,null,null,null,7.07]
[{"$f":"A37","v":"14M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A151,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A151,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":37.21},{"$f":"G262","v":42},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A151,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A151,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":1.38},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A151,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A151,EquipmentList,0)*1,4))","v":5.05},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E151*DieselCostMetric,E151*DieselCost))","v":10.958499999999999},{"$f":"SUM(B151:D151)+F151","v":91.548500000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",116,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,null,null,null,null,null,null,null,null,null,11.75]
[{"$f":"A38","v":"16M3"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A152,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A152,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":50.42},{"$f":"G263","v":60.78},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A152,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A152,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":2},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A152,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A152,EquipmentList,0)*1,4))","v":6.25},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E152*DieselCostMetric,E152*DieselCost))","v":13.5625},{"$f":"SUM(B152:D152)+F152","v":126.7625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[{"$f":"A39","v":"24M"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A153,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A153,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":55.462000000000003},{"$f":"G264","v":66.858000000000018},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A153,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A153,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":2.2000000000000002},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A153,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A153,EquipmentList,0)*1,4))","v":11.75},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E153*DieselCostMetric,E153*DieselCost))","v":25.497499999999999},{"$f":"SUM(B153:D153)+F153","v":150.01750000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",9.33,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,9.33,"Basis 1",null,null,null,null,null,null,null,3.75]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",16.350000000000001,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,16.350000000000001,"Basis 1",null,null,null,null,null,null,null,4.2300000000000004]
[{"$f":"A41","v":"312F"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A155,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A155,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":2.14},{"$f":"G266","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A155,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A155,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":1.33},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A155,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A155,EquipmentList,0)*1,4))","v":2.0499999999999998},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E155*DieselCostMetric,E155*DieselCost))","v":4.4484999999999992},{"$f":"SUM(B155:D155)+F155","v":7.9184999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",2.2999999999999998,"950; SRK.TH.05.04.18.xlsx",405,null,null,2.2999999999999998,"Basis 1",null,null,null,null,null,null,null,4.93]
["320F",2.38,"",1.94,3.5999999999999996,7.8119999999999994,12.132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA45","v":"966M"},2.42,"average",null,null,null,2.42,"Basis 1",null,null,null,null,null,null,null,6.59]
["325F",2.64,"",1.48,3.7,8.0289999999999999,12.149000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",2.5299999999999998,"972; SRK.TH.05.04.18.xlsx",446,null,null,2.5299999999999998,"Basis 1",null,null,null,null,null,null,null,5.37]
["330F",3.01,"",2.67,5.15,11.1755,16.855499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",2.57,"980; SRK.TH.05.04.18.xlsx",452,null,null,2.57,"Basis 1",null,null,null,null,null,null,null,5.37]
["349F",3.36,"",2.85,9.75,21.157499999999999,27.3675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",57.81,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,57.81,"Basis 1",null,null,null,null,null,null,null,9.74]
["374F",80.63,"",3.97,10.3,22.350999999999999,106.95099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",85.58,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,85.58,"Basis 1",null,null,null,null,null,null,null,10.574999999999999]
["390F",91.31,"",5.1100000000000003,11.75,25.497499999999999,121.9175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",11.87,"NV Std 2018",null,null,null,164.79,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,11.41]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",122.36,"proportioned",null,null,null,122.36,"Basis 1",null,null,null,null,null,null,null,12.551000000000002]
[{"$f":"A49","v":"631K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A163,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A163,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":3.22},{"$f":"G274","v":32.68},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A163,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A163,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":1.86},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A163,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A163,EquipmentList,0)*1,4))","v":15.120000000000001},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E163*DieselCostMetric,E163*DieselCost))","v":32.810400000000001},{"$f":"SUM(B163:D163)+F163","v":70.570400000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",203.53,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,203.53,"Basis 1"]
[{"$f":"A50","v":"637K"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A164,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A164,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":116},{"$f":"G275","v":30.28},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A164,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A164,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":2.11},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A164,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A164,EquipmentList,0)*1,4))","v":24.344999999999999},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E164*DieselCostMetric,E164*DieselCost))","v":52.828649999999996},{"$f":"SUM(B164:D164)+F164","v":201.21865000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",183.38,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,183.38,"Basis 1"]
["926M",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A166,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A166,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":9.33},{"$f":"G277","v":4.24},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A166,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A166,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":0.19},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A166,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A166,EquipmentList,0)*1,4))","v":1.8},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E166*DieselCostMetric,E166*DieselCost))","v":3.9060000000000001},{"$f":"SUM(B166:D166)+F166","v":17.666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",218.79500000000002,"average",null,null,null,218.79500000000002,"Basis 1"]
["930M",16.350000000000001,12.28,0.6,1.9,4.1229999999999993,33.353000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",254.21,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,254.21,"Basis 1"]
["950M",2.2999999999999998,20.52,0.87,3.0999999999999996,6.7269999999999994,30.417000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",279.63100000000003,"x1.1 neighbor",null,null,null,279.63100000000003,"Basis 1"]
["966M",2.42,21.4,0.87,3.75,8.1374999999999993,32.827500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",307.59410000000008,"x1.1 neighbor",null,null,null,307.59410000000008,"Basis 1"]
["972M",2.5299999999999998,26.56,1.08,4.1500000000000004,9.0054999999999996,39.1755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",277.02,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,277.02,"Basis 1"]
["980M",2.57,40.64,1.41,5.5,11.934999999999999,56.554999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
["988K",57.81,65.2,2.2599999999999998,10.4,22.568000000000001,147.83800000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["990K",85.58,106.84,3.71,17.600000000000001,38.192,234.32200000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["992K",11.87,130.76,32.729999999999997,23,49.91,225.26999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["994K",122.36,143.83600000000001,4.99,41.4,89.837999999999994,361.024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[{"$f":"A62","v":"L2350"},203.53,268.16000000000003,9.3000000000000007,66,143.22,624.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A64","v":"PC2000"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":183.38},{"$f":"G289","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A178,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":13.87},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A178,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A178,EquipmentList,0)*1,4))","v":37},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E178*DieselCostMetric,E178*DieselCost))","v":80.289999999999992},{"$f":"SUM(B178:D178)+F178","v":277.53999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A65","v":"PC3000"},218.79500000000002,{"$f":"G290","v":""},16.89,50,108.5,344.185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[{"$f":"A66","v":"PC4000"},254.21,{"$f":"G291","v":""},19.91,70,151.9,426.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A67","v":"PC5500"},279.63100000000003,{"$f":"G292","v":""},21.901000000000003,119,258.23,559.76200000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A68","v":"PC8000"},307.59410000000008,{"$f":"G292","v":""},24.091100000000004,149,323.33,655.01520000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["EX2500",277.02,{"$f":"G294","v":""},25,51,110.67,412.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",11.81,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,11.81,"Basis 1",null,null,null,null,null,null,null,3.48]
[{"$f":"A71","v":"H120Es (fits 325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G296","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A185,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":11.57},null,null,{"$f":"SUM(B185:D185)+F185","v":11.57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",12.2,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,12.2,"Basis 1",null,null,null,null,null,null,null,3.55]
[{"$f":"A72","v":"H160Es (fits 349)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G297","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A186,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":23.24},null,null,{"$f":"SUM(B186:D186)+F186","v":23.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",19.329999999999998,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,19.329999999999998,"Basis 1"]
[{"$f":"A73","v":"H180Es (fits 374/390)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G298","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A187,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":24.96},null,null,{"$f":"SUM(B187:D187)+F187","v":24.96},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",20.65,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,20.65,"Basis 1"]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":"CP54B"},24.87,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,24.87,"Basis 1"]
[{"$f":"A75","v":"S3050 (fits 320/325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G300","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A189,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":20.5},null,null,{"$f":"SUM(B189:D189)+F189","v":20.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",29.78,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,29.78,"Basis 1"]
[{"$f":"A76","v":"S3070 (fits 330/349)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A190,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A190,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G301","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A190,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A190,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":25.23},null,null,{"$f":"SUM(B190:D190)+F190","v":25.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",8.67,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,8.67,"Basis 1"]
[{"$f":"A77","v":"S3090 (fits 374/390)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A191,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A191,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G302","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A191,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A191,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":31.61},null,null,{"$f":"SUM(B191:D191)+F191","v":31.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",3.62,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,3.62,"Basis 1"]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",3.85,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,3.85,"Basis 1"]
[{"$f":"A79","v":"G315B (fits 320/325)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A193,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A193,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G304","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A193,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A193,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B193:D193)+F193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",3.38,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,3.38,"Basis 1"]
[{"$f":"A80","v":"G320B (fits 325/330)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A194,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A194,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G305","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A194,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A194,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B194:D194)+F194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",1.92,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,1.92,"Basis 1"]
[{"$f":"A81","v":"G330 (fits 349/374)"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A195,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A195,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"G306","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A195,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A195,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,{"$f":"SUM(B195:D195)+F195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",278.95,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,278.95,"Basis 1"]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",278.95,"assume same as heavy duty drill rig",null,null,null,278.95,"Basis 1"]
[{"$f":"A83","v":"420F2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A197,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A197,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":11.81},{"$f":"G308","v":3.18},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A197,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A197,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":0.54},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A197,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A197,EquipmentList,0)*1,4))","v":4.3},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E197*DieselCostMetric,E197*DieselCost))","v":9.3309999999999995},{"$f":"SUM(B197:D197)+F197","v":24.861000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",null,null,null,null,null,0,"Basis 1"]
["430F2",12.2,3.22,0.6,4.7,10.199,26.219000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",1.46,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,1.46,"Basis 1"]
["CS54B",19.329999999999998,"","",3.3499999999999996,7.269499999999999,26.599499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",3.58,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,3.58,"Basis 1"]
["CS64B",20.65,"","",3.3499999999999996,7.269499999999999,27.919499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",null,null,null,null,null,0,"Basis 1"]
["CP54B",24.87,"","",3.3499999999999996,7.269499999999999,32.139499999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",23.220000000000002,"x0.9 neighbor",null,null,null,23.220000000000002,"Basis 1"]
["CP68B",29.78,"","",3.6,7.8120000000000003,37.591999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",25.8,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,25.8,"Basis 1"]
["Light Truck - 1.5 Ton",8.67,5.52,"",1.5,3.2549999999999999,17.445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",45.47,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,45.47,"Basis 1"]
["Supervisor's Truck",3.62,1.8,"",1,2.17,7.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",80.14,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,80.14,"Basis 1"]
["Flatbed Truck",3.85,7.4800000000000013,"",4.7,10.199,21.529000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
["Air Compressor + tools",3.38,"","N/A",1,2.17,5.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",28.22,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,28.22,"Basis 1",null,null,null,null,null,null,null,7.41]
["Welding Equipment",1.92,"","N/A",2,4.34,6.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",2.76,"SRK CONSULT QUOTE.pdf",485,null,null,2.76,"Basis 1",null,null,null,null,null,null,null,7.41]
["Heavy Duty Drill Rig",278.95,"",9.6,12,26.04,314.59000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",2.86,"average",null,null,null,2.86,"Basis 1",null,null,null,null,null,null,null,7.41]
["Pump (plugging) Drill Rig",278.95,"",9.6,10,21.7,310.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",2.97,"SRK CONSULT QUOTE.pdf",522,null,null,2.97,"Basis 1",null,null,null,null,null,null,null,7.41]
["Concrete Pump","","","N/A",10,21.7,21.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",39.700000000000003,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,39.700000000000003,"Basis 1",null,null,null,null,null,null,null,8.26]
["Gas Engine Vibrator",1.46,"","N/A",1,2.17,3.63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",47.92,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,47.92,"Basis 1",null,null,null,null,null,null,null,7.28]
["Generator 5KW",3.58,"","N/A",1.5,3.2549999999999999,6.835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",95.6,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,100.31,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,10.16]
["HDEP Welder (pipe or liner)","","","N/A",2,4.34,4.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",105.16,"x1.1 neighbor",null,null,null,105.16,"Basis 1",null,null,null,null,null,null,null,11.176000000000002]
["5 Ton Crane",23.220000000000002,12.348000000000001,"",3,6.51,42.078000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",115.676,"x1.1 neighbor",null,null,null,115.676,"Basis 1",null,null,null,null,null,null,null,11.734800000000003]
["20 Ton Crane",25.8,13.72,"",4,8.68,48.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",127.24360000000001,"x1.1 neighbor",null,null,null,127.24360000000001,"Basis 1",null,null,null,null,null,null,null,12.293600000000003]
["50 Ton Crane",45.47,33.06,"",4.7,10.199,88.728999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",204.78,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,204.78,"Basis 1",null,null,null,null,null,null,null,13.522960000000005]
["120 Ton Crane",80.14,85.5,"",5.2,11.284000000000001,176.92399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",45.31,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,45.31,"Basis 1",null,null,null,null,null,null,null,5.75]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",50.66,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,50.66,"Basis 1",null,null,null,null,null,null,null,5.99]
[{"$f":"A105","v":"725C2"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipPM,MATCH($A219,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipPM,MATCH($A219,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":28.22},{"$f":"G330","v":41.16},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipGET,MATCH($A219,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipGET,MATCH($A219,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A219,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A219,EquipmentList,0)*1,4))","v":5.05},{"$f":"IF(Wet=\"Yes\",0,IF(Metric,E219*DieselCostMetric,E219*DieselCost))","v":10.958499999999999},{"$f":"SUM(B219:D219)+F219","v":80.338499999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",95.6,"same as 777G",null,null,null,111.98,"773 WT; IMC Memo; OCE User 07",null,null,null,null,null,null,null,10.16]
["730C2",2.76,{"$f":"G331","v":44.94},"",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A220,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A220,EquipmentList,0)*1,4))","v":5.4},11.718,59.417999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA109","v":"785D H2O Truck"},105.16,"same as 785D",null,null,null,105.16,"Basis 1",null,null,null,null,null,null,null,11.176000000000002]
["735C",2.86,47.82,"",6.9499999999999993,15.081499999999998,65.761499999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",15.58,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,15.58,"Basis 1",null,null,null,null,null,null,null,7.41]
["740C",2.97,51.72,"",7.8,16.925999999999998,71.616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["770G",39.700000000000003,64.44,"",4.9499999999999993,10.741499999999998,114.8815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["773G",47.92,83.16,"",8.25,17.9025,148.98249999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["777G",95.6,189.12,"",13.55,29.403500000000001,314.12350000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes"]
["785D",105.16,208.03200000000007,"",25.1,54.466999999999999,367.65900000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) PM Source: "]
["789D",115.676,228.83520000000007,"",36.85,79.964500000000001,424.47570000000007]
["793F",127.24360000000001,251.71872000000005,"",44.75,97.107500000000002,476.06982000000011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G.E.T CONSUMPTION [Cost Per Hour] (1) (Wear Items)"]
["797F",204.78,484.2,"",67.650000000000006,146.8005,835.78050000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
["613E (5,000 gal)",45.31,18.84,0.94,6,13.02,78.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copper Flat FA","","","","","Copper Flat internal","","","","","","","","","NNV Imperial"]
["621E (8,000 gal)",50.66,29.22,0.56999999999999995,10.75,23.327500000000001,103.77749999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["777G H2O Truck",95.6,189.12,"",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A232,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A232,EquipmentList,0)*1,4))","v":13.55},29.403500000000001,314.12350000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA13","v":"D6T"},2.61,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,2.61,"Basis 1",null,null,null,null,null,null,null,4.9000000000000004]
["785D H2O Truck",105.16,208.03200000000007,"",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A233,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A233,EquipmentList,0)*1,4))","v":25.1},54.466999999999999,367.65900000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",2.61,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,2.61,"Basis 1",null,null,null,null,null,null,null,4.9000000000000004]
["Dump Truck (10-12 yd3)","N/A",21.5,"N/A",{"$f":"IF(ISNA(INDEX(FuelUse,MATCH(A234,EquipmentList,0)*1,4)),0,INDEX(FuelUse,MATCH(A234,EquipmentList,0)*1,4))","v":5.2},11.284000000000001,{"$f":"SUM(B234:D234)+F234","v":32.783999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",3.84,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,3.84,"Basis 1",null,null,null,null,null,null,null,4.9000000000000004]
["Tractor/Trailer (20 ton)","N/A","","N/A",14,30.38,30.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",4.8600000000000003,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,4.8600000000000003,"Basis 1",null,null,null,null,null,null,null,9.4700000000000006]
["Tractor/Trailer (50 ton)","N/A","","N/A",18,39.06,{"$f":"SUM(B236:D236)+F236","v":39.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",6.59,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,14.73]
["Tractor/Trailer (80 ton)","N/A","","N/A",22,47.739999999999995,47.739999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",8.2200000000000006,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,8.2200000000000006,"Basis 1",null,null,null,null,null,null,null,20.62]
["Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",16.66,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,16.66,"Basis 1",null,null,null,null,null,null,null,30.64]
["(1) PM Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipPMNotes,MATCH($A239,EquipPMNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipPMNotes,MATCH($A239,EquipPMNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
["(2) G.E.T. Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipGETNotes,MATCH($A240,EquipGETNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipGETNotes,MATCH($A240,EquipGETNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",1.32,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,1.32,"Basis 1"]
["(3) Fuel Use Source: ","Caterpillar Handbook, Edition 46, Ch. 20; or estimated average for smaller vehicles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",1.7,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0,"IMC Memo; OCE User 07"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",2.42,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,2.42,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",2.4,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,2.4,"Basis 1"]
["TIRE COST TABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
["Equipment","Tire Size","# of Tires Per Piece of Equipment","Cost \nPer Tire","Tire Cost (1)(2)","Life Expectency Hours \n(Low/Zone A) (3)","Tire Cost per \nHour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",0.62,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.62,"Basis 1",null,null,null,null,null,null,null,10.16]
[null,null,null,null,{"$f":"CurrencySymbol","v":"$"},null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",1.38,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,14.69]
["Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",2,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,2,"Basis 1",null,null,null,null,null,null,null,20.059999999999999]
[{"$f":"A23","v":"D6T"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A248,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A248,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C248),\"\",C248*D248)","v":""},null,{"$f":"IF(OR(D248=\"\",D248=\"N/A\"),\"\",E248/F248)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",2.2000000000000002,"x1.1 neighbor",null,null,null,2.2000000000000002,"Basis 1",null,null,null,null,null,null,null,22.065999999999999]
["D6R w/ Winch",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A138,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A138,EquipmentNamesPM,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C249),\"\",C249*D249)","v":""},null,{"$f":"IF(OR(D249=\"\",D249=\"N/A\"),\"\",E249/F249)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
["D7E",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",1.33,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,1.33,"Basis 1",null,null,null,null,null,null,null,3.82]
["D8T",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",1.94,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,1.94,"Basis 1",null,null,null,null,null,null,null,4.41]
["D9T",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",1.48,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,1.48,"Basis 1",null,null,null,null,null,null,null,5.57]
["D10T2",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",2.67,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,6.13]
["D11T",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",2.85,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,2.85,"Basis 1",null,null,null,null,null,null,null,6.27]
["Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",3.97,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,3.97,"Basis 1",null,null,null,null,null,null,null,9.5500000000000007]
["824K","29.5R25",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A256,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A256,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":33740},{"$f":"IF(ISBLANK(C256),\"\",C256*D256)","v":134960},3500,{"$f":"IF(ISBLANK(C256),\"\",E256/F256)","v":38.56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",5.1100000000000003,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,5.1100000000000003,"Basis 1",null,null,null,null,null,null,null,12.83]
["834K","35/65-R33",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A257,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A257,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":43505},{"$f":"IF(ISBLANK(C257),\"\",C257*D257)","v":174020},3500,{"$f":"IF(ISBLANK(C257),\"\",E257/F257)","v":49.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
["844K","45/65-R39",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A258,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A258,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":62019.999999999993},{"$f":"IF(ISBLANK(C258),\"\",C258*D258)","v":248079.99999999997},3500,{"$f":"IF(ISBLANK(C258),\"\",E258/F258)","v":70.88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",1.86,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,null,null,null,null,null,null,null,null,null,8.0299999999999994]
["854K","45/65-R45",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A259,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A259,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":76685},{"$f":"IF(ISBLANK(C259),\"\",C259*D259)","v":306740},3500,{"$f":"IF(ISBLANK(C259),\"\",E259/F259)","v":87.64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",2.11,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,null,null,null,null,null,null,null,null,null,10.08]
["Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[{"$f":"A36","v":"12M2"},"13PR24",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A261,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A261,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":11025},{"$f":"IF(ISBLANK(C261),\"\",C261*D261)","v":66150},3500,{"$f":"IF(D261=\"\",\"\",E261/F261)","v":18.899999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",0.19,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.19,"Basis 1",null,null,null,null,null,null,null,4.22]
[{"$f":"A37","v":"14M"},"20.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A262,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A262,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":24500},{"$f":"IF(ISBLANK(C262),\"\",C262*D262)","v":147000},3500,{"$f":"IF(D262=\"\",\"\",E262/F262)","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",0.6,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.6,"Basis 1",null,null,null,null,null,null,null,4.37]
[{"$f":"A38","v":"16M3"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A263,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A263,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":35455},{"$f":"IF(ISBLANK(C263),\"\",C263*D263)","v":212730},3500,{"$f":"IF(D263=\"\",\"\",E263/F263)","v":60.78},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",0.87,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.87,"Basis 1",null,null,null,null,null,null,null,8.1199999999999992]
[{"$f":"A39","v":"24M"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A264,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A264,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":39000.500000000007},{"$f":"IF(ISBLANK(C264),\"\",C264*D264)","v":234003.00000000006},3500,{"$f":"IF(D264=\"\",\"\",E264/F264)","v":66.858000000000018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA45","v":"966M"},0.87,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.87,"Basis 1",null,null,null,null,null,null,null,10.199999999999999]
["Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",1.08,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,1.08,"Basis 1",null,null,null,null,null,null,null,12.91]
[{"$f":"A41","v":"312F"},null,null,"N/A",{"$f":"IF(ISBLANK(C266),\"\",C266*D266)","v":""},null,{"$f":"IF(OR(D266=\"\",D266=\"N/A\"),\"\",E266/F266)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",1.41,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,1.41,"Basis 1",null,null,null,null,null,null,null,12.91]
["320F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",2.2599999999999998,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,2.2599999999999998,"Basis 1",null,null,null,null,null,null,null,13.83]
["325F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",3.71,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,3.71,"Basis 1",null,null,null,null,null,null,null,22.8]
["330F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",32.729999999999997,"NV Std 2018",null,null,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,31.77]
["349F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",4.99,"x1.1 neighbor",null,null,null,4.99,"Basis 1",null,null,null,null,null,null,null,34.947000000000003]
["374F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",9.3000000000000007,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,9.3000000000000007,"Basis 1"]
["390F",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
["Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",13.87,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,13.87,"Basis 1"]
[{"$f":"A49","v":"631K"},"37.25R35",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A274,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A274,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":32680},{"$f":"IF(ISBLANK(C274),\"\",C274*D274)","v":130720},4000,{"$f":"IF(D274=\"\",\"\",E274/F274)","v":32.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",16.89,"average",null,null,null,16.89,"Basis 1"]
[{"$f":"A50","v":"637K"},"37.25R35",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A275,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A275,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":30280},{"$f":"IF(ISBLANK(C275),\"\",C275*D275)","v":121120},4000,{"$f":"IF(D275=\"\",\"\",E275/F275)","v":30.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",19.91,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,19.91,"Basis 1"]
["Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",21.901000000000003,"x1.1 neighbor",null,null,null,21.901000000000003,"Basis 1"]
[{"$f":"A52","v":"926M"},"17.5R25",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A277,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A277,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":4770},{"$f":"IF(ISBLANK(C277),\"\",C277*D277)","v":19080},4500,{"$f":"IF(D277=\"\",\"\",E277/F277)","v":4.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",24.091100000000004,"x1.1 neighbor",null,null,null,24.091100000000004,"Basis 1"]
["930M","17.5R25",4,13815,55260,4500,12.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",25,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,25,"Basis 1"]
["950M","26.5R25",4,23085,92340,4500,20.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
["966M","26.5R25",4,24075,96300,4500,21.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)",11.57,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,11.57,"Basis 1",null,null,null,null,null,null,null,5.22]
["972M","26.5R25",4,29880,119520,4500,26.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)",23.24,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,23.24,"Basis 1",null,null,null,null,null,null,null,10.19]
["980M","29.5R25",4,45720,182880,4500,40.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)",24.96,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,24.96,"Basis 1",null,null,null,null,null,null,null,12.456099999999999]
["988K","35/65-33",4,73350,293400,4500,65.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
["990K","41.25/70-39",4,120195,{"$f":"IF(ISBLANK(C284),\"\",C284*D284)","v":480780},4500,{"$f":"IF(D284=\"\",\"\",E284/F284)","v":106.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)",20.5,"Copper Flats - Blue Book Equipment Rates.xlsx"]
["992K","45/65R45",4,147105,588420,4500,130.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)",25.23,"Copper Flats - Blue Book Equipment Rates.xlsx"]
["994K","55/85R57",4,161815.5,647262,4500,143.83600000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)",31.61,"Copper Flats - Blue Book Equipment Rates.xlsx"]
["L2350","55/85R57",4,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A287,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A287,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":301680},{"$f":"IF(ISBLANK(C287),\"\",C287*D287)","v":1206720},4500,{"$f":"IF(D287=\"\",\"\",E287/F287)","v":268.16000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
["Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)"]
[{"$f":"A64","v":"PC2000"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A289,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A289,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C289),\"\",C289*D289)","v":""},null,{"$f":"IF(OR(D289=\"\",D289=\"N/A\"),\"\",E289/F289)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)"]
["PC3000",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)"]
["PC4000",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
["PC5500",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",0.54,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.54,"Basis 1",null,null,null,null,null,null,null,3.4]
["PC8000",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",0.6,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.6,"Basis 1",null,null,null,null,null,null,null,3.5]
["EX2500",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",null,null,null,null,null,"N/A","Basis 1",null,null,null,null,null,null,null,"N/A"]
["Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",null,null,null,null,null,"N/A","Basis 1",null,null,null,null,null,null,null,"N/A"]
[{"$f":"A71","v":"H120Es (fits 325)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A296,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A296,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C296),\"\",C296*D296)","v":""},null,{"$f":"IF(OR(D296=\"\",D296=\"N/A\"),\"\",E296/F296)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":"CP54B"},null,null,null,null,null,"N/A","Basis 1",null,null,null,null,null,null,null,"N/A"]
[{"$f":"A72","v":"H160Es (fits 349)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A297,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A297,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C297),\"\",C297*D297)","v":""},null,{"$f":"IF(OR(D297=\"\",D297=\"N/A\"),\"\",E297/F297)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",null,null,null,null,null,"N/A","Basis 1",null,null,null,null,null,null,null,"N/A"]
[{"$f":"A73","v":"H180Es (fits 374/390)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A298,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A298,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C298),\"\",C298*D298)","v":""},null,{"$f":"IF(OR(D298=\"\",D298=\"N/A\"),\"\",E298/F298)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",null,null,null,null,null,"N/A","Basis 1",null,null,null,null,null,null,null,"N/A"]
["Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",null,null,null,null,null,"N/A","Basis 1",null,null,null,null,null,null,null,"N/A"]
[{"$f":"A75","v":"S3050 (fits 320/325/330)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A300,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A300,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C300),\"\",C300*D300)","v":""},null,{"$f":"IF(OR(D300=\"\",D300=\"N/A\"),\"\",E300/F300)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",null,null,null,null,null,"N/A","Basis 1",null,null,null,null,null,null,null,"N/A"]
[{"$f":"A76","v":"S3070 (fits 330/349)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A301,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A301,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C301),\"\",C301*D301)","v":""},null,{"$f":"IF(OR(D301=\"\",D301=\"N/A\"),\"\",E301/F301)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A77","v":"S3090 (fits 374/390)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A302,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A302,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C302),\"\",C302*D302)","v":""},null,{"$f":"IF(OR(D302=\"\",D302=\"N/A\"),\"\",E302/F302)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",9.6,"Copper Flats - Blue Book Equipment Rates.xlsx"]
[{"$f":"A79","v":"G315B (fits 320/325)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A304,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A304,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C304),\"\",C304*D304)","v":""},null,{"$f":"IF(OR(D304=\"\",D304=\"N/A\"),\"\",E304/F304)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",9.6,"assume same as heavy duty drill rig"]
[{"$f":"A80","v":"G320B (fits 325/330)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A305,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A305,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C305),\"\",C305*D305)","v":""},null,{"$f":"IF(OR(D305=\"\",D305=\"N/A\"),\"\",E305/F305)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A81","v":"G330 (fits 349/374)"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A306,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A306,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":"N/A"},{"$f":"IF(ISBLANK(C306),\"\",C306*D306)","v":""},null,{"$f":"IF(OR(D306=\"\",D306=\"N/A\"),\"\",E306/F306)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A83","v":"420F2"},"340/80R18-19.5LR24",2,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A308,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A308,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":4770},{"$f":"IF(ISBLANK(C308),\"\",C308*D308)","v":9540},3000,{"$f":"IF(OR(D308=\"\",D308=\"N/A\"),\"\",E308/F308)","v":3.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["430F2","340/80R18-16.9R28",2,4830,{"$f":"IF(ISBLANK(C309),\"\",C309*D309)","v":9660},3000,3.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane"]
["CS54B",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane"]
["CS64B",null,null,"N/A",{"$f":"IF(ISBLANK(C311),\"\",C311*D311)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane"]
["CP54B",null,null,"N/A",{"$f":"IF(ISBLANK(C312),\"\",C312*D312)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane"]
["CP68B",null,null,"N/A",{"$f":"IF(ISBLANK(C313),\"\",C313*D313)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
["Light Truck - 1.5 Ton",null,4,4140,{"$f":"IF(ISBLANK(C314),\"\",C314*D314)","v":16560},3000,{"$f":"IF(OR(D314=\"\",D314=\"N/A\"),\"\",E314/F314)","v":5.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,3.04]
["Supervisor's Truck",null,4,1350,5400,3000,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,3.04]
["Flatbed Truck",null,22,1020.0000000000001,{"$f":"IF(ISBLANK(C316),\"\",C316*D316)","v":22440.000000000004},3000,7.4800000000000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,3.04]
["Air Compressor + tools",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,3.04]
["Welding Equipment",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,3.4]
["Heavy Duty Drill Rig",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,3.82]
["Pump (plugging) Drill Rig",null,4,"",0,3000,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",null,null,null,null,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,4.2699999999999996]
["Concrete Pump",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,4.6970000000000001]
["Gas Engine Vibrator",null,null,"N/A",{"$f":"IF(ISBLANK(C322),\"\",C322*D322)","v":""},null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,4.9318500000000007]
["Generator 5KW",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,5.1667000000000005]
["HDEP Welder (pipe or liner)",null,null,"N/A",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,5.6833700000000009]
["5 Ton Crane",null,4,9261,37044,3000,{"$f":"IF(OR(D325=\"\",D325=\"N/A\"),\"\",E325/F325)","v":12.348000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",0.94,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.94,"Basis 1"]
["20 Ton Crane",null,4,10290,41160,3000,13.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",0.56999999999999995,"Copper Flats - Blue Book Equipment Rates.xlsx",null,null,null,0.56999999999999995,"Basis 1"]
["50 Ton Crane",null,6,16530,99180,3000,33.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",null,null,null,null,null,0,"773 WT; IMC Memo; OCE User 07",null,null,null,null,null,null,null,4.2699999999999996]
["120 Ton Crane",null,6,42750,256500,3000,85.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA109","v":"785D H2O Truck"},null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,4.6970000000000001]
["Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",null,null,null,null,null,0,"Basis 1",null,null,null,null,null,null,null,3.04]
[{"$f":"A105","v":"725C2"},"23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A330,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A330,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":13720},{"$f":"IF(ISBLANK(D330),\"\",C330*D330)","v":82320},2000,{"$f":"IF(D330=\"\",\"\",E330/F330)","v":41.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["730C2","23.5R25",6,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AllEquipTires,MATCH($A331,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(AllEquipTires,MATCH($A331,EquipmentNamesTires,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":14980},{"$f":"IF(ISBLANK(C331),\"\",C331*D331)","v":89880},2000,44.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["735C","26.5R25",6,15940,{"$f":"IF(ISBLANK(C332),\"\",C332*D332)","v":95640},2000,47.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["740C","29.5R25",6,17240,{"$f":"IF(ISBLANK(C333),\"\",C333*D333)","v":103440},2000,51.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
["770G","18.00R33",6,64440,386640,6000,64.44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) G.E.T. Source: "]
["773G","24.00R35",6,69300,{"$f":"IF(ISBLANK(C335),\"\",C335*D335)","v":415800},5000,83.16]
["777G","27.00R49",6,157600,945600,5000,189.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIRE COST TABLE [Cost Per Tire(1,2,3)]"]
["785D","33.00R51",6,138688.00000000003,832128.00000000023,4000,208.03200000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
["789D","40.00R57",6,152556.80000000005,{"$f":"IF(ISBLANK(C338),\"\",C338*D338)","v":915340.80000000028},4000,{"$f":"IF(D338=\"\",\"\",E338/F338)","v":228.83520000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE","Copper Flat FA","","","","","Copper Flat internal","","","","","","","","","NNV Imperial"]
["793F","40.00R57",6,167812.48000000004,{"$f":"IF(ISBLANK(C339),\"\",C339*D339)","v":1006874.8800000002},4000,{"$f":"IF(D339=\"\",\"\",E339/F339)","v":251.71872000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
["797F","40.00R57",6,322800,{"$f":"IF(ISBLANK(C340),\"\",C340*D340)","v":1936800},4000,484.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA13","v":"D6T"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[{"$f":"A116","v":"613E (5,000 gal)"},"23.5R25",6,18840,113040,6000,18.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["621E (8,000 gal)","33.25R29",6,38960,233760,8000,29.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["777G H2O Truck","27.00R49",6,157600,945600,5000,189.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["785D H2O Truck","33.00R51",6,138688.00000000003,832128.00000000023,4000,208.03200000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Dump Truck (10-12 yd3)",null,10,12900,{"$f":"IF(ISBLANK(C345),\"\",C345*D345)","v":129000},6000,{"$f":"IF(D345=\"\",\"\",E345/F345)","v":21.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Tractor/Trailer (20 ton)",null,null,"N/A","",null,{"$f":"IF(OR(D346=\"\",D346=\"N/A\"),\"\",E346/F346)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Tractor/Trailer (50 ton)",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
["Tractor/Trailer (80 ton)",null,null,"N/A","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",33740,3500,"Cat 824H",9.64,null,33740,"Basis 1"]
["Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",43505,3500,null,12.43,null,0,"IMC Memo; OCE User 07"]
["(1) Unit Cost Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A350,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A350,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",62019.999999999993,3500,"Cat 844H",17.72,null,62019.999999999993,"Basis 1"]
["(2) Cost Basis:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A351,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A351,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",76685,3500,"Cat 854G",21.91,null,76685,"Basis 1"]
["(3) Tire Cost Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A352,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A352,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
["(4) Tire Wear Source:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(EquipTiresNotes,MATCH($A353,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))),\"\",INDEX(EquipTiresNotes,MATCH($A353,EquipTiresNotesNames,0),MATCH(ProjectRegion,EquipmentRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",11025,3500,null,3.15,null,11025,"Basis 1",null,null,null,null,null,null,null,2056.3200000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",24500,3500,null,7,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,2815.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",35455,3500,"Cat 16M",10.130000000000001,null,35455,"Basis 1",null,null,null,null,null,null,null,3808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",39000.500000000007,3500,"x1.1 neighbor",{"$f":"BE355*1.1","v":11.143000000000002},null,39000.500000000007,"Basis 1",null,null,null,null,null,null,null,4188.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",32680,4000,"Cat 631G",8.17,null,32680,"Basis 1",null,null,null,null,null,null,null,8364.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",30280,4000,"Cat 637G",7.57,null,30280,"Basis 1",null,null,null,null,null,null,null,8364.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",4770,4500,null,1.06,null,4770,"Basis 1",null,null,null,null,null,null,null,2836.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",13815,4500,"930K",3.07,null,13815,"Basis 1",null,null,null,null,null,null,null,2836.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",23085,4500,"950K",5.13,null,23085,"Basis 1",null,null,null,null,null,null,null,4274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA45","v":"966M"},24075,4500,"966K",5.35,null,24075,"Basis 1",null,null,null,null,null,null,null,6804.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",29880,4500,"972K",6.64,null,29880,"Basis 1",null,null,null,null,null,null,null,6804.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",45720,4500,"980K",10.16,null,45720,"Basis 1",null,null,null,null,null,null,null,7163.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",73350,4500,"988H",16.3,null,73350,"Basis 1",null,null,null,null,null,null,null,11250.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",120195,4500,"990H",26.71,null,120195,"Basis 1",null,null,null,null,null,null,null,18168.205000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",147105,4500,"992K",32.69,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,25086.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",161815.5,4500,"x1.1 neighbor",{"$f":"BE377*1.1","v":35.959000000000003},null,161815.5,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",301680,4500,null,67.040000000000006,null,301680,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",4770,3000,"Cat 420F Tractor-Loader-Backhoe",1.59,null,4770,"Basis 1",null,null,null,null,null,null,null,973.27499999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",4830,3000,"Cat 430E Tractor-Loader-Backhoe",1.61,null,4830,"Basis 1",null,null,null,null,null,null,null,973.27499999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":"CP54B"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",4140,3000,"Single Axle Lube Truck",1.38,null,4140,"Basis 1",null,null,null,null,null,null,null,130.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",1350,3000,"3/4 Ton 4x4",0.45,null,1350,"Basis 1",null,null,null,null,null,null,null,130.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",1020.0000000000001,3000,"On-Highway Flatbed Trucks",0.34,null,1020.0000000000001,"Basis 1",null,null,null,null,null,null,null,130.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",null,null,null,null,null,null,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",null,null,null,null,null,null,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",9261,3000,"x0.9 neighbor",{"$f":"BE418*0.9","v":3.0870000000000002},null,9261,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",10290,3000,"Tadan GR-150XL-1 (15 ton crane)",3.43,null,10290,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",16530,3000,"Grove TMS700E",5.51,null,16530,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",42750,3000,"Grove GMK5120B",14.25,null,42750,"Basis 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",13720,2000,"Cat 725, model not specified.  Only BB rate supplied",6.86,null,13720,"Basis 1",null,null,null,null,null,null,null,4274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",14980,2000,null,7.49,null,14980,"Basis 1",null,null,null,null,null,null,null,4274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",15940,2000,"Cat 735B",7.97,null,15940,"Basis 1",null,null,null,null,null,null,null,6804.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",17240,2000,null,8.6199999999999992,null,17240,"Basis 1",null,null,null,null,null,null,null,7163.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",64440,6000,null,10.74,null,64440,"Basis 1",null,null,null,null,null,null,null,3916.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",69300,5000,null,13.86,null,69300,"Basis 1",null,null,null,null,null,null,null,6868.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",157600,5000,null,31.52,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,12196.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",138688.00000000003,4000,"x1.1 neighbor",{"$f":"BE428*1.1","v":34.672000000000004},null,138688.00000000003,"Basis 1",null,null,null,null,null,null,null,13416.282000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",152556.80000000005,4000,"x1.1 neighbor",38.13920000000001,null,152556.80000000005,"Basis 1",null,null,null,null,null,null,null,14087.096100000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",167812.48000000004,4000,"x1.1 neighbor",41.953120000000013,null,167812.48000000004,"Basis 1",null,null,null,null,null,null,null,14757.910200000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",322800,4000,null,80.7,null,322800,"Basis 1",null,null,null,null,null,null,null,16233.701220000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",18840,6000,"Used Cat 613E scraper rate, water wagon not available",3.14,null,18840,"Basis 1",null,null,null,null,null,null,null,3382.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",38960,8000,"Used Cat 621E scraper rate, water wagon not available",4.87,null,38960,"Basis 1",null,null,null,null,null,null,null,8710.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",157600,5000,"Used Cat 777 haul truck rate, water truck not available",31.52,null,0,"IMC Memo; OCE User 07",null,null,null,null,null,null,null,12196.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA109","v":"785D H2O Truck"},138688.00000000003,4000,"x1.1 neighbor",{"$f":"BE435*1.1","v":34.672000000000004},null,138688.00000000003,"Basis 1",null,null,null,null,null,null,null,13416.282000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",12900,6000,"10 CY Dump Truck",2.15,null,12900,"Basis 1",null,null,null,null,null,null,null,463.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)",null,null,null,null,null,0,null,null,null,null,null,null,null,null,509.46500000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)",null,null,null,null,null,0,null,null,null,null,null,null,null,null,560.41150000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)",null,null,null,null,null,0,null,null,null,null,null,null,null,null,616.45265000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Unit Cost Basis:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2) Cost Basis:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3) Tire Cost Source:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4) Tire Wear Source:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assembly/Disassembly [Total Cost]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPMENT TYPE","Basis 1","Basis 2","Basis 3","Basis 4","Basis 5","Basis 6","Basis 7","Basis 8","Basis 9","Basis 10","Basis 11","Basis 12","Basis 13","Basis 14","Basis 15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copper Flat FA","","","","","Copper Flat internal","","","","","","","","","NNV Imperial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA13","v":"D6T"},500,"SRK Consulting Equipment Quote Copper Flat Mine.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D6R w/ Winch",678,"SRK.TH.05.04.18.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",2450,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",2900,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",4950,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",null,null,null,null,null,12250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",null,null,null,null,null,43850]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",500,"SRK Consulting Equipment Quote Copper Flat Mine.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",2800,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",2800,"assume same as 14M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",2800,"assume same as 14M",null,null,null,12000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",500,"SRK Consulting Equipment Quote Copper Flat Mine.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",500,"SRK Consulting Equipment Quote Copper Flat Mine.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",2800,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",2800,"assume same as 325",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",4050,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",1253,"assume same as 349F",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",1253,"assume same as 349F",null,null,null,13400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",678,"SRK.TH.05.04.18.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",678,"SRK.TH.05.04.18.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",500,"SRK Consulting Equipment Quote Copper Flat Mine.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",2350,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",2350,"assume same as 950M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA45","v":"966M"},2350,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",2350,"assume same as 966M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",2350,"assume same as 966M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",4275,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",4275,"assume same as 988K",null,null,null,23350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",23950,"CF Mob Rate 11 18.xlsx",null,null,null,23350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",23950,"assume same as 992K",null,null,null,23350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",23950,"assume same as 992K",null,null,null,23350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",null,null,null,null,null,25000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",null,null,null,null,null,30000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",null,null,null,null,null,35000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",null,null,null,null,null,40000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",null,null,null,null,null,45000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",null,null,null,null,null,45000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",500,"SRK Consulting Equipment Quote Copper Flat Mine.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",500,"SRK Consulting Equipment Quote Copper Flat Mine.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",678,"assume same as 14M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",678,"assume same as 14M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA77","v":"CP54B"},678,"assume same as 14M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP68B",678,"assume same as 14M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",678,"assume same as 14M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",678,"assume same as 14M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",678,"assume same as 14M",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",null,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",678,"assume same as D8",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",678,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",678,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",678,null,null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",700,"assume same as 730C",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",700,"SRK CONSULT QUOTE.pdf",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",700,"assume same as 730C",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",2450,"CF Mob Rate 11 18.xlsx",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",2450,"assume same as 740",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",2450,"assume same as 740",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",29333,"\"CF Mob Rate 11 18.xlsx,\" mob: 58600; demob: 29333; av. 43,966.5; add 39750 unload and assemble",null,null,null,24150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",29333,"assume same as 777",null,null,null,26000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",29333,"assume same as 777",null,null,null,30000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",29333,"assume same as 777",null,null,null,35000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",29333,"assume same as 777",null,null,null,40000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",2450,"assume same as 740",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",2450,"assume same as 740",null,null,null,"N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",1253,null,null,null,null,24150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA109","v":"785D H2O Truck"},1253,null,null,null,null,26000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",1253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assembly/Disassembly Source: "]

{"sheet":"Material Costs","index":40,"n_rows":144,"n_cols":74,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11, FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECLAMATION MATERIAL COST TABLE"]
["Color Code Key",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAL TYPE",null,"Region 1","Region 2","Region 3","Region 4","Region 5","Region 6","Region 7","Region 8","Region 9","Region 10","Region 11","Region 12","Region 13","Region 14","Region 15"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BH10,RegionNames,2,FALSE)),\"\",VLOOKUP(BH10,RegionNames,2,FALSE))","v":"Copper Flat FA"},"","","","","Copper Flat internal","","","","","","","","","NNV Imperial"]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Materials"]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seed Mixes"]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seed Mix","Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mix 1","Cost/Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.5]
["Revegetation Materials",null,null,null,null,null,"Revegetation Method",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Method",null,null,null,null,"Mix 2","Cost/Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,332.75]
["Seed Mixes",null,null,null,null,null,"Slopes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slopes",null,null,null,null,"Mix 3","Cost/Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,363]
["Seed Mix","Description",null,"Cost",null,null,"Disturbance Type","Seed Application Method","Labor","Equipment","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disturbance Type","Labor","Equipment",null,null,"Mix 4","Cost/Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,393.25]
[null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/Ha","Cost/Ha",null,null,"User Mix 1","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF15),BF15=\"\"),\"\",BF15)","v":"None"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A21,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A21,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,"Waste Rock Dumps","Drill",{"$f":"IF(ISBLANK($H21),\"\",INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),8))","v":423.14},{"$f":"IF(ISBLANK($H21),\"\",INDEX(SeedingMethodTable,MATCH($H21,SeedingMethods,0),9))","v":423.14},{"$f":"IF(ISBLANK($H21),\"\",SUM(I21:J21))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps",{"$f":"IF(ISBLANK($H21),\"\",INDEX(SeedingCostsNonMetric,MATCH($H21,SeedingMethods,0),1))","v":423.14},{"$f":"IF(ISBLANK($H21),\"\",INDEX(SeedingCostsNonMetric,MATCH($H21,SeedingMethods,0),2))","v":423.14},null,null,"User Mix 2","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF16),BF16=\"\"),\"\",BF16)","v":"Mix 1"},"Basins",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A22,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A22,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,"Heap Leach","Drill",{"$f":"IF(ISBLANK($H22),\"\",INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),8))","v":423.14},{"$f":"IF(ISBLANK($H22),\"\",INDEX(SeedingMethodTable,MATCH($H22,SeedingMethods,0),9))","v":423.14},{"$f":"IF(ISBLANK($H22),\"\",SUM(I22:J22))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach",{"$f":"IF(ISBLANK($H22),\"\",INDEX(SeedingCostsNonMetric,MATCH($H22,SeedingMethods,0),1))","v":423.14},{"$f":"IF(ISBLANK($H22),\"\",INDEX(SeedingCostsNonMetric,MATCH($H22,SeedingMethods,0),2))","v":423.14},null,null,"User Mix 3","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF17),BF17=\"\"),\"\",BF17)","v":"Mix 2"},"Low Hills",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A23,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A23,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,"Tailings","Drill",{"$f":"IF(ISBLANK($H23),\"\",INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),8))","v":423.14},{"$f":"IF(ISBLANK($H23),\"\",INDEX(SeedingMethodTable,MATCH($H23,SeedingMethods,0),9))","v":423.14},{"$f":"IF(ISBLANK($H23),\"\",SUM(I23:J23))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings",{"$f":"IF(ISBLANK($H23),\"\",INDEX(SeedingCostsNonMetric,MATCH($H23,SeedingMethods,0),1))","v":423.14},{"$f":"IF(ISBLANK($H23),\"\",INDEX(SeedingCostsNonMetric,MATCH($H23,SeedingMethods,0),2))","v":423.14},null,null,"User Mix 4"]
[{"$f":"IF(OR(ISBLANK(BF18),BF18=\"\"),\"\",BF18)","v":"Mix 3"},"Uplands",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A24,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A24,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,"Quarries & Borrow Pits","Drill",{"$f":"IF(ISBLANK($H24),\"\",INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),8))","v":423.14},{"$f":"IF(ISBLANK($H24),\"\",INDEX(SeedingMethodTable,MATCH($H24,SeedingMethods,0),9))","v":423.14},{"$f":"IF(ISBLANK($H24),\"\",SUM(I24:J24))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries & Borrow Pits",{"$f":"IF(ISBLANK($H24),\"\",INDEX(SeedingCostsNonMetric,MATCH($H24,SeedingMethods,0),1))","v":423.14},{"$f":"IF(ISBLANK($H24),\"\",INDEX(SeedingCostsNonMetric,MATCH($H24,SeedingMethods,0),2))","v":423.14},null,null,"User Mix 5 (see Seed Mix sheet)","Cost/Acre"]
[{"$f":"IF(OR(ISBLANK(BF19),BF19=\"\"),\"\",BF19)","v":"Mix 4"},"Riparian or Custom",null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A25,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A25,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,"Flat Areas and Undifferentiated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flat Areas and Undifferentiated",null,null,null,null,null,"Cost/Acre"]
["User Mix 1","Permit Approved Seed Mix",null,{"$f":"'User 03 Miscellaneous Crews'!D208","v":435.96},null,null,"Disturbance Type","Seed Application Method","Labor","Equipment","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disturbance Type","Labor","Equipment",null,null,"Mulch","Notes:"]
["User Mix 2",null,null,null,null,null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/Ha","Cost/Ha",null,null,"Item"]
["User Mix 3",null,null,null,null,null,"Exploration Trenches","Drill",{"$f":"IF(ISBLANK($H28),\"\",INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),8))","v":423.14},{"$f":"IF(ISBLANK($H28),\"\",INDEX(SeedingMethodTable,MATCH($H28,SeedingMethods,0),9))","v":423.14},{"$f":"IF(ISBLANK($H28),\"\",SUM(I28:J28))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Trenches",{"$f":"IF(ISBLANK($H28),\"\",INDEX(SeedingCostsNonMetric,MATCH($H28,SeedingMethods,0),1))","v":423.14},{"$f":"IF(ISBLANK($H28),\"\",INDEX(SeedingCostsNonMetric,MATCH($H28,SeedingMethods,0),2))","v":423.14},null,null,"None","Units"]
["User Mix 4",null,null,null,null,null,"Exploration Roads","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Roads",{"$f":"IF(ISBLANK($H29),\"\",INDEX(SeedingCostsNonMetric,MATCH($H29,SeedingMethods,0),1))","v":423.14},423.14,null,null,"Straw Mulch","Cost/lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16]
[null,"Cost/lb",{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"},null,null,"Waste Rock Dumps","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Rock Dumps",{"$f":"IF(ISBLANK($H30),\"\",INDEX(SeedingCostsNonMetric,MATCH($H30,SeedingMethods,0),1))","v":423.14},423.14,null,null,"Hydro Mulch","Cost/lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
["User Mix 5 (from Seed Mix sheet)",{"$f":"D31/C31","v":{"$error":"#DIV/0!"}},{"$f":"UserSeedingRate","v":0},{"$f":"UserSeedCost","v":0},null,null,"Heap Leach","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heap Leach",{"$f":"IF(ISBLANK($H31),\"\",INDEX(SeedingCostsNonMetric,MATCH($H31,SeedingMethods,0),1))","v":423.14},423.14,null,null,null,"Cost/lb"]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(SeedNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(SeedNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,"Tailings","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings",{"$f":"IF(ISBLANK($H32),\"\",INDEX(SeedingCostsNonMetric,MATCH($H32,SeedingMethods,0),1))","v":423.14},423.14,null,null,null,"Cost/lb"]
[null,"See User 03",null,null,null,null,"Quarries & Borrow Pits","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarries & Borrow Pits",423.14,423.14,null,null,null,"Cost/lb"]
[null,null,null,null,null,null,"Roads","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roads",423.14,{"$f":"IF(ISBLANK($H34),\"\",INDEX(SeedingCostsNonMetric,MATCH($H34,SeedingMethods,0),2))","v":423.14},null,null,null,"Cost/lb"]
[null,null,null,null,null,null,"Pits","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pits",423.14,423.14,null,null,null,"Notes:"]
[null,null,null,null,null,null,"Haul Material","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Material",423.14,423.14]
["Mulch",null,null,null,null,null,"Foundations & Buildings","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foundations & Buildings",423.14,423.14,null,null,"Amendments"]
["Item",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},"Cost",null,null,"Sediment & Drainge Control","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sediment & Drainge Control",423.14,423.14,null,null,"Item"]
[null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,"Process Ponds","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Process Ponds",423.14,423.14,null,null,"None","Units"]
[{"$f":"IF(OR(ISBLANK(BF28),BF28=\"\"),\"\",BF28)","v":"None"},{"$f":"IF(OR(ISBLANK(A40),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A40,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A40,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},"",{"$f":"IF(OR(ISBLANK(A40),A40=\"None\",A40=\"\",B40=\"\"),\"\",B40*C40)","v":""},null,null,"Landfills","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Landfills",423.14,423.14,null,null,"Organic Matter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7]
[{"$f":"IF(OR(ISBLANK(BF29),BF29=\"\"),\"\",BF29)","v":"Straw Mulch"},{"$f":"IF(OR(ISBLANK(A41),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A41,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A41,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,{"$f":"IF(OR(ISBLANK(A41),ISBLANK(C41),A41=\"None\",A41=\"\",B41=\"\"),\"\",B41*C41)","v":""},null,null,"Yards, Etc.","Drill",423.14,423.14,{"$f":"IF(ISBLANK($H41),\"\",SUM(I41:J41))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yards, Etc.",423.14,423.14,null,null,"Treated Sludge","Cost/lb"]
[{"$f":"IF(OR(ISBLANK(BF30),BF30=\"\"),\"\",BF30)","v":"Hydro Mulch"},{"$f":"IF(OR(ISBLANK(A42),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A42,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A42,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,{"$f":"IF(OR(ISBLANK(A42),ISBLANK(C42),A42=\"None\",A42=\"\",B42=\"\"),\"\",B42*C42)","v":""},null,null,"Revegetation Maintenance","Drill",423.14,423.14,846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revegetation Maintenance",423.14,423.14,null,null,"Chemical","Cost/lb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59]
[{"$f":"IF(BF31=0,\"\",BF31)","v":""},{"$f":"IF(OR(ISBLANK(A43),A43=\"\",,ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A43,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A43,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb"]
[{"$f":"IF(BF32=0,\"\",BF32)","v":""},{"$f":"IF(OR(ISBLANK(A44),A44=\"\",,ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A44,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A44,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb"]
[{"$f":"IF(BF33=0,\"\",BF33)","v":""},{"$f":"IF(OR(ISBLANK(A45),A45=\"\",,ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A45,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A45,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost/lb"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[null,null,"",""]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Abandonment Materials"]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MulchNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MulchNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cost/cy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cement",{"$f":"IF(Metric,ROUND(D78/M3_2_CY,2),D78)","v":36.068895643363732},null,null,null,"Cement",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},7.5744680851063828,null,null,null,null,7.5744680851063828,null,null,null,null,null,null,null,null,7.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"grout",{"$f":"IF(Metric,ROUND(D79/M3_2_CY,2),D79)","v":41.190476190476197},null,null,null,"Grout (Low Grade Bentonite)",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"},8.65,null,null,null,null,8.65,null,null,null,null,null,null,null,null,8.65]
["Amendments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inert mat",{"$f":"IF(D80=\"\",0,IF(Metric,ROUND(D80/M3_2_CY,2),D80))","v":0},null,null,null,"Inert Material/Cuttings",{"$f":"IF(Metric,\"m3\",\"cy\")","v":"cy"}]
["Item",{"$f":"IF(Metric,\"Cost/kg\",\"Cost/lb\")","v":"Cost/lb"},{"$f":"IF(Metric,\"kg/Ha\",\"lbs/Acre\")","v":"lbs/Acre"},"Cost"]
[null,null,null,{"$f":"CurrencySymbol&IF(Metric,\"/ha\",\"/acres\")","v":"$/acres"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"power cost",{"$f":"IF(ISBLANK(D131),C131,D131)","v":7.8070000000000001E-2}]
[{"$f":"IF(ISBLANK(BF39),\"\",BF39)","v":"None"},{"$f":"IF(OR(ISBLANK(A58),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A58,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A58,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},"",{"$f":"IF(OR(ISBLANK(A58),A58=\"None\",A58=\"\",B58=\"\"),\"\",B58*C58)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:"]
[{"$f":"IF(ISBLANK(BF40),\"\",BF40)","v":"Organic Matter"},{"$f":"IF(OR(A59=\"\",ISBLANK(A59),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A59,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A59,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,{"$f":"IF(OR(ISBLANK(A59),A59=\"None\",A59=\"\",B59=\"\"),\"\",B59*C59)","v":""}]
[{"$f":"IF(ISBLANK(BF41),\"\",BF41)","v":"Treated Sludge"},"",10,{"$f":"IF(OR(ISBLANK(A60),A60=\"None\",A60=\"\",B60=\"\"),\"\",B60*C60)","v":""}]
[{"$f":"IF(ISBLANK(BF42),\"\",BF42)","v":"Chemical"},"",10,""]
[{"$f":"IF(BF43=0,\"\",BF50)","v":""},{"$f":"IF(OR(A62=\"\",ISBLANK(A62),ISBLANK(ProjectRegion),ISBLANK(INDEX(RevegetationMaterialsTable,MATCH(A62,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(RevegetationMaterialsTable,MATCH(A62,RevegetationMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},10,""]
[{"$f":"IF(BF44=0,\"\",BF51)","v":""},"","",""]
[{"$f":"IF(BF45=0,\"\",BF52)","v":""},"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitoring Costs"]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit","Cost/unit"]
[null,null,"",""]
[null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitor Well Pump","ea.",2500,"NV",null,null,null,0,null,null,null,null,null,null,null,null,2431.5531335149863]
["Notes:",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sampling Supplies","ea.",6,"NV",null,null,null,0,null,null,null,null,null,null,null,null,5.65]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(AmendmentsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(AmendmentsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GW Analysis Profile 1","ea.",1254,null,null,null,null,1254,null,null,null,null,null,null,null,null,411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GW Analysis Profile 2","ea.",739,null,null,null,null,739,null,null,null,null,null,null,null,null,483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GW Analysis Profile 3","ea.",554,null,null,null,null,554,null,null,null,null,null,null,null,null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SW Analysis Profile 4","ea.",1573,null,null,null,null,1573,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SW Analysis Profile 5","ea.",1058,null,null,null,null,1058,null,null,null,null,null,null,null,null,461]
["Well Abandonment Materials",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SW Analysis Profile 6","ea.",873,null,null,null,null,873]
["Description",{"$f":"IF(Metric,\"Cost/20kg bag\",\"Cost/50lb bag\")","v":"Cost/50lb bag"},"Units","Cost*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[null,null,null,{"$f":"CurrencySymbol&\"/unit\"","v":"$/unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(ISBLANK(BF53),\"\",BF53)","v":"Cement"},{"$f":"IF(OR(ISBLANK(A78),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A78,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A78,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":7.5744680851063828},{"$f":"IF(ISBLANK(BG53),\"\",BG53)","v":"cy"},{"$f":"IF(B78=\"\",\"\",B78/IF(Metric,0.16,0.21))","v":36.068895643363732},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(ISBLANK(BF54),\"\",BF54)","v":"Grout (Low Grade Bentonite)"},{"$f":"IF(OR(ISBLANK(A79),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A79,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A79,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":8.65},{"$f":"IF(ISBLANK(BG54),\"\",BG54)","v":"cy"},{"$f":"IF(B79=\"\",\"\",B79/IF(Metric,0.16,0.21))","v":41.190476190476197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(ISBLANK(BF55),\"\",BF55)","v":"Inert Material/Cuttings"},{"$f":"IF(OR(ISBLANK(A80),ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsTable,MATCH(A80,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsTable,MATCH(A80,WellAbandonmentMaterialsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(BG55),BG55=0),\"\",BG55)","v":"cy"},{"$f":"IF(B80=\"\",\"\",B80/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(BF56=0,\"\",BF56)","v":""},null,{"$f":"IF(OR(ISBLANK(BG56),BG56=0),\"\",BG56)","v":""},{"$f":"IF(B81=\"\",\"\",B81/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(BF57=0,\"\",BF57)","v":""},null,{"$f":"IF(OR(ISBLANK(BG57),BG57=0),\"\",BG57)","v":""},{"$f":"IF(B82=\"\",\"\",B82/IF(Metric,0.16,0.21))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ea."]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(WellAbandonmentMaterialsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(WellAbandonmentMaterialsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
["* Assumes 1 bag mixes with water to make 0.21 y3 or 0.16 m3 of grout/cement slurry."]
[]
["Monitoring Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel, Etc."]
["Description","Units","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Units"]
[null,null,{"$f":"CurrencySymbol&\"/unit\"","v":"$/unit"}]
[{"$f":"IF(ISBLANK(BF67),\"\",BF67)","v":"Monitor Well Pump"},{"$f":"IF(ISBLANK(BG67),\"\",BG67)","v":"ea."},{"$f":"IF(OR(ISBLANK(A91),A91=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A91,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A91,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":2500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Cost",null,null,null,null,"Off-road Diesel - delivered (1)","gallons",2.17,null,null,null,null,2.17,null,null,null,null,null,null,null,null,1.99]
[{"$f":"IF(ISBLANK(BF68),\"\",BF68)","v":"Sampling Supplies"},{"$f":"IF(ISBLANK(BG68),\"\",BG68)","v":"ea."},{"$f":"IF(OR(ISBLANK(A92),A92=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A92,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A92,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/L",{"$f":"IF(OR(ISBLANK(A129),ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",IF(ISBLANK(D129),INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)),D129))","v":2.17},null,null,null,"Pickup Truck Mileage","$/mi",0.54500000000000004,null,null,null,null,0.54500000000000004,null,null,null,null,null,null,null,null,0.53500000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/gal",{"$f":"IF(BB92=\"\",0,IF(DataUnits=\"Metric\",IF(Metric,ROUND(Gal2Liters*IF(ISBLANK(D129),C129,D129),2),IF(ISBLANK(D129),C129,D129)),BB92))","v":2.17},null,null,null,"Electical Power","$/kWh",7.8070000000000001E-2,null,null,null,null,7.8070000000000001E-2,null,null,null,null,null,null,null,null,7.2470000000000007E-2]
[{"$f":"IF(BF70=0,\"\",BF70)","v":"GW Analysis Profile 1"},{"$f":"IF(BG70=0,\"\",BG70)","v":"ea."},{"$f":"IF(OR(ISBLANK(A94),A94=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsTable,MATCH(A94,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsTable,MATCH(A94,MonitoringCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":1254}]
[{"$f":"IF(BF71=0,\"\",BF71)","v":"GW Analysis Profile 2"},{"$f":"IF(BG71=0,\"\",BG71)","v":"ea."},739]
["GW Analysis Profile 3","ea.",554]
["SW Analysis Profile 4","ea.",1573]
["SW Analysis Profile 5","ea.",1058]
["SW Analysis Profile 6","ea.",873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes:","Copper Flat Fuel Cost.pdf"]
["","ea.","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.irs.gov/newsroom/standard-mileage-rates-for-2018-up-from-rates-for-2017"]
["","ea.","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copper Flat Power Cost.pdf"]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
["","ea.",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MonitoringCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(MonitoringCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":""}]
[]
[]
[]
[]
["Fuel, Etc."]
["Description","Units","Cost","User Overrides"]
[null,null,{"$f":"CurrencySymbol&\"/unit\"","v":"$/unit"}]
[{"$f":"IF(ISBLANK(BF91),\"\",BF91)","v":"Off-road Diesel - delivered (1)"},{"$f":"IF(Metric,\"Litre\",\"gal\")","v":"gal"},{"$f":"IF(OR(A129=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostTable,MATCH(A129,FuelCostsNames,0),MATCH(ProjectRegion,MaterialRegions,0)))","v":2.17}]
[{"$f":"IF(ISBLANK(BF92),\"\",BF92)","v":"Pickup Truck Mileage"},{"$f":"IF(Metric,\"$/km\",\"$/mi\")","v":"$/mi"},0.54500000000000004]
[{"$f":"IF(ISBLANK(BF93),\"\",BF93)","v":"Electical Power"},{"$f":"IF(ISBLANK(BG93),\"\",BG93)","v":"$/kWh"},7.8070000000000001E-2]
[{"$f":"IF(BF94=0,\"\",BF94)","v":""},"",""]
["","",""]
["","",""]
["","",""]
["","",""]
[]
[]
[]
[]
[]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,1,MATCH(ProjectRegion,MaterialRegions,0)))","v":"Copper Flat Fuel Cost.pdf"}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,2,MATCH(ProjectRegion,MaterialRegions,0)))","v":"https://www.irs.gov/newsroom/standard-mileage-rates-for-2018-up-from-rates-for-2017"}]
[{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(FuelCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))),\"\",INDEX(FuelCostsNotes,3,MATCH(ProjectRegion,MaterialRegions,0)))","v":"Copper Flat Power Cost.pdf"}]

{"sheet":"Misc. Unit Costs","index":41,"n_rows":217,"n_cols":88,"rows_kept":217,"cut":false,"hidden":false,"merged":[[83,51,83,52],[108,51,108,52],[54,51,54,52],[55,51,55,52],[81,51,81,52]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4 in (100 mm) thick"]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 6 in (150 mm) thick",null,null,null,"MISCELLANEOUS COST TABLE"]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 8 in (200 mm) thick",null,null,null,"JOB DESCRIPTION",null,"Region 1",null,"Region 2",null,"Region 3",null,"Region 4",null,"Region 5",null,"Region 6",null,"Region 7",null,"Region 8",null,"Region 9",null,"Region 10",null,"Region 11",null,"Region 12",null,"Region 13",null,"Region 14",null,"Region 15"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 12 in (300 mm) thick"]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 6 in (150 mm) thick"]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 8 in (200 mm) thick",null,null,null,null,null,{"$f":"IF(ISBLANK(VLOOKUP(BG3,RegionNames,2,FALSE)),\"\",VLOOKUP(BG3,RegionNames,2,FALSE))","v":"Copper Flat FA"},null,{"$f":"IF(ISBLANK(VLOOKUP(BI3,RegionNames,2,FALSE)),\"\",VLOOKUP(BI3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BK3,RegionNames,2,FALSE)),\"\",VLOOKUP(BK3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BM3,RegionNames,2,FALSE)),\"\",VLOOKUP(BM3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BO3,RegionNames,2,FALSE)),\"\",VLOOKUP(BO3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BQ3,RegionNames,2,FALSE)),\"\",VLOOKUP(BQ3,RegionNames,2,FALSE))","v":"Copper Flat internal"},null,{"$f":"IF(ISBLANK(VLOOKUP(BS3,RegionNames,2,FALSE)),\"\",VLOOKUP(BS3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BU3,RegionNames,2,FALSE)),\"\",VLOOKUP(BU3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BW3,RegionNames,2,FALSE)),\"\",VLOOKUP(BW3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(BY3,RegionNames,2,FALSE)),\"\",VLOOKUP(BY3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CA3,RegionNames,2,FALSE)),\"\",VLOOKUP(CA3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CC3,RegionNames,2,FALSE)),\"\",VLOOKUP(CC3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CE3,RegionNames,2,FALSE)),\"\",VLOOKUP(CE3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CG3,RegionNames,2,FALSE)),\"\",VLOOKUP(CG3,RegionNames,2,FALSE))","v":""},null,{"$f":"IF(ISBLANK(VLOOKUP(CI3,RegionNames,2,FALSE)),\"\",VLOOKUP(CI3,RegionNames,2,FALSE))","v":"NNV Imperial"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 10 in (250 mm) thick"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 12 in (300 mm) thick"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REVEGETATION"]
["Color Code Key",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
["User Input - Direct Input",null,"Direct Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Broadcast Manual",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},423.14,423.14,null,null,null,null,null,null,null,null,79.72,40.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,50]
["User Input - Pull Down List",null,"Pull Down Selection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Broadcast Mechanical",{"$f":"IF(Metric,\"ha\",\"acres\")","v":"acres"},423.14,423.14,null,null,null,null,null,null,null,null,39.86,22.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93.33,27]
["Program Constant (can override)",null,"Alternate Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Drill",null,423.14,423.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,100]
["Program Calculated Value",null,"Locked Cell - Formula or Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seeding - Hydroseeding",null,423.14,423.14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Revegetation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shrub Planting - bare root 6-10 in (150- 250mm)","ea."]
[null,null,null,null,null,"Daily","Daily Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tree Planting - bare root 11-16 in (270- 400mm)","ea."]
[null,null,"Means Number","Unit","Crew","Output","User","Materials","Labor","Equipment","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cactus Planting","ea."]
[null,{"$f":"IF(OR(ISBLANK(BE11),BE11=\"\"),\"\",BE11)","v":"Seeding - Broadcast Manual"},null,{"$f":"IF(OR(ISBLANK(BF11),BF11=\"\"),\"\",BF11)","v":"acres"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":423.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B19,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":423.14},{"$f":"IF(ISBLANK(ProjectRegion),\"\",SUM(I19:J19))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"seeding $/acre"]
[null,{"$f":"IF(OR(ISBLANK(BE12),BE12=\"\"),\"\",BE12)","v":"Seeding - Broadcast Mechanical"},null,{"$f":"IF(OR(ISBLANK(BF12),BF12=\"\"),\"\",BF12)","v":"acres"},null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B20,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B20,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":423.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B20,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B20,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":423.14},846.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"labor","equip",null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BE13),BE13=\"\"),\"\",BE13)","v":"Seeding - Drill"},null,{"$f":"IF(OR(ISBLANK(BF11),BF11=\"\"),\"\",BF11)","v":"acres"},null,365,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B21,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B21,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":423.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B21,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B21,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":423.14},{"$f":"IF(ISBLANK(ProjectRegion),\"\",SUM(I21:J21))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I19=\"\",0,IF(Metric,ROUND(Ac2Ha*I19,2),I19))","v":423.14},423.14,null,"Seeding Source: ",null,"SRCE User 03"]
[null,{"$f":"IF(OR(ISBLANK(BE14),BE14=\"\"),\"\",BE14)","v":"Seeding - Hydroseeding"},null,{"$f":"IF(OR(ISBLANK(BF13),BF13=\"\"),\"\",BF13)","v":""},null,365,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B22,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B22,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":423.14},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B22,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B22,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":423.14},{"$f":"IF(ISBLANK(ProjectRegion),\"\",SUM(I22:J22))","v":846.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423.14,423.14,null,"Shrub Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE16),BE16=\"\"),\"\",BE16)","v":"Shrub Planting - bare root 6-10 in (150- 250mm)"},"02910-400-0561",{"$f":"IF(OR(ISBLANK(BF16),BF16=\"\"),\"\",BF16)","v":"ea."},"1 Clab",365,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B23,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B23,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(Crew1ClabLabor*8/IF(ISBLANK(G23),F23,G23),2)","v":0.33},{"$f":"ROUND(Crew1ClabEquip*8/IF(ISBLANK(G23),F23,G23),2)","v":0},0.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423.14,423.14,null,"Tree Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE17),BE17=\"\"),\"\",BE17)","v":"Tree Planting - bare root 11-16 in (270- 400mm)"},"02910-400-0562",{"$f":"IF(OR(ISBLANK(BF17),BF17=\"\"),\"\",BF17)","v":"ea."},"1 Clab",260,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B24,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B24,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(Crew1ClabLabor*8/IF(ISBLANK(G24),F24,G24),2)","v":0.47},{"$f":"ROUND(Crew1ClabEquip*8/IF(ISBLANK(G24),F24,G24),2)","v":0},0.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423.14,423.14,null,"Cactus Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE18),BE18=\"\"),\"\",BE18)","v":"Cactus Planting"},null,{"$f":"IF(OR(ISBLANK(BF18),BF18=\"\"),\"\",BF18)","v":"ea."},"1 Clab",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B25,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUILDING and WALL DEMOLITION"]
[null,{"$f":"IF(OR(ISBLANK(BE20),BE20=\"\"),\"\",BE20)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
[null,{"$f":"IF(OR(ISBLANK(BE21),BE21=\"\"),\"\",BE21)","v":"Seeding Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B27,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B27,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"SRCE User 03"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building Demolition"]
[null,{"$f":"IF(OR(ISBLANK(BE22),BE22=\"\"),\"\",BE22)","v":"Shrub Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B28,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B28,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. steel","C.F."]
[null,{"$f":"IF(OR(ISBLANK(BE23),BE23=\"\"),\"\",BE23)","v":"Tree Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B29,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B29,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. concrete","C.F."]
[null,{"$f":"IF(OR(ISBLANK(BE24),BE24=\"\"),\"\",BE24)","v":"Cactus Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B30,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B30,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. masonry","C.F."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. mixed","C.F."]
["Building and Wall Demolition",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. steel","C.F."]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. concrete","C.F."]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. masonry","C.F."]
[null,null,null,null,null,"Daily","Daily Output",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. wood","C.F."]
[null,null,"Means Number","Unit","Crew","Output","User","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Hourly Production (\",IF(Metric,\"m3\",\"ft3\"),\"/hr)\")","v":"Hourly Production (ft3/hr)"},null,null,"Wall Demolition"]
["Building Demolition"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. steel",{"$f":"IF(ISBLANK(G38),F38,G38)/8","v":2687.5},null,"Block 4 in (100 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[null,{"$f":"IF(OR(ISBLANK(BE28),BE28=\"\"),\"\",BE28)","v":"Lg. steel"},"02220-110-0012",{"$f":"IF(Metric,\"m3\",\"C.F.\")","v":"C.F."},"B-8",{"$f":"IF(Metric,ROUND(21500*Ft3_2_M3,0),21500)","v":21500},null,{"$f":"ROUND('Fleets (Crews)'!$F$419*8/IF(ISBLANK(G38),F38,G38),2)","v":0.08},{"$f":"ROUND('Fleets (Crews)'!$E$419*8/IF(ISBLANK(G38),F38,G38),2)","v":0.1},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B38,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B38,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(H38:I38)*(1+IF(OR(ISBLANK(J38),J38=\"\"),0,J38))","v":0.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. concrete",1912.5,null,"Block 6 in (150 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. concrete","02220-110-0050","C.F.","B-8",{"$f":"IF(Metric,ROUND(15300*Ft3_2_M3,0),15300)","v":15300},null,{"$f":"ROUND('Fleets (Crews)'!$F$419*8/IF(ISBLANK(G39),F39,G39),2)","v":0.11},{"$f":"ROUND('Fleets (Crews)'!$E$419*8/IF(ISBLANK(G39),F39,G39),2)","v":0.14000000000000001},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B39,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B39,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(H39:I39)*(1+IF(OR(ISBLANK(J39),J39=\"\"),0,J39))","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. masonry",2512.5,null,"Block 8 in (200 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. masonry","02220-110-0080","C.F.","B-8",{"$f":"IF(Metric,ROUND(20100*Ft3_2_M3,0),20100)","v":20100},null,{"$f":"ROUND('Fleets (Crews)'!$F$419*8/IF(ISBLANK(G40),F40,G40),2)","v":0.08},{"$f":"ROUND('Fleets (Crews)'!$E$419*8/IF(ISBLANK(G40),F40,G40),2)","v":0.11},"",0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. mixed",2512.5,null,"Block 12 in (300 mm) thick","S.F",null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2,null,0.2]
[null,"Lg. mixed","02220-110-0100","C.F.","B-8",{"$f":"IF(Metric,ROUND(20100*Ft3_2_M3,0),20100)","v":20100},null,{"$f":"ROUND('Fleets (Crews)'!$F$419*8/IF(ISBLANK(G41),F41,G41),2)","v":0.08},{"$f":"ROUND('Fleets (Crews)'!$E$419*8/IF(ISBLANK(G41),F41,G41),2)","v":0.11},"",0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. steel",1850,null,"Conc 6 in (150 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. steel","02220-110-0500","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$390*8/IF(ISBLANK(G42),F42,G42),2)","v":0.09},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G42),F42,G42),2)","v":0.1},"",0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. concrete",1412.5,null,"Conc 8 in (200 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. concrete","02220-110-0600","C.F.","B-3",{"$f":"IF(Metric,ROUND(11300*Ft3_2_M3,0),11300)","v":11300},null,{"$f":"ROUND('Fleets (Crews)'!$F$390*8/IF(ISBLANK(G43),F43,G43),2)","v":0.12},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G43),F43,G43),2)","v":0.13},"",0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. masonry",1850,null,"Conc 10 in (250 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. masonry","02220-110-0650","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$390*8/IF(ISBLANK(G44),F44,G44),2)","v":0.09},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G44),F44,G44),2)","v":0.1},"",0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sm. wood",1850,null,"Conc 12 in (300 mm) thick","S.F",null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1,null,0.1]
[null,"Sm. wood","02220-110-0700","C.F.","B-3",{"$f":"IF(Metric,ROUND(14800*Ft3_2_M3,0),14800)","v":14800},null,{"$f":"ROUND('Fleets (Crews)'!$F$390*8/IF(ISBLANK(G45),F45,G45),2)","v":0.09},{"$f":"ROUND('Fleets (Crews)'!$E$390*8/IF(ISBLANK(G45),F45,G45),2)","v":0.1},"",0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WASTE DISPOSAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Hourly Production (\",IF(Metric,\"m2\",\"ft2\"),\"/hr)\")","v":"Hourly Production (ft2/hr)"},null,null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials","Premium","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
["Wall Demolition"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 4 in (100 mm) thick",{"$f":"IF(ISBLANK(G48),F48,G48)/8","v":22.5},null,"Rubbish and Waste Handling"]
[null,{"$f":"IF(OR(ISBLANK(BE37),BE37=\"\"),\"\",BE37)","v":"Block 4 in (100 mm) thick"},"02220-130-2000",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"1 Clab",{"$f":"IF(Metric,ROUND(180*Ft2_2_M2,0),180)","v":180},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G48),F48,G48),2)","v":0.68},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G48),F48,G48),2)","v":0},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B48,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B48,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":0.2},{"$f":"SUM(H48:I48)*(1+IF(OR(ISBLANK(J48),J48=\"\"),0,J48))","v":0.81600000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 6 in (150 mm) thick",21.25,null,"Dumpster delivery (average for all sizes)","ea.",82.5,null,null,null,null,null,null,null,null,null,82.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.5]
[null,{"$f":"IF(OR(ISBLANK(BE38),BE38=\"\"),\"\",BE38)","v":"Block 6 in (150 mm) thick"},"02220-130-2040","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(170*Ft2_2_M2,0),170)","v":170},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G49),F49,G49),2)","v":0.71},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G49),F49,G49),2)","v":0},0.2,0.85199999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 8 in (200 mm) thick",18.75,null,"Haul (average for all sizes)","ea.",259,null,null,null,null,null,null,null,null,null,259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165]
[null,"Block 8 in (200 mm) thick","02220-130-2080","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(150*Ft2_2_M2,0),150)","v":150},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G50),F50,G50),2)","v":0.81},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G50),F50,G50),2)","v":0},0.2,0.97199999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Block 12 in (300 mm) thick",18.75,null,"Rent per month (average for all sizes)","ea.",88,null,null,null,null,null,null,null,null,null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,"Block 12 in (300 mm) thick","02220-130-2100","S.F.","1 Clab",{"$f":"IF(Metric,ROUND(150*Ft2_2_M2,0),150)","v":150},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G51),F51,G51),2)","v":0.81},{"$f":"ROUND('Fleets (Crews)'!$E$326*8/IF(ISBLANK(G51),F51,G51),2)","v":0},0.2,0.97199999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 6 in (150 mm) thick",20,null,"Disposal fee per ton (tonne) (average for all sizes)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},97,null,null,null,null,null,null,null,null,null,97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,"Conc 6 in (150 mm) thick","02220-130-2400","S.F.","B-9",{"$f":"IF(Metric,ROUND(160*Ft2_2_M2,0),160)","v":160},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G52),F52,G52),2)","v":0.76},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G52),F52,G52),2)","v":0.45},0.1,1.331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 8 in (200 mm) thick",17.5]
[null,"Conc 8 in (200 mm) thick","02220-130-2420","S.F.","B-9",{"$f":"IF(Metric,ROUND(140*Ft2_2_M2,0),140)","v":140},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G53),F53,G53),2)","v":0.87},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G53),F53,G53),2)","v":0.51},0.1,1.518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 10 in (250 mm) thick",15,null,"NOTES:"]
[null,"Conc 10 in (250 mm) thick","02220-130-2440","S.F.","B-9",{"$f":"IF(Metric,ROUND(120*Ft2_2_M2,0),120)","v":120},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G54),F54,G54),2)","v":1.01},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G54),F54,G54),2)","v":0.6},0.1,1.7709999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conc 12 in (300 mm) thick",12.5,null,"Dumpster Cost Source:",null,"SRCE User 03"]
[null,"Conc 12 in (300 mm) thick","02220-130-2500","S.F.","B-9",{"$f":"IF(Metric,ROUND(100*Ft2_2_M2,0),100)","v":100},null,{"$f":"ROUND('Fleets (Crews)'!$F$326*8/IF(ISBLANK(G55),F55,G55),2)","v":1.22},{"$f":"ROUND('Fleets (Crews)'!$E$425*8/IF(ISBLANK(G55),F55,G55),2)","v":0.72},0.1,2.1339999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disposal Fee Source:",null,"SRCE User 03"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hazardous Material Handling - Solids"]
["Waste Disposal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pickup fees 55 gal. drums","ea.",265,null,null,null,null,null,null,null,null,null,265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
["  Unit rates from Means Heavy Construction 2006 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulk material (average)",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},432.5,null,null,null,null,null,null,null,null,null,432.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409.5]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport - truck load (80 drums, 25 cy (m3), 18 tons)",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},5.9,null,null,null,null,null,null,null,null,null,5.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.58]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment",null,"Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump site disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},305,null,null,null,null,null,null,null,null,null,305,null,null,null,null,null,null,null,null,null,199.51,null,null,null,null,null,null,null,288.5]
["Rubbish Handling"," "," "]
[null,{"$f":"IF(OR(ISBLANK(BE48),BE48=\"\"),\"\",BE48)","v":"Dumpster delivery (average for all sizes)"},"02220-350-0910","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B62,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B62,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":82.5},null,null,null,{"$f":"SUM(G62:I62)*(1+IF(J62=\"\",0,J62))","v":82.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BE49),BE49=\"\"),\"\",BE49)","v":"Haul (average for all sizes)"},"02220-350-0920","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B63,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B63,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":259},null,null,null,{"$f":"SUM(G63:I63)*(1+IF(J63=\"\",0,J63))","v":259},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Handling Cost Source:"]
[null,{"$f":"IF(OR(ISBLANK(BE50),BE50=\"\"),\"\",BE50)","v":"Rent per month (average for all sizes)"},"02220-350-0940","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B64,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B64,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":88},null,null,null,{"$f":"SUM(G64:I64)*(1+IF(J64=\"\",0,J64))","v":88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid Disposal Fee Source:"]
[null,{"$f":"IF(OR(ISBLANK(BE51),BE51=\"\"),\"\",BE51)","v":"Disposal fee per ton (tonne) (average for all sizes)"},"02220-350-0950",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B65,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B65,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":97},null,null,null,{"$f":"SUM(G65:I65)*(1+IF(J65=\"\",0,J65))","v":97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hazardous Material Handling - Liquids"]
[null,{"$f":"IF(OR(ISBLANK(BE62),BE62=\"\"),\"\",BE62)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck Pickup (2200 gal or 9,700 litres)","hr.",155,null,null,null,null,null,null,null,null,null,155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
[null,{"$f":"IF(OR(ISBLANK(BE54),BE54=\"\"),\"\",BE54)","v":"Dumpster Cost Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B67,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B67,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"SRCE User 03"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vacuum Truck Pickup (5000 gal or 2,000 litres)","hr.",225,null,null,null,null,null,null,null,null,null,225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,{"$f":"IF(OR(ISBLANK(BE55),BE55=\"\"),\"\",BE55)","v":"Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B68,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B68,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"SRCE User 03"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump site disposal fee",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},305,null,null,null,null,null,null,null,null,null,305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288.5]
["Hazardous Material Handling - Solids (+ Liquids in drums)"]
[null,{"$f":"IF(OR(ISBLANK(BE57),BE57=\"\"),\"\",BE57)","v":"Pickup fees 55 gal. drums"},"02110-300-1100","ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B70,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B70,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":265},null,null,null,{"$f":"SUM(G70:I70)*(1+IF(J70=\"\",0,J70))","v":265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BE58),BE58=\"\"),\"\",BE58)","v":"Bulk material (average)"},"02110-300-1220/1230",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B71,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B71,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":432.5},null,null,null,{"$f":"SUM(G71:I71)*(1+IF(J71=\"\",0,J71))","v":432.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Handling Cost Source:",null,"SRCE User 03"]
[null,{"$f":"IF(OR(ISBLANK(BE59),BE59=\"\"),\"\",BE59)","v":"Transport - truck load (80 drums, 25 cy (m3), 18 tons)"},"02110-300-1260/1270",{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B72,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B72,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":5.9},null,null,null,{"$f":"SUM(G72:I72)*(1+IF(J72=\"\",0,J72))","v":5.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquid Disposal Fee Source:",null,"SRCE User 03"]
[null,{"$f":"IF(OR(ISBLANK(BE60),BE60=\"\"),\"\",BE60)","v":"Dump site disposal fee"},"02110-300-6000/6020",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B73,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B73,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":305},null,null,null,{"$f":"SUM(G73:I73)*(1+IF(J73=\"\",0,J73))","v":305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrocarbon Contaminated Soils (HCS)"]
[null,{"$f":"IF(OR(ISBLANK(BE62),BE62=\"\"),\"\",BE62)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insitu Biotreatment",null,24.25,null,null,null,null,null,null,null,null,null,24.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.079999999999998]
[null,{"$f":"IF(OR(ISBLANK(BE63),BE63=\"\"),\"\",BE63)","v":"Solid Handling Cost Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B75,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B75,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS disposal fee",null,295,null,null,null,null,null,null,null,null,null,295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278.5]
[null,{"$f":"IF(OR(ISBLANK(BE64),BE64=\"\"),\"\",BE64)","v":"Solid Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B76,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B76,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dumpster Fee"]
["Hazardous Material Handling - Liquids",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G65*Tons2Tonnes,2),G65)","v":97},null,"NOTES:"]
[null,{"$f":"IF(OR(ISBLANK(BE66),BE66=\"\"),\"\",BE66)","v":"Vacuum Truck Pickup (2200 gal or 9,700 litres)"},"02110-300-3110","hr.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B78,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B78,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":155},null,null,null,{"$f":"SUM(G78:I78)*(1+IF(J78=\"\",0,J78))","v":155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insitu Treatement Cost Source:",null,"SRCE User 03"]
[null,{"$f":"IF(OR(ISBLANK(BE67),BE67=\"\"),\"\",BE67)","v":"Vacuum Truck Pickup (5000 gal or 2,000 litres)"},"02110-300-3120","hr.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B79,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B79,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":225},null,null,null,{"$f":"SUM(G79:I79)*(1+IF(J79=\"\",0,J79))","v":225},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HCS Disposal Fee Source:",null,"SRCE User 03"]
[null,{"$f":"IF(OR(ISBLANK(BE68),BE68=\"\"),\"\",BE68)","v":"Dump site disposal fee"},"02110-300-6000/6020",{"$f":"IF(Metric,\"tonne\",\"ton\")","v":"ton"},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B80,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B80,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":305},null,null,null,{"$f":"SUM(G80:I80)*(1+IF(J80=\"\",0,J80))","v":305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNDERGROUND OPENING CLOSURE"]
[null,{"$f":"IF(OR(ISBLANK(BE70),BE70=\"\"),\"\",BE70)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,{"$f":"IF(OR(ISBLANK(BE71),BE71=\"\"),\"\",BE71)","v":"Liquid Handling Cost Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B82,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B82,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"SRCE User 03"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reinforced Concrete Bulkheads and Shaft Covers"]
[null,{"$f":"IF(OR(ISBLANK(BE72),BE72=\"\"),\"\",BE72)","v":"Liquid Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B83,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B83,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"SRCE User 03"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G71*Tons2Tonnes,2),G71)","v":432.5},null,"Grade walls - 15 in thick, 8 ft high","C.Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["Hydrocarbon Contaminated Soils (HCS)",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/mi",{"$f":"IF(Metric,ROUND(G72*Mi2Km,2),G72)","v":5.9},null,"Grade walls - 15 in thick, 12 ft high","C.Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
[null,{"$f":"IF(OR(ISBLANK(BE74),BE74=\"\"),\"\",BE74)","v":"Insitu Biotreatment"},"02115-200-2020/2021",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B85,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B85,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":24.25},null,null,null,{"$f":"SUM(G85:I85)*(1+IF(J85=\"\",0,J85))","v":24.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G73*Tons2Tonnes,2),G73)","v":305},null,"Elevated conc, 1-way beam & slab - 15ft span","C.Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
[null,{"$f":"IF(OR(ISBLANK(BE75),BE75=\"\"),\"\",BE75)","v":"HCS disposal fee"},"02115-200-2050/2055",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B86,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B86,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":295},null,null,null,{"$f":"SUM(G86:I86)*(1+IF(J86=\"\",0,J86))","v":295},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elevated conc, 1-way beam & slab - 25ft span","C.Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
[null,{"$f":"IF(OR(ISBLANK(BE77),BE77=\"\"),\"\",BE77)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
[null,{"$f":"IF(OR(ISBLANK(BE78),BE78=\"\"),\"\",BE78)","v":"Insitu Treatement Cost Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B88,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B88,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"SRCE User 03"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Adit Plugging"]
[null,{"$f":"IF(OR(ISBLANK(BE79),BE79=\"\"),\"\",BE79)","v":"HCS Disposal Fee Source:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B89,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B89,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"SRCE User 03"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bat Gate","ea.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2936.6197183098598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Culvert Gate","ea.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5873.2394366197195]
["Concrete Structure Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adit Foam Plug","ea.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293.66197183098598]
["  Weekly dumpster rental rates from Means Heavy Construction 2005 Edition with permission by R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/ton",{"$f":"IF(Metric,ROUND(G80*Tons2Tonnes,2),G80)","v":305},null,"Production Opening Foam Plug","ea.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293.66197183098598]
["Weekly dumpster rental rates include haul to off-site disposal site and disposal fees"]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bat Gate Source: "]
["Reinforced Concrete Bulkheads and Shaft Covers",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Foam Plug Source: "]
[null,{"$f":"IF(OR(ISBLANK(BE83),BE83=\"\"),\"\",BE83)","v":"Grade walls - 15 in thick, 8 ft high"},"03310-240-4300",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14D",{"$f":"IF(Metric,ROUND(CY_2_M3*80.02,2),80.02)","v":80.02},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$538*8/F97,2)","v":79.510000000000005},{"$f":"ROUND('Fleets (Crews)'!$E$538*8/F97,2)","v":12.41},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B97,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G97:I97)*(1+IF(J97=\"\",0,J97))","v":91.92},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G85*CY_2_M3,2),G85)","v":24.25},null,"MISC. LINEAR PROJECTS"]
[null,{"$f":"IF(OR(ISBLANK(BE84),BE84=\"\"),\"\",BE84)","v":"Grade walls - 15 in thick, 12 ft high"},"03310-240-4350",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14D",{"$f":"IF(Metric,ROUND(CY_2_M3*51.26,2),26.2)","v":26.2},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$538*8/F98,2)","v":242.85},{"$f":"ROUND('Fleets (Crews)'!$E$538*8/F98,2)","v":37.909999999999997},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B98,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G98:I98)*(1+IF(J98=\"\",0,J98))","v":280.76},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G86*CY_2_M3,2),G86)","v":295},null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,{"$f":"IF(OR(ISBLANK(BE85),BE85=\"\"),\"\",BE85)","v":"Elevated conc, 1-way beam & slab - 15ft span"},"03310-240-2700",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14B",{"$f":"IF(Metric,ROUND(CY_2_M3*20.59,2),20.59)","v":20.59},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$527*8/F99,2)","v":308.39},{"$f":"ROUND('Fleets (Crews)'!$E$527*8/F99,2)","v":48.24},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B99,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G99:I99)*(1+IF(J99=\"\",0,J99))","v":356.63},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fencing Installation"]
[null,{"$f":"IF(OR(ISBLANK(BE86),BE86=\"\"),\"\",BE86)","v":"Elevated conc, 1-way beam & slab - 25ft span"},"03310-240-2750",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"C-14B",{"$f":"IF(Metric,ROUND(CY_2_M3*28.36,2),28.36)","v":28.36},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$527*8/F100,2)","v":223.9},{"$f":"ROUND('Fleets (Crews)'!$E$527*8/F100,2)","v":35.020000000000003},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B100,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G100:I100)*(1+IF(J100=\"\",0,J100))","v":258.92},"includes reinforcing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 3-strand","L.F.",0.39,null,null,null,null,null,null,null,null,null,0.39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48]
["Bat Gate/Foam Plug Installation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 4-strand","L.F.",0.52,null,null,null,null,null,null,null,null,null,0.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Barbed 5-strand","L.F.",0.65,null,null,null,null,null,null,null,null,null,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8]
[null,"Bat Gate",null,"ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B103,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B103,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,"materials $/ea. Installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chain link 8 ft -10 ft Install","L.F.",32,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.5]
[null,"Culvert Gate",null,"ea.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B104,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B104,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,"materials $/ea. Installed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood stockade fence 6 ft high - Install","L.F.",13.15,null,null,null,null,null,null,null,null,null,13.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.149999999999999]
[null,"Adit Foam Plug",null,{"$f":"IF(Metric,\"ea./m3\",\"ea./C.Y.\")","v":"ea./C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B105,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B105,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,"materials $/cy placed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,"Production Opening Foam Plug",null,{"$f":"IF(Metric,\"ea./m3\",\"ea./C.Y.\")","v":"ea./C.Y."},null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B106,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B106,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,"materials $/cy placed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE94),BE94=\"\"),\"\",BE94)","v":"NOTES:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE95),BE95=\"\"),\"\",BE95)","v":"Bat Gate Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B108,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B108,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE96),BE96=\"\"),\"\",BE96)","v":"Foam Plug Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B109,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B109,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G97*CY_2_M3,2),G97)","v":""},null,"Fencing Removal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G98*CY_2_M3,2),G98)","v":""},null,"Barbed 3-strand Removal","L.F."]
["Misc. Linear Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G99*CY_2_M3,2),G99)","v":""},null,"Barbed 4-strand Removal","L.F."]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G100*CY_2_M3,2),G100)","v":""},null,"Barbed 5-strand Removal","L.F."]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chain link 8 ft -10 ft Removal","L.F."]
[null,null,null,null,null,"Daily",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood, all types 4 ft -6 ft high Removal"]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Premium","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
["Fencing Installation"," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE100),BE100=\"\"),\"\",BE100)","v":"Barbed 3-strand"},"02820-170-1650",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/3,2280/3),0)","v":760},{"$f":"IF(OR(B117=\"\",ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0.39},{"$f":"ROUND(CrewB80ALabor*8/F117,2)","v":0.48},{"$f":"ROUND(CrewB80AEquip*8/F117,2)","v":0.31},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B117,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G117:I117)*(1+IF(J117=\"\",0,J117))","v":1.18},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE101),BE101=\"\"),\"\",BE101)","v":"Barbed 4-strand"},"extrapolated","L.F.","B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/4,2280/4),0)","v":570},0.52,{"$f":"ROUND(CrewB80ALabor*8/F118,2)","v":0.64},{"$f":"ROUND(CrewB80AEquip*8/F118,2)","v":0.42},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B118,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B118,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},1.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G105*CY_2_M3,2),G105)","v":""},null,null,"L.F."]
[null,"Barbed 5-strand","02820-130-0920","L.F.","B-80A",{"$f":"ROUND(IF(Metric,Ft2M*2280/5,2280/5),0)","v":456},0.65,{"$f":"ROUND(CrewB80ALabor*8/F119,2)","v":0.8},{"$f":"ROUND(CrewB80AEquip*8/F119,2)","v":0.52},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B119,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B119,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},1.9700000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/cy",{"$f":"IF(Metric,ROUND(G106*CY_2_M3,2),G106)","v":""},null,"Culvert Removal"]
[null,"Chain link 8 ft -10 ft Install","02820-130-0920","L.F.","B-80C",{"$f":"IF(Metric,ROUND(Ft2M*180,0),180)","v":180},32,{"$f":"ROUND(CrewB80CLabor*8/F120,2)","v":2.0299999999999998},{"$f":"ROUND(CrewB80CEquip*8/F120,2)","v":1.33},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B120,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B120,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},35.36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 in (300 mm ) Diameter","L.F."]
[null,"Wood stockade fence 6 ft high - Install","02820-510-1240","L.F.","B-80C",{"$f":"IF(Metric,ROUND(Ft2M*150,0),150)","v":150},13.15,{"$f":"ROUND(CrewB80CLabor*8/F121,2)","v":2.4300000000000002},{"$f":"ROUND(CrewB80CEquip*8/F121,2)","v":1.59},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B121,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B121,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},17.170000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18 in (450 mm) Diameter","L.F."]
[null,"","user","L.F.",null,null,"",{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(NOT(ISNUMBER(F122)),\"Output!\",IF(E122=\"B-80A\",ROUND(CrewB80ALabor*8/F122,2),IF(E122=\"B-80C\",ROUND(CrewB80CLabor*8/F122,2),\"\"))))","v":""},{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(NOT(ISNUMBER(F122)),\"Output!\",IF(E122=\"B-80A\",ROUND(CrewB80AEquip*8/F122,2),IF(E122=\"B-80C\",ROUND(CrewB80CEquip*8/F122,2),\"\"))))","v":""},{"$f":"IF(OR(B122=\"\",ISBLANK(E122),ISBLANK(F122)),\"\",IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B122,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B122,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1)))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24 in (600 mm) Diameter","L.F."]
[null,"","user","L.F.",null,null,"",{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(NOT(ISNUMBER(F123)),\"Output!\",IF(E123=\"B-80A\",ROUND(CrewB80ALabor*8/F123,2),IF(E123=\"B-80C\",ROUND(CrewB80CLabor*8/F123,2),\"\"))))","v":""},{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(NOT(ISNUMBER(F123)),\"Output!\",IF(E123=\"B-80A\",ROUND(CrewB80AEquip*8/F123,2),IF(E123=\"B-80C\",ROUND(CrewB80CEquip*8/F123,2),\"\"))))","v":""},{"$f":"IF(OR(B123=\"\",ISBLANK(E123),ISBLANK(F123)),\"\",IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B123,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B123,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1)))","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"36 in (1m) Diameter","L.F."]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B124=\"\",ISBLANK(E124),ISBLANK(F124)),\"\",IF(NOT(ISNUMBER(F124)),\"Output!\",IF(E124=\"B-80A\",ROUND(CrewB80ALabor*8/F124,2),IF(E124=\"B-80C\",ROUND(CrewB80CLabor*8/F124,2),\"\"))))","v":""},{"$f":"IF(OR(B124=\"\",ISBLANK(E124),ISBLANK(F124)),\"\",IF(NOT(ISNUMBER(F124)),\"Output!\",IF(E124=\"B-80A\",ROUND(CrewB80AEquip*8/F124,2),IF(E124=\"B-80C\",ROUND(CrewB80CEquip*8/F124,2),\"\"))))","v":""},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipeline Removal"]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B125=\"\",ISBLANK(E125),ISBLANK(F125)),\"\",IF(NOT(ISNUMBER(F125)),\"Output!\",IF(E125=\"B-80A\",ROUND(CrewB80ALabor*8/F125,2),IF(E125=\"B-80C\",ROUND(CrewB80CLabor*8/F125,2),\"\"))))","v":""},{"$f":"IF(OR(B125=\"\",ISBLANK(E125),ISBLANK(F125)),\"\",IF(NOT(ISNUMBER(F125)),\"Output!\",IF(E125=\"B-80A\",ROUND(CrewB80AEquip*8/F125,2),IF(E125=\"B-80C\",ROUND(CrewB80CEquip*8/F125,2),\"\"))))","v":""},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic Pipe 3/4 in (mm) - 4 in (100 mm) diameter","L.F."]
["Fencing Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6 in (150 mm) - 8 in (200 mm)","L.F."]
[null,{"$f":"IF(OR(ISBLANK(BE110),BE110=\"\"),\"\",BE110)","v":"Barbed 3-strand Removal"},"02220-220-1600",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*430,0),430)","v":430},null,{"$f":"ROUND(Crew2ClabLabor*8/F127,2)","v":0.56999999999999995},{"$f":"ROUND(Crew2ClabEquip*8/F127,2)","v":0.56000000000000005},null,{"$f":"SUM(G127:I127)*(1+IF(J127=\"\",0,J127))","v":1.1299999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10 in (250 mm) - 18 in (450 mm)","L.F."]
[null,"Barbed 4-strand Removal","extrapolated","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*355,0),355)","v":355},null,{"$f":"ROUND(Crew2ClabLabor*8/F128,2)","v":0.68},{"$f":"ROUND(Crew2ClabEquip*8/F128,2)","v":0.67},null,{"$f":"SUM(G128:I128)*(1+IF(J128=\"\",0,J128))","v":1.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 in (500 mm) - 36 in (1 m)","L.F."]
[null,"Barbed 5-strand Removal","02220-220-1650","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*280,0),280)","v":280},null,{"$f":"ROUND(Crew2ClabLabor*8/F129,2)","v":0.87},{"$f":"ROUND(Crew2ClabEquip*8/F129,2)","v":0.85},null,{"$f":"SUM(G129:I129)*(1+IF(J129=\"\",0,J129))","v":1.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pipe and Drainpipe Installation"]
[null,"Chain link 8 ft -10 ft Removal","02220-220-1700","L.F.","B-6",{"$f":"IF(Metric,ROUND(Ft2M*445,0),445)","v":445},null,{"$f":"ROUND(CrewB6Labor*8/F130,2)","v":1.1399999999999999},{"$f":"ROUND(CrewB6Equip*8/F130,2)","v":1.27},null,{"$f":"SUM(G130:I130)*(1+IF(J130=\"\",0,J130))","v":2.41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 4in (100mm ) 40ft (12m) length, welded HDPE","L.F.",2.5,null,null,null,null,null,null,null,null,null,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8]
[null,"Wood, all types 4 ft -6 ft high Removal","02220-220-1775","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*430,0),430)","v":430},null,{"$f":"ROUND(Crew2ClabLabor*8/F131,2)","v":0.56999999999999995},{"$f":"ROUND(Crew2ClabEquip*8/F131,2)","v":0.56000000000000005},null,{"$f":"SUM(G131:I131)*(1+IF(J131=\"\",0,J131))","v":1.1299999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 6in (150mm) 40ft (12m) length, welded HDPE","L.F.",5.65,null,null,null,null,null,null,null,null,null,5.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2599999999999998]
[null,"","user","L.F.",null,null,null,{"$f":"IF(OR(B132=\"\",ISBLANK(E132),ISBLANK(F132)),\"\",IF(NOT(ISNUMBER(F132)),\"Output!\",IF(E132=\"2 Clab\",ROUND(Crew2ClabLabor*8/F132,2),IF(E132=\"B-6\",ROUND(CrewB6Labor*8/F132,2),\"\"))))","v":""},{"$f":"IF(OR(B132=\"\",ISBLANK(E132),ISBLANK(F132)),\"\",IF(NOT(ISNUMBER(F132)),\"Output!\",IF(E132=\"2 Clab\",ROUND(Crew2ClabEquip*8/F132,2),IF(E132=\"B-6\",ROUND(CrewB6Equip*8/F132,2),\"\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water 12in (300mm) 40ft (12m) length, welded HDPE","L.F.",13,null,null,null,null,null,null,null,null,null,13]
[null,"","user","L.F.",null,null,null,{"$f":"IF(OR(B133=\"\",ISBLANK(E133),ISBLANK(F133)),\"\",IF(NOT(ISNUMBER(F133)),\"Output!\",IF(E133=\"2 Clab\",ROUND(Crew2ClabLabor*8/F133,2),IF(E133=\"B-6\",ROUND(CrewB6Labor*8/F133,2),\"\"))))","v":""},{"$f":"IF(OR(B133=\"\",ISBLANK(E133),ISBLANK(F133)),\"\",IF(NOT(ISNUMBER(F133)),\"Output!\",IF(E133=\"2 Clab\",ROUND(Crew2ClabEquip*8/F133,2),IF(E133=\"B-6\",ROUND(CrewB6Equip*8/F133,2),\"\"))))","v":""},null,{"$f":"SUM(G133:I133)*(1+IF(J133=\"\",0,J133))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 4in (100mm) perforated PVC","L.F.",1.64,null,null,null,null,null,null,null,null,null,1.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.27]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B134=\"\",ISBLANK(E134),ISBLANK(F134)),\"\",IF(NOT(ISNUMBER(F134)),\"Output!\",IF(E134=\"2 Clab\",ROUND(Crew2ClabLabor*8/F134,2),IF(E134=\"B-6\",ROUND(CrewB6Labor*8/F134,2),\"\"))))","v":""},{"$f":"IF(OR(B134=\"\",ISBLANK(E134),ISBLANK(F134)),\"\",IF(NOT(ISNUMBER(F134)),\"Output!\",IF(E134=\"2 Clab\",ROUND(Crew2ClabEquip*8/F134,2),IF(E134=\"B-6\",ROUND(CrewB6Equip*8/F134,2),\"\"))))","v":""},null,{"$f":"SUM(G134:I134)*(1+IF(J134=\"\",0,J134))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 6in (150mm) perforated PVC","L.F.",3.49,null,null,null,null,null,null,null,null,null,3.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7]
[null,null,"user","L.F.",null,null,null,{"$f":"IF(OR(B135=\"\",ISBLANK(E135),ISBLANK(F135)),\"\",IF(NOT(ISNUMBER(F135)),\"Output!\",IF(E135=\"2 Clab\",ROUND(Crew2ClabLabor*8/F135,2),IF(E135=\"B-6\",ROUND(CrewB6Labor*8/F135,2),\"\"))))","v":""},{"$f":"IF(OR(B135=\"\",ISBLANK(E135),ISBLANK(F135)),\"\",IF(NOT(ISNUMBER(F135)),\"Output!\",IF(E135=\"2 Clab\",ROUND(Crew2ClabEquip*8/F135,2),IF(E135=\"B-6\",ROUND(CrewB6Equip*8/F135,2),\"\"))))","v":""},null,{"$f":"SUM(G135:I135)*(1+IF(J135=\"\",0,J135))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 4in (100mm) corrugated, perf or plain","L.F.",0.74,null,null,null,null,null,null,null,null,null,0.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53]
["Culvert Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain 6in (150mm) corrugated., perf or plain","L.F.",1.88,null,null,null,null,null,null,null,null,null,1.88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.37]
[null,{"$f":"IF(OR(ISBLANK(BE120),BE120=\"\"),\"\",BE120)","v":"12 in (300 mm ) Diameter"},"02220-220-2900",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*175,0),175)","v":175},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$395*8/F137,2)","v":2.91},{"$f":"ROUND('Fleets (Crews)'!$E$395*8/F137,2)","v":3.22},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B137,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G137:I137)*(1+IF(J137=\"\",0,J137))","v":6.1300000000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drain Rock Preparation"]
[null,{"$f":"IF(OR(ISBLANK(BE121),BE121=\"\"),\"\",BE121)","v":"18 in (450 mm) Diameter"},"02220-220-2930",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*150,0),150)","v":150},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$395*8/F138,2)","v":3.4},{"$f":"ROUND('Fleets (Crews)'!$E$395*8/F138,2)","v":3.76},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B138,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G138:I138)*(1+IF(J138=\"\",0,J138))","v":7.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,{"$f":"IF(OR(ISBLANK(BE122),BE122=\"\"),\"\",BE122)","v":"24 in (600 mm) Diameter"},"02220-220-2960",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*120,0),120)","v":120},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$395*8/F139,2)","v":4.25},{"$f":"ROUND('Fleets (Crews)'!$E$395*8/F139,2)","v":4.7},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B139,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G139:I139)*(1+IF(J139=\"\",0,J139))","v":8.9499999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crushing",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,{"$f":"IF(OR(ISBLANK(BE123),BE123=\"\"),\"\",BE123)","v":"36 in (1m) Diameter"},"02220-220-3000",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-6",{"$f":"IF(Metric,ROUND(Ft2M*90,0),90)","v":90},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$395*8/F140,2)","v":5.66},{"$f":"ROUND('Fleets (Crews)'!$E$395*8/F140,2)","v":6.26},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B140,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G140:I140)*(1+IF(J140=\"\",0,J140))","v":11.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Screening",{"$f":"IF(Metric,\"m3\",\"C.Y\")","v":"C.Y"},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
["Pipeline Removal"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc."]
[null,{"$f":"IF(OR(ISBLANK(BE125),BE125=\"\"),\"\",BE125)","v":"Plastic Pipe 3/4 in (mm) - 4 in (100 mm) diameter"},"02220-381-1600",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*700,0),700)","v":700},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F142,2)","v":1.33},{"$f":"ROUND(CrewB20Equip*8/F142,2)","v":0.34},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B142,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G142:I142)*(1+IF(J142=\"\",0,J142))","v":1.6700000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium",null,"Premium"]
[null,{"$f":"IF(OR(ISBLANK(BE126),BE126=\"\"),\"\",BE126)","v":"6 in (150 mm) - 8 in (200 mm)"},"02220-381-1700",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*500,0),500)","v":500},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F143,2)","v":1.86},{"$f":"ROUND(CrewB20Equip*8/F143,2)","v":0.48},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B143,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G143:I143)*(1+IF(J143=\"\",0,J143))","v":2.34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Backhoe work","C.Y."]
[null,{"$f":"IF(OR(ISBLANK(BE127),BE127=\"\"),\"\",BE127)","v":"10 in (250 mm) - 18 in (450 mm)"},"02220-381-1800",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*300,0),300)","v":300},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F144,2)","v":3.09},{"$f":"ROUND(CrewB20Equip*8/F144,2)","v":0.8},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B144,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G144:I144)*(1+IF(J144=\"\",0,J144))","v":3.8899999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Powerline and Transformer Removal",null,null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
[null,{"$f":"IF(OR(ISBLANK(BE128),BE128=\"\"),\"\",BE128)","v":"20 in (500 mm) - 36 in (1 m)"},"02220-381-1900",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-20",{"$f":"IF(Metric,ROUND(Ft2M*200,0),200)","v":200},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND(CrewB20Labor*8/F145,2)","v":4.6399999999999997},{"$f":"ROUND(CrewB20Equip*8/F145,2)","v":1.19},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B145,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G145:I145)*(1+IF(J145=\"\",0,J145))","v":5.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Pole Powerlines","line mile",null,19371.8,null,null,null,null,null,null,null,null,null,18437.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40813.75838926174]
["Pipe and Drainpipe Installation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Double Pole Powerlines","line mile",null,19371.8,null,null,null,null,null,null,null,null,null,18437.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46644.295302013423]
[null,{"$f":"IF(OR(ISBLANK(BE130),BE130=\"\"),\"\",BE130)","v":"Water 4in (100mm ) 40ft (12m) length, welded HDPE"},"02510-760-0100",{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},"B-22A",{"$f":"IF(Metric,ROUND(Ft2M*400,0),400)","v":400},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":2.5},{"$f":"ROUND(CrewB22ALabor*8/F147,2)","v":1.91},{"$f":"ROUND(CrewB22AEquip*8/F147,2)","v":5.0599999999999996},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B147,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G147:I147)*(1+IF(J147=\"\",0,J147))","v":9.4699999999999989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substation","unit",null,29250,null,null,null,null,null,null,null,null,null,29250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29250]
[null,"Water 6in (150mm) 40ft (12m) length, welded HDPE","02510-760-0200","L.F.","B-22A",{"$f":"IF(Metric,ROUND(Ft2M*380,0),380)","v":380},5.65,{"$f":"ROUND(CrewB22ALabor*8/F148,2)","v":2.0099999999999998},{"$f":"ROUND(CrewB22AEquip*8/F148,2)","v":5.32},"",12.98]
[null,"Water 12in (300mm) 40ft (12m) length, welded HDPE","02510-760-0500","L.F.","B-22A",{"$f":"IF(Metric,ROUND(Ft2M*260,0),260)","v":260},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":13},{"$f":"ROUND(CrewB22ALabor*8/F149,2)","v":2.94},{"$f":"ROUND(CrewB22AEquip*8/F149,2)","v":7.78},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B149,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G149:I149)*(1+IF(J149=\"\",0,J149))","v":23.72},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,"Drain 4in (100mm) perforated PVC","02620-630-2100","L.F.","B-14",{"$f":"IF(Metric,ROUND(Ft2M*315,0),315)","v":315},1.64,{"$f":"ROUND(CrewB14Labor*8/F150,2)","v":3.98},{"$f":"ROUND(CrewB14Equip*8/F150,2)","v":1.86},"",7.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Pole Source: "]
[null,"Drain 6in (150mm) perforated PVC","02620-630-2110","L.F.","B-14",{"$f":"IF(Metric,ROUND(Ft2M*300,0),300)","v":300},3.49,{"$f":"ROUND(CrewB14Labor*8/F151,2)","v":4.18},{"$f":"ROUND(CrewB14Equip*8/F151,2)","v":1.95},"",9.6199999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Double Pole Source: "]
[null,"Drain 4in (100mm) corrugated, perf or plain","02620-660-0040","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*1200,0),1200)","v":1200},0.74,{"$f":"ROUND(Crew2ClabLabor*8/F152,2)","v":0.2},{"$f":"ROUND(Crew2ClabEquip*8/F152,2)","v":0.2},"",1.1399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformer Source: "]
[null,"Drain 6in (150mm) corrugated., perf or plain","02620-660-0060","L.F.","2 Clab",{"$f":"IF(Metric,ROUND(Ft2M*900,0),900)","v":900},1.88,{"$f":"ROUND(Crew2ClabLabor*8/F153,2)","v":0.27},{"$f":"ROUND(Crew2ClabEquip*8/F153,2)","v":0.27},"",2.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EROSION, EVAPORATION and SEDIMENTATION CONTROL"]
[null,"Note: HDPE Water Pipe in 40ft (12m) lengths, welded ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","Units","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rip-Rap & Rock Lining","Units"]
["Drain Rock Preparation",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Rip-Rap 3/8 to 1/4 \"&IF(Metric,\"m3\",\"CY\")&\" pieces, grouted\"","v":"Rip-Rap 3/8 to 1/4 CY pieces, grouted"},null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.5]
[null,{"$f":"IF(OR(ISBLANK(BE139),BE139=\"\"),\"\",BE139)","v":"Crushing"},null,{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B157,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B157,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Rip-Rap \"&IF(Metric,\"450 mm\",\"18-inch\")&\" min thick, no grout\"","v":"Rip-Rap 18-inch min thick, no grout"},"S.Y.",0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.15]
[null,{"$f":"IF(OR(ISBLANK(BE140),BE140=\"\"),\"\",BE140)","v":"Screening"},null,{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B158,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B158,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 6 in (150 mm) deep","S.Y.",0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.15]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K157:K158)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 9 in (250 mm) deep","S.Y.",0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.1]
["Misc."," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 12 in (300 mm) deep","S.Y.",0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.6]
[null,{"$f":"IF(OR(ISBLANK(BE143),BE143=\"\"),\"\",BE143)","v":"Backhoe work"},"02210-700-0120",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"B-11M",{"$f":"IF(Metric,ROUND(CY_2_M3*28,0),28)","v":28},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B161,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B161,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!F439*8/F161,2)","v":4.92},{"$f":"ROUND('Fleets (Crews)'!E439*8/F161,2)","v":12.36},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B161,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B161,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G161:I161)*(1+IF(J161=\"\",0,J161))","v":17.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 18 in (450 mm) deep","S.Y.",0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.100000000000001]
["Powerline and Transformer Removal",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gabions, 36 in (1m) deep","S.Y.",0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.5]
[null,{"$f":"IF(OR(ISBLANK(BE145),BE145=\"\"),\"\",BE145)","v":"Single Pole Powerlines"},null,{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B163,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B163,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":19371.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liner Installation","S.Y."]
[null,"Double Pole Powerlines",null,{"$f":"IF(Metric,\"km\",\"mile\")","v":"mile"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B164,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B164,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":19371.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item",null,"Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium","Materials","Premium"]
[null,"Substation",null,"ea.",null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B165,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B165,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":29250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finish grading large area","Units"]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compaction-riding, vibrating roller - 12in (300mm) lifts","S.F."]
[null,"NOTES:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geotextile","E.C.Y."]
[null,"Single Pole Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B168,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B168,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geonet"]
[null,"Double Pole Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B169,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B169,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geogrid","S.F."]
[null,"Transformer Source: ",{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B170,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B170,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60 mil HDPE","S.F.",0.57999999999999996,null,null,null,null,null,null,null,null,null,0.57999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48]
["Erosion and Sedimentation Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport Costs","S.F."]
["  Hourly productivity rates and crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","S.F.",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total",null,"Total"]
["  All equipment, labor and material unit costs are from Labor Costs, Equipment Costs and Material Costs spreadsheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ship/Barge Transport Cost"]
["* some crews modifed to reflect actual crews used for riprap placement at mine sites",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail Transport Cost","Units"]
[null,null,null,null,null,"Means Daily",null,null,null,"User Daily ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Transport Cost","lb/mi"]
[null,null,"Means Number","Unit","Crew","Output","Materials","Labor","Equipment","Output","Total","     Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Escort Vehicle Deadhead Rate (\"&CurrencySymbol&IF(Metric,\"/km\",\"/mi\")&\")\"","v":"Escort Vehicle Deadhead Rate ($/mi)"},"cost/mi"]
["Rip-Rap & Rock Lining                  ",null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction Management Support","lb/mi"]
[null,{"$f":"IF(OR(ISBLANK(BE156),BE156=\"\"),\"\",BE156)","v":"Rip-Rap 3/8 to 1/4 CY pieces, grouted"},"02370-450-0110",{"$f":"IF(Metric,\"m2\",\"S.Y.\")","v":"S.Y."},"B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*80,),80)","v":80},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B178,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B178,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0},{"$f":"ROUND('Fleets (Crews)'!$F$452*8/IF(ISBLANK(J178),F178,J178),2)","v":17.28},{"$f":"IF(E178=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J178),F178,J178),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J178),F178,J178),2))","v":17.48},null,{"$f":"SUM(G178:I178)*(1+IF(J178=\"\",0,J178))","v":34.760000000000005},"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item","lb/mi",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials",null,"Materials"]
[null,{"$f":"IF(OR(ISBLANK(BE157),BE157=\"\"),\"\",BE157)","v":"Rip-Rap 18-inch min thick, no grout"},"02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*53,0),53)","v":53},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B179,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B179,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0},{"$f":"ROUND('Fleets (Crews)'!$F$452*8/IF(ISBLANK(J179),F179,J179),2)","v":26.08},{"$f":"IF(E179=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J179),F179,J179),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J179),F179,J179),2))","v":26.39},null,52.47,"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office Trailer, Furnished, no hook-ups",null,null,198,null,null,null,null,null,null,null,null,null,198,null,null,null,null,null,null,null,650,null,null,null,null,null,null,null,null,null,203]
[null,{"$f":"IF(OR(ISBLANK(BE156),BE156=\"\"),\"\",BE156)","v":"Rip-Rap 3/8 to 1/4 CY pieces, grouted"},"02370-450-0110*","S.Y.","B-12G",{"$f":"IF(Metric,ROUND(Yd2_2_M2*80,),80)","v":80},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B180,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B180,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0},{"$f":"ROUND('Fleets (Crews)'!$F$446*8/IF(ISBLANK(J180),F180,J180),2)","v":6.66},{"$f":"IF(E180=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J180),F180,J180),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J180),F180,J180),2))","v":20.13},null,{"$f":"SUM(G180:I180)*(1+IF(J180=\"\",0,J180))","v":26.79},"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toilet Portable, chemical","Units",null,198,null,null,null,null,null,null,null,null,null,198,null,null,null,null,null,null,null,325,null,null,null,null,null,null,null,null,null,213.8]
[null,"Rip-Rap 18-inch min thick, no grout","02370-450-0200*","S.Y.","B-12G",{"$f":"IF(Metric,ROUND(Yd2_2_M2*53,0),53)","v":53},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B181,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B181,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0},{"$f":"ROUND('Fleets (Crews)'!$F$446*8/IF(ISBLANK(J181),F181,J181),2)","v":10.050000000000001},{"$f":"IF(E181=\"B-13\",ROUND('Fleets (Crews)'!$E$452*8/IF(ISBLANK(J181),F181,J181),2),ROUND('Fleets (Crews)'!$E$446*8/IF(ISBLANK(J181),F181,J181),2))","v":30.38},null,40.43,"assumes on-site source of rip-rap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"month"]
[null,"Gabions, 6 in (150 mm) deep","02370-450-0400","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*200,0),200)","v":200},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B182,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B182,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":0},{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F182,2)","v":6.91},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F182,2)","v":6.99},null,13.9,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION OR DEWATERING WELL PUMP REMOVAL","month"]
[null,"Gabions, 9 in (250 mm) deep","02370-450-0500","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*163,0),163)","v":163},0,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F183,2)","v":8.48},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F183,2)","v":8.58},null,17.060000000000002,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Item",null,"Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip","Labor","Equip"]
[null,"Gabions, 12 in (300 mm) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*153,0),153)","v":153},0,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F184,2)","v":9.0399999999999991},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F184,2)","v":9.14},null,18.18,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Type"]
[null,"Gabions, 18 in (450 mm) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*102,0),102)","v":102},0,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F185,2)","v":13.55},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F185,2)","v":13.71},null,27.26,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible","ft to pump",2.5655273437499999,5.5790039062500005,null,null,null,null,null,null,null,null,2.5655273437499999,5.5790039062500005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5655273437499999,5.5790039062500005]
[null,"Gabions, 36 in (1m) deep","02370-450-0200","S.Y.","B-13",{"$f":"IF(Metric,ROUND(Yd2_2_M2*60,0),60)","v":60},0,{"$f":"ROUND('Fleets (Crews)'!$F$452*8/F186,2)","v":23.04},{"$f":"ROUND('Fleets (Crews)'!$E$452*8/F186,2)","v":23.31},null,46.349999999999994,"assumes on-site source rock fill for gabions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Line Shaft","ft to pump",5.9862304687500005,13.01767578125,null,null,null,null,null,null,null,null,5.9862304687500005,13.01767578125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9862304687500005,13.01767578125]
["HDEP Liner Installation"]
[null,{"$f":"IF(OR(ISBLANK(BE165),BE165=\"\"),\"\",BE165)","v":"Finish grading large area"},"2310-100-0100",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"B-11L",{"$f":"IF(Metric,ROUND(Ft2_2_M2*54000,0),54000)","v":54000},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B188,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B188,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""},{"$f":"ROUND('Fleets (Crews)'!$F$435*8/F188,2)","v":0.01},{"$f":"ROUND('Fleets (Crews)'!$E$435*8/F188,2)","v":0.03},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B188,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B188,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""},{"$f":"SUM(G188:I188)*(1+IF(J188=\"\",0,J188))","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES:"]
[null,"Compaction-riding, vibrating roller - 12in (300mm) lifts","2315-310-5100",{"$f":"IF(Metric,\"m3\",\"C.Y.\")","v":"C.Y."},"B-10Y",{"$f":"IF(Metric,ROUND(Ft2_2_M2*2600,0),2600)","v":2600},"",{"$f":"ROUND('Fleets (Crews)'!F430*8/F189,2)","v":0.1},{"$f":"ROUND('Fleets (Crews)'!$E$430*8/F189,2)","v":0.16},"",{"$f":"SUM(G189:I189)*(1+IF(J189=\"\",0,J189))","v":0.26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Removal Source: ",null,"NV costs"]
[null,"Geotextile","2660-610-0010",{"$f":"IF(Metric,\"m2\",\"S.F.\")","v":"S.F."},"3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},"",{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F190,2)","v":0.42},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F190,2)","v":0.44},"",{"$f":"SUM(G190:I190)*(1+IF(J190=\"\",0,J190))","v":0.86}]
[null,"Geonet","2660-610-0010","S.F.","3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},"",{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F191,2)","v":0.42},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F191,2)","v":0.44},"",{"$f":"SUM(G191:I191)*(1+IF(J191=\"\",0,J191))","v":0.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(B193,MiscUnitCostNames,0)","v":161}]
[null,"Geogrid","2660-610-0010","S.F.","3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},"",{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F192,2)","v":0.42},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F192,2)","v":0.44},"",{"$f":"SUM(G192:I192)*(1+IF(J192=\"\",0,J192))","v":0.86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(ProjectRegion,MiscUnitCostsRegions,0)","v":1}]
[null,{"$f":"IF(OR(ISBLANK(BE170),BE170=\"\"),\"\",BE170)","v":"60 mil HDPE"},"2660-610-0010","S.F.","3 Skwk",{"$f":"IF(Metric,ROUND(Ft2_2_M2*1600,0),1600)","v":1600},0.57999999999999996,{"$f":"ROUND('Fleets (Crews)'!$F$371*8/F193,2)","v":0.42},{"$f":"ROUND('Fleets (Crews)'!$E$371*8/F193,2)","v":0.44},"",1.44]
[null,"60 mil HDPE","user","S.F.","3 Skwk",3200,0.57999999999999996,{"$f":"IF(OR(ISBLANK(F194),F194=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F194,2))","v":0.21},{"$f":"IF(OR(ISBLANK(F194),F194=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F194,2))","v":0.22},null,1.01]
[null,null,"user","S.F.","3 Skwk",null,null,{"$f":"IF(OR(ISBLANK(F195),F195=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F195,2))","v":""},{"$f":"IF(OR(ISBLANK(F195),F195=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F195,2))","v":""},null,0]
[null,null,"user","S.F.","3 Skwk",null,null,{"$f":"IF(OR(ISBLANK(F196),F196=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F196,2))","v":""},{"$f":"IF(OR(ISBLANK(F196),F196=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F196,2))","v":""},null,0]
[null,null,"user","S.F.","3 Skwk",null,null,{"$f":"IF(OR(ISBLANK(F197),F197=0),\"\",ROUND('Fleets (Crews)'!$F$371*8/F197,2))","v":""},{"$f":"IF(OR(ISBLANK(F197),F197=0),\"\",ROUND('Fleets (Crews)'!$E$371*8/F197,2))","v":""},null,0]
[]
["Transport Costs"]
[null,{"$f":"IF(OR(ISBLANK(BE173),BE173=\"\"),\"\",BE173)","v":"Ship/Barge Transport Cost"},null,{"$f":"\"cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")","v":"cost/lb/mi"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B200,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B200,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE174),BE174=\"\"),\"\",BE174)","v":"Rail Transport Cost"},null,{"$f":"\"cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")","v":"cost/lb/mi"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B201,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B201,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE175),BE175=\"\"),\"\",BE175)","v":"Air Transport Cost"},null,{"$f":"\"cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")","v":"cost/lb/mi"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B202,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B202,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE176),BE176=\"\"),\"\",BE176)","v":"Escort Vehicle Deadhead Rate ($/mi)"},null,{"$f":"\"cost/\"&IF(Metric,\"kg/km\",\"lb/mi\")","v":"cost/lb/mi"},null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B203,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B203,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":""}]
[]
["Construction Management Support"]
[null,{"$f":"IF(OR(ISBLANK(BE179),BE179=\"\"),\"\",BE179)","v":"Office Trailer, Furnished, no hook-ups"},"0150-500-0250","mo.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B206,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B206,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":198},null,null,null,{"$f":"SUM(G206:I206)*(1+IF(J206=\"\",0,J206))","v":198}]
[null,{"$f":"IF(OR(ISBLANK(BE180),BE180=\"\"),\"\",BE180)","v":"Toilet Portable, chemical"},"1590-400-6410","mo.",null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B207,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B207,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":198},null,null,null,{"$f":"SUM(G207:I207)*(1+IF(J207=\"\",0,J207))","v":198}]
[null,"TOTAL",null,null,null,null,{"$f":"SUM(G206:G207)","v":396},null,null,null,{"$f":"SUM(K206:K207)","v":396}]
["Pump and Casing Removal"]
[]
[null,"Pump Type","Measurement","Unit",null,null,null,"Labor","Equipment",null,"Total","     Notes"]
["Pump Removal"," "]
[null,{"$f":"IF(OR(ISBLANK(BE185),BE185=\"\"),\"\",BE185)","v":"Submersible"},{"$f":"IF(OR(ISBLANK(BF187),BF187=\"\"),\"\",BF187)","v":""},{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B213,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B213,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":2.5655273437499999},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B213,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B213,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":5.5790039062500005},null,{"$f":"SUM(G213:I213)*(1+IF(J213=\"\",0,J213))","v":8.14453125}]
[null,{"$f":"IF(OR(ISBLANK(BE186),BE186=\"\"),\"\",BE186)","v":"Line Shaft"},{"$f":"IF(OR(ISBLANK(BF188),BF188=\"\"),\"\",BF188)","v":""},{"$f":"IF(Metric,\"m\",\"L.F.\")","v":"L.F."},null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B214,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B214,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":5.9862304687500005},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B214,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))),\"\",INDEX(MiscUnitCostsAll,MATCH(B214,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)+1))","v":13.01767578125},null,{"$f":"SUM(G214:I214)*(1+IF(J214=\"\",0,J214))","v":19.00390625}]
[null,{"$f":"IF(OR(ISBLANK(BE187),BE187=\"\"),\"\",BE187)","v":""},{"$f":"IF(OR(ISBLANK(BF189),BF189=\"\"),\"\",BF189)","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE188),BE188=\"\"),\"\",BE188)","v":"NOTES:"},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B216,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B216,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":""}]
[null,{"$f":"IF(OR(ISBLANK(BE189),BE189=\"\"),\"\",BE189)","v":"Pump Removal Source: "},{"$f":"IF(OR(ISBLANK(ProjectRegion),ISBLANK(INDEX(MiscUnitCostsAll,MATCH(B217,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))),\"\",INDEX(MiscUnitCostsAll,MATCH(B217,MiscUnitCostNames,0),MATCH(ProjectRegion,MiscUnitCostsRegions,0)))","v":"NV costs"}]

{"sheet":"Seed Mixture","index":42,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
["Seed Mixture"]
["Common Name","Scientific Name","Species Number of Seeds / lb","Species % in Mix",{"$f":"IF(Metric,\"PLS/Ha\",\"PLS/acre\")","v":"PLS/acre"},"Cost/Lb",{"$f":"IF(Metric,\"Cost/Ha\",\"Cost/Acre\")","v":"Cost/Acre"}]
["Grasses"]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E12),ISBLANK(F12)),\"\",E12*F12)","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E13),ISBLANK(F13)),\"\",E13*F13)","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Forbs"]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E25),ISBLANK(F25)),\"\",E25*F25)","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Shrubs"]
[null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(E35),ISBLANK(F35)),\"\",E35*F35)","v":""}]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
[null,null,null,null,null,null,""]
["Total",null,null,null,{"$f":"SUM(E12:E43)","v":0},null,{"$f":"SUM(G12:G43)","v":0}]
[]
["Source:"]
[]
[]
["Notes:"]

{"sheet":"Fleets (Crews)","index":43,"n_rows":898,"n_cols":55,"rows_kept":898,"cut":false,"hidden":false,"merged":[[541,0,541,6],[557,0,557,6],[267,8,295,8],[267,9,295,9],[397,0,397,6],[373,0,373,6],[379,0,379,6],[403,0,403,6],[577,0,577,6],[865,0,865,6],[809,0,809,6],[721,0,721,6],[737,0,737,6],[757,0,757,6],[665,0,665,6],[701,0,701,6],[593,0,593,6],[685,0,685,6],[613,0,613,6],[629,0,629,6],[649,0,649,6],[881,0,881,6],[773,0,773,6],[793,0,793,6],[829,0,829,6],[845,0,845,6]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27, SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
[]
["EQUIPMENT FLEETS",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(ProjectRegion),ProjectRegion=\"\"),\"Go to Property Information Sheet and Enter Project Region\",IF(OR(EquipmentZoneRate=\"Invalid Zone\",TruckDriverZone=\"Invalid ZoneRate\",LaborZoneRate=\"Invalid Zone\",EquipmentZone=\"\",TruckDriverZone=\"\",LaborerZone=\"\"),\"Go To Labor Rates sheet and select Zone for Each Labor Classification\",\"\"))","v":""}]
["ACTIVITY AND FLEET",null,"Standard Labor Crew","User Defined Labor Crew","EQUIPMENT \nUNIT COST \n(Hourly)","TOTAL LABOR \nUNIT COST \n(Hourly)","TOTAL \nCOST \n(Hourly)"]
[null,null,null,null,{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"},{"$f":"CurrencySymbol&\"/hr\"","v":"$/hr"}]
["RIPPING"]
["Rip road"]
["Waste rock dumps, heaps, tails - rip flat surfaces "]
["Surface preparation"]
["Scarify"]
[]
["Small Dozer w/ multi-shank"]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A19,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A19,EquipmentList,0),5))","v":88.54},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A19,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A19,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A19,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E19+F19","v":114.5}]
["Totals",null,null,null,{"$f":"SUM(E17:E19)","v":88.54},{"$f":"SUM(F17:F19)","v":25.96},{"$f":"SUM(G17:G19)","v":114.5}]
[]
["Medium Dozer w/  multi-shank"]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A23,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A23,EquipmentList,0),5))","v":123.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A23,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A23,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A23,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E23+F23","v":149.27000000000001}]
["Totals",null,null,null,{"$f":"SUM(E21:E23)","v":123.31},{"$f":"SUM(F21:F23)","v":25.96},{"$f":"SUM(G21:G23)","v":149.27000000000001}]
[]
["Large Dozer w/  multi-shank"]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A27,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A27,EquipmentList,0),5))","v":145.58000000000001},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A27,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A27,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A27,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E27+F27","v":171.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E25:E27)","v":145.58000000000001},{"$f":"SUM(F25:F27)","v":25.96},{"$f":"SUM(G25:G27)","v":171.54000000000002}]
[]
["Grader w/  multi-shank"]
["14M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A31,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A31,EquipmentList,0),5))","v":175.58},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A31,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A31,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A31,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E31+F31","v":201.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E29:E31)","v":175.58},{"$f":"SUM(F29:F31)","v":25.96},{"$f":"SUM(G29:G31)","v":201.54000000000002}]
[]
["GRADING"]
["Grading storage and structure areas"]
["Grading waste rock dumps and heaps"]
["Grading landfills"]
["Constructing pit safety berms"]
[]
["Small Dozer Fleet"]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A41,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A41,EquipmentList,0),5))","v":123.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A41,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A41,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A41,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E41+F41","v":149.27000000000001}]
["Totals",null,null,null,{"$f":"SUM(E40:E41)","v":123.31},{"$f":"SUM(F40:F41)","v":25.96},{"$f":"SUM(G40:G41)","v":149.27000000000001}]
[]
["Medium Dozer Fleet"]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A45,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A45,EquipmentList,0),5))","v":145.58000000000001},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A45,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A45,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A45,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E45+F45","v":171.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E44:E45)","v":145.58000000000001},{"$f":"SUM(F44:F45)","v":25.96},{"$f":"SUM(G44:G45)","v":171.54000000000002}]
[]
["Large Dozer Fleet"]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A49,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A49,EquipmentList,0),5))","v":210.52},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A49,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A49,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A49,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E49+F49","v":236.48000000000002}]
["Totals",null,null,null,{"$f":"SUM(E48:E49)","v":210.52},{"$f":"SUM(F48:F49)","v":25.96},{"$f":"SUM(G48:G49)","v":236.48000000000002}]
[]
["EXPLORATION GRADING"]
["Backfilling and grading exploration trenches"]
["Grading flat exploration roads"]
[]
["Small Dozer Fleet"]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A57,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A57,EquipmentList,0),5))","v":123.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A57,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A57,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A57,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E57+F57","v":149.27000000000001}]
["Totals",null,null,null,{"$f":"SUM(E56:E57)","v":123.31},{"$f":"SUM(F56:F57)","v":25.96},{"$f":"SUM(G56:G57)","v":149.27000000000001}]
[]
["Medium Dozer Fleet"]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A61,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A61,EquipmentList,0),5))","v":210.52},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A61,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A61,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A61,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E61+F61","v":236.48000000000002}]
["Totals",null,null,null,{"$f":"SUM(E60:E61)","v":210.52},{"$f":"SUM(F60:F61)","v":25.96},{"$f":"SUM(G60:G61)","v":236.48000000000002}]
[]
["Large Dozer Fleet"]
["D10T2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A65,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A65,EquipmentList,0),5))","v":305.43},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A65,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A65,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A65,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E65+F65","v":331.39}]
["Totals",null,null,null,{"$f":"SUM(E64:E65)","v":305.43},{"$f":"SUM(F64:F65)","v":25.96},{"$f":"SUM(G64:G65)","v":331.39}]
[]
["EXCAVATING"]
["Earthen Berms"]
["Diversion ditch excavation and backfill"]
["Underground openings backfill - excavate and place"]
["Pit berm construction (excavator option)"]
[]
["Small Excavator"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A75,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A75,EquipmentList,0),5))","v":73.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A75,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A75,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A75,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E75+F75","v":106.53}]
["Totals",null,null,null,{"$f":"SUM(E74:E75)","v":73.23},{"$f":"SUM(F74:F75)","v":33.299999999999997},{"$f":"SUM(G74:G75)","v":106.53}]
[]
["Medium Excavator"]
["330F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A79,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A79,EquipmentList,0),5))","v":82.2},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A79,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A79,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A79,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E79+F79","v":115.5}]
["Totals",null,null,null,{"$f":"SUM(E78:E79)","v":82.2},{"$f":"SUM(F78:F79)","v":33.299999999999997},{"$f":"SUM(G78:G79)","v":115.5}]
[]
["Large Excavator"]
["349F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A83,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A83,EquipmentList,0),5))","v":122.42},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A83,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A83,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A83,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E83+F83","v":155.72}]
["Totals",null,null,null,{"$f":"SUM(E82:E83)","v":122.42},{"$f":"SUM(F82:F83)","v":33.299999999999997},{"$f":"SUM(G82:G83)","v":155.72}]
[]
["EXCAVATE AND RECONTOUR"]
["Recontour large roads (haul roads, access roads, etc.)"]
["Ponds - Excavate and pull liner and bury"]
[]
[]
["Small Excavator + Dozer"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A92,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A92,EquipmentList,0),5))","v":73.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A92,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A92,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A92,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E92+F92","v":106.53}]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A93,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A93,EquipmentList,0),5))","v":88.54},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A93,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E93+F93","v":114.5}]
["Total Equipment",null,null,null,{"$f":"SUM(E92:E93)","v":161.77000000000001},{"$f":"SUM(F92:F93)","v":59.26},{"$f":"SUM(G92:G93)","v":221.03}]
[]
["Medium Excavator + Dozer"]
["330F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A97,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A97,EquipmentList,0),5))","v":82.2},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A97,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E97+F97","v":115.5}]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A98,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A98,EquipmentList,0),5))","v":123.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A98,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A98,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A98,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E98+F98","v":149.27000000000001}]
["Totals",null,null,null,{"$f":"SUM(E97:E98)","v":205.51},{"$f":"SUM(F97:F98)","v":59.26},{"$f":"SUM(G97:G98)","v":264.77}]
[]
["Large Excavator + Dozer"]
["349F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A102,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A102,EquipmentList,0),5))","v":122.42},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A102,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A102,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A102,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E102+F102","v":155.72}]
["D8T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A103,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A103,EquipmentList,0),5))","v":145.58000000000001},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A103,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E103+F103","v":171.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E102:E103)","v":268},{"$f":"SUM(F102:F103)","v":59.26},{"$f":"SUM(G102:G103)","v":327.26}]
[]
["EXPLORATION ROAD/PAD RECONTOUR"]
["Recontour small roads (exploration roads, service roads, etc.)"]
["Cut and Fill reclamation on slopes"]
["Drill pad recountour"]
["Drill sump backfill"]
[]
["Small Dozer"]
["D7E",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A113,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A113,EquipmentList,0),5))","v":123.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A113,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E113+F113","v":149.27000000000001}]
["Totals",null,null,null,{"$f":"SUM(E112:E113)","v":123.31},{"$f":"SUM(F112:F113)","v":25.96},{"$f":"SUM(G112:G113)","v":149.27000000000001}]
[]
["Large Dozer"]
["D10T2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A117,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A117,EquipmentList,0),5))","v":305.43},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A117,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E117+F117","v":331.39}]
["Totals",null,null,null,{"$f":"SUM(E116:E117)","v":305.43},{"$f":"SUM(F116:F117)","v":25.96},{"$f":"SUM(G116:G117)","v":331.39}]
[]
["Grader"]
["14M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A121,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A121,EquipmentList,0),5))","v":175.58},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A121,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E121+F121","v":201.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E120:E121)","v":175.58},{"$f":"SUM(F120:F121)","v":25.96},{"$f":"SUM(G120:G121)","v":201.54000000000002}]
[]
["Small Excavator"]
["320F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A125,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A125,EquipmentList,0),5))","v":56.17},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A125,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E125+F125","v":89.47}]
["Totals",null,null,null,{"$f":"SUM(E124:E125)","v":56.17},{"$f":"SUM(F124:F125)","v":33.299999999999997},{"$f":"SUM(G124:G125)","v":89.47}]
[]
["Medium Excavator"]
["349F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A129,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A129,EquipmentList,0),5))","v":122.42},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A129,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E129+F129","v":155.72}]
["Totals",null,null,null,{"$f":"SUM(E128:E129)","v":122.42},{"$f":"SUM(F128:F129)","v":33.299999999999997},{"$f":"SUM(G128:G129)","v":155.72}]
[]
["LOAD CRUSHER/TRAM BACKFILL"]
["Load crusher with wheeled loader"]
["       Tram backfill into portals"]
["Small Crusher Loader Fleet"]
["950M",null,1,null,{"$f":"(IF(ISNUMBER(D136),D136,C136)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A136,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A136,EquipmentList,0),5)))","v":84.51},{"$f":"(IF(ISNUMBER(D136),D136,C136)*IF(OR((INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A136,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"E136+F136","v":117.81}]
["Totals",null,null,null,{"$f":"SUM(E136:E136)","v":84.51},{"$f":"SUM(F136:F136)","v":33.299999999999997},{"$f":"SUM(G136:G136)","v":117.81}]
[]
["Medium Crusher Loader Fleet"]
["950M",null,1,null,{"$f":"(IF(ISNUMBER(D140),D140,C140)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A140,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A140,EquipmentList,0),5)))","v":84.51},{"$f":"(IF(ISNUMBER(D140),D140,C140)*IF(OR((INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A140,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"E140+F140","v":117.81}]
["Totals",null,null,null,{"$f":"SUM(E140:E140)","v":84.51},{"$f":"SUM(F140:F140)","v":33.299999999999997},{"$f":"SUM(G140:G140)","v":117.81}]
[]
["Large Crusher Loader Fleet"]
["972M",null,1,null,{"$f":"(IF(ISNUMBER(D144),D144,C144)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A144,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A144,EquipmentList,0),5)))","v":115.77},{"$f":"(IF(ISNUMBER(D144),D144,C144)*IF(OR((INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A144,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"E144+F144","v":149.07}]
["Totals",null,null,null,{"$f":"SUM(E144:E144)","v":115.77},{"$f":"SUM(F144:F144)","v":33.299999999999997},{"$f":"SUM(G144:G144)","v":149.07}]
[]
["Extra Large Crusher Loader Fleet"]
["980M",null,1,null,{"$f":"(IF(ISNUMBER(D148),D148,C148)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A148,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A148,EquipmentList,0),5)))","v":145.69999999999999},{"$f":"(IF(ISNUMBER(D148),D148,C148)*IF(OR((INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A148,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"E148+F148","v":179}]
["Totals",null,null,null,{"$f":"SUM(E148:E148)","v":145.69999999999999},{"$f":"SUM(F148:F148)","v":33.299999999999997},{"$f":"SUM(G148:G148)","v":179}]
[]
["COMPACT COVER"]
["From Means Heavy Construction - Costs in Misc. Unit Costs. Assumes compaction-riding, vibrating roller - 12in (300mm) lifts"]
[]
["Compactor"]
["CS54B",null,1,null,{"$f":"(IF(ISNUMBER(D155),D155,C155)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A155,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A155,EquipmentList,0),5)))","v":51.61},{"$f":"(IF(ISNUMBER(D155),D155,C155)*IF(OR((INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A155,LaborerList,0),LaborCostTotal)))","v":17.23},{"$f":"E155+F155","v":68.84}]
["Totals",null,null,null,{"$f":"SUM(E155:E155)","v":51.61},{"$f":"SUM(F155:F155)","v":17.23},{"$f":"SUM(G155:G155)","v":68.84}]
[]
["LOAD, HAUL AND PLACE MATERIAL"]
["Rock placement"]
["Haul overburden for backfill"]
["Haul borrow for backfill"]
["Haul cover or growth media"]
[]
["Small Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentSmallTruck",null,"730C2"]
["730C2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A165,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A165,EquipmentList,0),5))","v":142.6},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A165,LaborerList,0),LaborCostTotal))","v":23.29},{"$f":"E165+F165","v":165.89},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruck"]
[{"$f":"IF(B166=\"Shovel\",IF(ISNA(MATCH(SmallTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(SmallTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(SmallTruck,HaulTrucks,0),2))","v":"972M"},"Loader",null,null,{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A166,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A166,EquipmentList,0),5)))","v":115.77},{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A166,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"IF(SmallLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E166+F166)","v":149.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruckLoader"]
["D7E",null,1,null,{"$f":"(IF(ISNUMBER(D167),D167,C167)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A167,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A167,EquipmentList,0),5)))","v":123.31},{"$f":"(IF(ISNUMBER(D167),D167,C167)*IF(OR((INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A167,LaborerList,0),LaborCostTotal)))","v":25.96},{"$f":"E167+F167","v":149.27000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E165:E167)","v":381.68},{"$f":"SUM(F165:F167)","v":82.55},{"$f":"SUM(G165:G167)","v":464.23}]
[]
["Medium Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentMedTruck",null,"740C"]
["740C",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A171,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A171,EquipmentList,0),5))","v":178.55},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A171,LaborerList,0),LaborCostTotal))","v":23.29},{"$f":"E171+F171","v":201.84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedTruck"]
[{"$f":"IF(B172=\"Shovel\",IF(ISNA(MATCH(MedTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(MedTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(MedTruck,HaulTrucks,0),2))","v":"988K"},"Loader",null,null,{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A172,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A172,EquipmentList,0),5)))","v":259.14},{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A172,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"IF(MedLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E172+F172)","v":292.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedTruckLoader"]
["D8T",null,1,null,{"$f":"(IF(ISNUMBER(D173),D173,C173)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A173,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A173,EquipmentList,0),5)))","v":145.58000000000001},{"$f":"(IF(ISNUMBER(D173),D173,C173)*IF(OR((INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A173,LaborerList,0),LaborCostTotal)))","v":25.96},{"$f":"E173+F173","v":171.54000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MedTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E171:E173)","v":583.27},{"$f":"SUM(F171:F173)","v":82.55},{"$f":"SUM(G171:G173)","v":665.81999999999994}]
[]
["Large Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentLargeTruck",null,"777G"]
["777G",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A177,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A177,EquipmentList,0),5))","v":528.61},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A177,LaborerList,0),LaborCostTotal))","v":23.29},{"$f":"E177+F177","v":551.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruck"]
[{"$f":"IF(B178=\"Shovel\",IF(ISNA(MATCH(LargeTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(LargeTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(LargeTruck,HaulTrucks,0),2))","v":"992K"},"Loader",null,null,{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A178,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A178,EquipmentList,0),5)))","v":495.16},{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A178,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"IF(LargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E178+F178)","v":528.46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruckLoader"]
["D9T",null,1,null,{"$f":"(IF(ISNUMBER(D179),D179,C179)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A179,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A179,EquipmentList,0),5)))","v":210.52},{"$f":"(IF(ISNUMBER(D179),D179,C179)*IF(OR((INDEX(LaborCostTable,MATCH(A179,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A179,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A179,LaborerList,0),LaborCostTotal)))","v":25.96},{"$f":"E179+F179","v":236.48000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E177:E179)","v":1234.29},{"$f":"SUM(F177:F179)","v":82.55},{"$f":"SUM(G177:G179)","v":1316.8400000000001}]
[]
["Extra Large Truck/Loader Fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentXLargeTruck",null,"770G"]
["770G",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A183,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A183,EquipmentList,0),5))","v":200.99},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A183,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A183,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A183,LaborerList,0),LaborCostTotal))","v":23.29},{"$f":"E183+F183","v":224.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[{"$f":"IF(B184=\"Shovel\",IF(ISNA(MATCH(XLargeTruck,ShovelHaulTrucks,0)),\"No Matched Shovel - Select Loader ------>\",INDEX(TruckShovelMatchTable,MATCH(XLargeTruck,ShovelHaulTrucks,0),2)),INDEX(TruckLoaderMatchTable,MATCH(XLargeTruck,HaulTrucks,0),2))","v":"988K"},"Loader",null,null,{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(ISNA(INDEX(EquipmentCostTable,MATCH(A184,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A184,EquipmentList,0),5)))","v":259.14},{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",IF(OR((INDEX(LaborCostTable,MATCH(A184,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A184,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A184,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"IF(XLargeLoader=\"No Matched Shovel - Select Loader ------>\",\"ERROR\",E184+F184)","v":292.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LargeTruckLoader"]
["D11T",null,1,null,{"$f":"(IF(ISNUMBER(D185),D185,C185)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A185,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A185,EquipmentList,0),5)))","v":553.77},{"$f":"(IF(ISNUMBER(D185),D185,C185)*IF(OR((INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A185,LaborerList,0),LaborCostTotal)))","v":25.96},{"$f":"E185+F185","v":579.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SmallTruckDozer"]
["Totals",null,null,null,{"$f":"SUM(E183:E185)","v":1013.9},{"$f":"SUM(F183:F185)","v":82.55},{"$f":"SUM(G183:G185)","v":1096.45}]
[]
["Scraper/Dozer Fleet"]
["631K",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A189,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A189,EquipmentList,0),5))","v":227.96},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A189,LaborerList,0),LaborCostTotal))","v":17.23},{"$f":"E189+F189","v":245.19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentHaulScraper",null,"631K"]
["D10T2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A190,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A190,EquipmentList,0),5))","v":305.43},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A190,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A190,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A190,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E190+F190","v":331.39}]
["D10T2",null,1,null,{"$f":"(IF(ISNUMBER(D191),D191,C191)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A191,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A191,EquipmentList,0),5)))","v":305.43},{"$f":"(IF(ISNUMBER(D191),D191,C191)*IF(OR((INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A191,LaborerList,0),LaborCostTotal)))","v":25.96},{"$f":"E191+F191","v":331.39}]
["Totals",null,null,null,{"$f":"SUM(E189:E191)","v":838.81999999999994},{"$f":"SUM(F189:F191)","v":69.150000000000006},{"$f":"SUM(G189:G191)","v":907.96999999999991}]
[]
["Tandem Scraper Fleet"]
["637K",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A195,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A195,EquipmentList,0),5))","v":410.42},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A195,LaborerList,0),LaborCostTotal))","v":17.23},{"$f":"E195+F195","v":427.65000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CurrentTandemScraper",null,"637K"]
["D7E",null,1,null,{"$f":"(IF(ISNUMBER(D196),D196,C196)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A196,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A196,EquipmentList,0),5)))","v":123.31},{"$f":"(IF(ISNUMBER(D196),D196,C196)*IF(OR((INDEX(LaborCostTable,MATCH(A196,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A196,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A196,LaborerList,0),LaborCostTotal)))","v":25.96},{"$f":"E196+F196","v":149.27000000000001}]
["Totals",null,null,null,{"$f":"SUM(E195:E196)","v":533.73},{"$f":"SUM(F195:F196)","v":43.19},{"$f":"SUM(G195:G196)","v":576.92000000000007}]
[]
["MISC. LOAD AND HAUL AND EARTHWORKS"]
["Sludge removal"]
["Drainage controls"]
[]
[{"$f":"\"Misc. - Cat 325B Excavator / 10-12 \"&IF(Metric,\"m3\",\"yd3\")&\" Truck\"","v":"Misc. - Cat 325B Excavator / 10-12 yd3 Truck"}]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A204,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A204,EquipmentList,0),5))","v":73.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A204,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E204+F204","v":106.53}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A205,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A205,EquipmentList,0),5))","v":54.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A205,LaborerList,0),LaborCostTotal))","v":14.61},{"$f":"E205+F205","v":68.710000000000008}]
["Totals",null,null,null,{"$f":"SUM(E204:E205)","v":127.33000000000001},{"$f":"SUM(F204:F205)","v":47.91},{"$f":"SUM(G204:G205)","v":175.24}]
[]
[{"$f":"\"Misc. - Cat D9R Dozer/ Loader (5 \"&IF(Metric,\"m3\",\"yd3\")&\") / 10-12 \"&IF(Metric,\"m3\",\"yd3\")&\" Truck\"","v":"Misc. - Cat D9R Dozer/ Loader (5 yd3) / 10-12 yd3 Truck"}]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A209,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A209,EquipmentList,0),5))","v":210.52},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A209,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E209+F209","v":236.48000000000002}]
["966M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A210,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A210,EquipmentList,0),5))","v":98.17},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A210,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E210+F210","v":131.47}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A211,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A211,EquipmentList,0),5))","v":54.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A211,LaborerList,0),LaborCostTotal))","v":14.61},{"$f":"E211+F211","v":68.710000000000008}]
["Totals",null,null,null,{"$f":"SUM(E209:E211)","v":362.79},{"$f":"SUM(F209:F211)","v":73.87},{"$f":"SUM(G209:G211)","v":436.66000000000008}]
[]
[{"$f":"\"Misc. - Cat D6 Dozer / Cat 966 Loader / 10-12 \"&IF(Metric,\"m3\",\"yd3\")&\" Truck\"","v":"Misc. - Cat D6 Dozer / Cat 966 Loader / 10-12 yd3 Truck"}]
["D6T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A215,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A215,EquipmentList,0),5))","v":88.54},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A215,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E215+F215","v":114.5}]
["966M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A216,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A216,EquipmentList,0),5))","v":98.17},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A216,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E216+F216","v":131.47}]
[{"$f":"'Equipment Costs'!A120","v":"Dump Truck (10-12 yd3)"},null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A217,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A217,EquipmentList,0),5))","v":54.1},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A217,LaborerList,0),LaborCostTotal))","v":14.61},{"$f":"E217+F217","v":68.710000000000008}]
["Totals",null,null,null,{"$f":"SUM(E215:E217)","v":240.81},{"$f":"SUM(F215:F217)","v":73.87},{"$f":"SUM(G215:G217)","v":314.68}]
[]
["LINER REMOVAL"]
["Liner removal"]
[]
["Small - Cat 325B Excavator w/ H140D s Hammer"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A224,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A224,EquipmentList,0),5))","v":73.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A224,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E224+F224","v":106.53}]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D225),D225,C225)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A225,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A225,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D225),D225,C225)*IF(OR((INDEX(LaborCostTable,MATCH(A225,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A225,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A225,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"E225+F225","v":30.38}]
["Totals",null,null,null,{"$f":"SUM(E224:E225)","v":73.23},{"$f":"SUM(F224:F225)","v":63.679999999999993},{"$f":"SUM(G224:G225)","v":136.91}]
[]
["CONCRETE BREAKING"]
["Slab demolition"]
["Footing demolition"]
["Wall demolition"]
[]
["Small - Cat 325F Excavator w/ H120E s Hammer"]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A234,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A234,EquipmentList,0),5))","v":73.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A234,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A234,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A234,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E234+F234","v":106.53}]
["H120Es (fits 325)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A235,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A235,EquipmentList,0),5))","v":31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A235,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A235,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A235,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E235+F235","v":31}]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A236,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A236,EquipmentList,0),5))","v":210.52},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A236,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A236,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A236,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E236+F236","v":236.48000000000002}]
["Totals",null,null,null,{"$f":"SUM(E234:E236)","v":314.75},{"$f":"SUM(F234:F236)","v":59.26},{"$f":"SUM(G234:G236)","v":374.01}]
[]
["Medium - Cat 349F Excavator w/ H160E s Hammer"]
["349F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A240,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A240,EquipmentList,0),5))","v":122.42},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A240,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A240,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A240,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E240+F240","v":155.72}]
["H160Es (fits 349)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A241,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A241,EquipmentList,0),5))","v":63.17},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A241,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A241,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A241,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E241+F241","v":63.17}]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A242,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A242,EquipmentList,0),5))","v":210.52},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A242,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A242,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A242,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E242+F242","v":236.48000000000002}]
["Totals",null,null,null,{"$f":"SUM(E240:E242)","v":396.11},{"$f":"SUM(F240:F242)","v":59.26},{"$f":"SUM(G240:G242)","v":455.37}]
[]
["Large - Cat 374F Excavator w/ H180E s Hammer"]
["374F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A246,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A246,EquipmentList,0),5))","v":238.31},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A246,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A246,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A246,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E246+F246","v":271.61}]
["H180Es (fits 374/390)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A247,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A247,EquipmentList,0),5))","v":71.37},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A247,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A247,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A247,LaborerList,0),LaborCostTotal))","v":0},{"$f":"E247+F247","v":71.37}]
["D9T",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A248,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A248,EquipmentList,0),5))","v":210.52},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A248,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A248,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A248,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E248+F248","v":236.48000000000002}]
["Totals",null,null,null,{"$f":"SUM(E246:E248)","v":520.20000000000005},{"$f":"SUM(F246:F248)","v":59.26},{"$f":"SUM(G246:G248)","v":579.46}]
[]
["DRILL HOLE ABANDONMENT"]
["Drill Hole - Grout or Cement"]
["Pump (plugging) Drill Rig",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A253,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A253,EquipmentList,0),5))","v":605.80999999999995},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A253,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A253,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A253,LaborerList,0),LaborCostTotal))","v":17.23},{"$f":"E253+F253","v":623.04}]
["Driller's Helper",null,2,null,{"$f":"(IF(ISNUMBER(D254),D254,C254)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A254,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A254,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D254),D254,C254)*IF(OR((INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A254,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E254+F254","v":43.78}]
["Totals",null,null,null,{"$f":"SUM(E253:E254)","v":605.80999999999995},{"$f":"SUM(F253:F254)","v":61.010000000000005},{"$f":"SUM(G253:G254)","v":666.81999999999994}]
[]
["Drill Hole - Inert Media (Means Crew B-11M+ 1 Laborer)"]
["420F2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A258,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A258,EquipmentList,0),5))","v":43.27},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A258,LaborerList,0),LaborCostTotal))","v":17.23},{"$f":"E258+F258","v":60.5}]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D259),D259,C259)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A259,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A259,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D259),D259,C259)*IF(OR((INDEX(LaborCostTable,MATCH(A259,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A259,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A259,LaborerList,0),LaborCostTotal)))","v":15.19},{"$f":"E259+F259","v":15.19}]
["Totals",null,null,null,{"$f":"SUM(E258:E259)","v":43.27},{"$f":"SUM(F258:F259)","v":32.42},{"$f":"SUM(G258:G259)","v":75.69}]
[]
["Drill Hole - Casing Perforation or Removal"]
["Heavy Duty Drill Rig",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A263,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A263,EquipmentList,0),5))","v":610.15},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A263,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A263,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A263,LaborerList,0),LaborCostTotal))","v":17.23},{"$f":"E263+F263","v":627.38}]
["Driller's Helper",null,2,null,{"$f":"(IF(ISNUMBER(D264),D264,C264)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A264,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A264,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D264),D264,C264)*IF(OR((INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A264,LaborerList,0),LaborCostTotal)))","v":43.78},{"$f":"E264+F264","v":43.78}]
["Totals",null,null,null,{"$f":"SUM(E263:E264)","v":610.15},{"$f":"SUM(F263:F264)","v":61.010000000000005},{"$f":"SUM(G263:G264)","v":671.16}]
[]
["REVEGETATION"]
["Fertilizer",null,null,null,null,null,null,null,"We really don't need this section since we agreed to do reveg based on per acre contractor costs","Reveg Costs based on per/acre estimate from local seeding contractors"]
["D7R"]
["Totals"]
[]
["Seeding  - Flat Terrain"]
["D7R"]
["Totals"]
[]
["Seeding  - Sloped Terrain"]
["Laborer"]
["Total for Fleet"]
[]
["Dragging  - Flat Terrain"]
["D7R"]
["Totals"]
[]
["Dragging  - Sloped Terrain"]
["D7R"]
["Totals"]
[]
["Mulching "]
["Light Truck - 1.5 Ton"]
["Hydromulcher"]
["General Laborer"]
["Totals"]
[]
["Tree & Shrub Planting "]
["General Laborer"]
["Totals"]
[]
["MAINTENANCE FLEET"]
["Road Grading, Dust Suppression, Clean Up"]
["Maintenance - Small Water Truck and Cat 14G Grader"]
["613E (5,000 gal)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A301,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A301,EquipmentList,0),5))","v":127.69},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A301,LaborerList,0),LaborCostTotal))","v":23.29},{"$f":"E301+F301","v":150.97999999999999}]
["14M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A302,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A302,EquipmentList,0),5))","v":175.58},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A302,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A302,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A302,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E302+F302","v":201.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E301:E302)","v":303.27},{"$f":"SUM(F301:F302)","v":49.25},{"$f":"SUM(G301:G302)","v":352.52}]
[]
["Maintenance - Medium Water Truck and Cat 16G Grader"]
["621E (8,000 gal)",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A306,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A306,EquipmentList,0),5))","v":160.63},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A306,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A306,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A306,LaborerList,0),LaborCostTotal))","v":23.29},{"$f":"E306+F306","v":183.92}]
["14M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A307,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A307,EquipmentList,0),5))","v":175.58},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A307,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E307+F307","v":201.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E306:E307)","v":336.21000000000004},{"$f":"SUM(F306:F307)","v":49.25},{"$f":"SUM(G306:G307)","v":385.46000000000004}]
[]
["Maintenance - Large Water Truck and Cat 16G Grader"]
["777G H2O Truck",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A311,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A311,EquipmentList,0),5))","v":525.63},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A311,LaborerList,0),LaborCostTotal))","v":23.29},{"$f":"E311+F311","v":548.91999999999996}]
["14M",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A312,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A312,EquipmentList,0),5))","v":175.58},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A312,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A312,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A312,LaborerList,0),LaborCostTotal))","v":25.96},{"$f":"E312+F312","v":201.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E311:E312)","v":701.21},{"$f":"SUM(F311:F312)","v":49.25},{"$f":"SUM(G311:G312)","v":750.46}]
[]
["PROJECT SUPERVISION"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D316),D316,C316)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A316,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A316,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D316),D316,C316)*IF(OR((INDEX(LaborCostTable,MATCH(A316,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A316,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A316,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"E316+F316","v":78.739999999999995}]
["Supervisor's Truck",null,1,null,{"$f":"(IF(ISNUMBER(D317),D317,C317)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A317,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A317,EquipmentList,0),5)))","v":12.33},{"$f":"(IF(ISNUMBER(D317),D317,C317)*IF(OR((INDEX(LaborCostTable,MATCH(A317,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A317,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A317,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E317+F317","v":12.33}]
["Totals",null,null,null,{"$f":"SUM(E315:E317)","v":12.33},{"$f":"SUM(F315:F317)","v":78.739999999999995},{"$f":"SUM(G315:G317)","v":91.07}]
[]
["MEANS CREW DEFINITIONS"]
["Crew composition from Means Heavy Construction 2005 Edition by permission of R.S.Means/Reed Construction Data ."]
["For use with misc. unit costs where Means is the source for productivity"]
[]
["1 Clab - Seedling Planting/Block Wall Demolition"]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D325),D325,C325)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A325,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A325,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D325),D325,C325)*IF(OR((INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A325,LaborerList,0),LaborCostTotal)))","v":15.19},{"$f":"E325+F325","v":15.19}]
["Totals",null,null,null,{"$f":"SUM(E325:E325)","v":0},{"$f":"SUM(F325:F325)","v":15.19},{"$f":"SUM(G325:G325)","v":15.19}]
[]
["2 Clab - Barbed Wire/Wood Fence Removal, Drainpipe Installation, Pumping, Evaporation"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D329),D329,C329)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A329,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A329,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D329),D329,C329)*IF(OR((INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A329,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"E329+F329","v":30.38}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D330),D330,C330)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A330,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A330,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D330),D330,C330)*IF(OR((INDEX(LaborCostTable,MATCH(A330,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A330,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A330,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E330+F330","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E329:E330)","v":29.85},{"$f":"SUM(F329:F330)","v":30.38},{"$f":"SUM(G329:G330)","v":60.230000000000004}]
[]
["2 Clab + Excavator - Pond Liner Cut and Fold"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D334),D334,C334)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A334,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A334,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D334),D334,C334)*IF(OR((INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A334,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"E334+F334","v":30.38}]
["325F",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A335,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A335,EquipmentList,0),5))","v":73.23},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A335,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E335+F335","v":106.53}]
["Totals",null,null,null,{"$f":"SUM(E334:E335)","v":73.23},{"$f":"SUM(F334:F335)","v":63.679999999999993},{"$f":"SUM(G334:G335)","v":136.91}]
[]
["2 Clab + Welder - Bat Gates"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D339),D339,C339)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A339,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A339,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D339),D339,C339)*IF(OR((INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A339,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"E339+F339","v":30.38}]
["Welding Equipment",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A340,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A340,EquipmentList,0),5))","v":8.56},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A340,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E340+F340","v":41.86}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D341),D341,C341)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A341,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A341,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D341),D341,C341)*IF(OR((INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A341,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E341+F341","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E339:E341)","v":38.410000000000004},{"$f":"SUM(F339:F341)","v":63.679999999999993},{"$f":"SUM(G339:G341)","v":102.09}]
[]
["3 Clab - Foam Adit Plugs"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D345),D345,C345)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A345,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A345,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D345),D345,C345)*IF(OR((INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A345,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"E345+F345","v":30.38}]
["420F2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A346,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A346,EquipmentList,0),5))","v":43.27},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A346,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A346,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A346,LaborerList,0),LaborCostTotal))","v":17.23},{"$f":"E346+F346","v":60.5}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D347),D347,C347)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A347,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A347,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D347),D347,C347)*IF(OR((INDEX(LaborCostTable,MATCH(A347,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A347,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A347,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E347+F347","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E345:E347)","v":73.12},{"$f":"SUM(F345:F347)","v":47.61},{"$f":"SUM(G345:G347)","v":120.72999999999999}]
[]
["3 Clab + Welder - Culvert Bat Gate"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D351),D351,C351)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A351,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A351,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D351),D351,C351)*IF(OR((INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A351,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"E351+F351","v":30.38}]
["Welding Equipment",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A352,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A352,EquipmentList,0),5))","v":8.56},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A352,LaborerList,0),LaborCostTotal))","v":33.299999999999997},{"$f":"E352+F352","v":41.86}]
["420F2",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A353,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A353,EquipmentList,0),5))","v":43.27},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A353,LaborerList,0),LaborCostTotal))","v":17.23},{"$f":"E353+F353","v":60.5}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D354),D354,C354)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A354,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A354,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D354),D354,C354)*IF(OR((INDEX(LaborCostTable,MATCH(A354,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A354,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A354,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E354+F354","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E351:E354)","v":81.680000000000007},{"$f":"SUM(F351:F354)","v":80.91},{"$f":"SUM(G351:G354)","v":162.59}]
[]
["3 Clab D - 3 Laborers + Foreman - Decontamination"]
["General Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D358),D358,C358)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A358,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A358,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D358),D358,C358)*IF(OR((INDEX(LaborCostTable,MATCH(A358,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A358,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A358,LaborerList,0),LaborCostTotal)))","v":45.57},{"$f":"E358+F358","v":45.57}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D359),D359,C359)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A359,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A359,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D359),D359,C359)*IF(OR((INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A359,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"E359+F359","v":78.739999999999995}]
["Supervisor's Truck",null,1,null,{"$f":"(IF(ISNUMBER(D360),D360,C360)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A360,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A360,EquipmentList,0),5)))","v":12.33},{"$f":"(IF(ISNUMBER(D360),D360,C360)*IF(OR((INDEX(LaborCostTable,MATCH(A360,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A360,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A360,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E360+F360","v":12.33}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D361),D361,C361)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A361,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A361,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D361),D361,C361)*IF(OR((INDEX(LaborCostTable,MATCH(A361,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A361,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A361,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E361+F361","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E358:E361)","v":42.18},{"$f":"SUM(F358:F361)","v":124.31},{"$f":"SUM(G358:G361)","v":166.49}]
[]
["3 SKWK - Liner Installation"]
["Skilled Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D365),D365,C365)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A365,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A365,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D365),D365,C365)*IF(OR((INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A365,LaborerList,0),LaborCostTotal)))","v":66.179999999999993},{"$f":"E365+F365","v":66.179999999999993}]
["HDEP Welder (pipe or liner)",null,1,null,{"$f":"(IF(ISNUMBER(D366),D366,C366)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A366,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A366,EquipmentList,0),5)))","v":44.24},{"$f":"(IF(ISNUMBER(D366),D366,C366)*IF(OR((INDEX(LaborCostTable,MATCH(A366,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A366,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A366,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E366+F366","v":44.24}]
["420F2",null,1,null,{"$f":"(IF(ISNUMBER(D367),D367,C367)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A367,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A367,EquipmentList,0),5)))","v":43.27},{"$f":"(IF(ISNUMBER(D367),D367,C367)*IF(OR((INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A367,LaborerList,0),LaborCostTotal)))","v":17.23},{"$f":"E367+F367","v":60.5}]
[null,null,null,null,{"$f":"D368*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A368,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A368,EquipmentList,0),5))","v":0},{"$f":"IF(A368=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal))),0,D368*INDEX(LaborCostTable,MATCH(A368,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A368=\"\",0,E368+F368)","v":0}]
[null,null,null,null,{"$f":"D369*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A369,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A369,EquipmentList,0),5))","v":0},{"$f":"IF(A369=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A369,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A369,LaborerList,0),LaborCostTotal))),0,D369*INDEX(LaborCostTable,MATCH(A369,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A369=\"\",0,E369+F369)","v":0}]
[null,null,null,null,{"$f":"D370*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A370,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A370,EquipmentList,0),5))","v":0},{"$f":"IF(A370=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A370,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A370,LaborerList,0),LaborCostTotal))),0,D370*INDEX(LaborCostTable,MATCH(A370,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A370=\"\",0,E370+F370)","v":0}]
["Totals",null,null,null,{"$f":"SUM(E365:E370)","v":87.51},{"$f":"SUM(F365:F370)","v":83.41},{"$f":"SUM(G365:G370)","v":170.92}]
[]
["B-3 - Small Building Demoltion"]
["LABOR"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D375),D375,C375)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A375,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A375,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D375),D375,C375)*IF(OR((INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A375,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"IF(A375=\"\",0,E375+F375)","v":30.38}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D376),D376,C376)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A376,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A376,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D376),D376,C376)*IF(OR((INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A376,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"IF(A376=\"\",0,E376+F376)","v":78.739999999999995}]
[null,null,null,null,{"$f":"D377*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A377,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A377,EquipmentList,0),5))","v":0},{"$f":"IF(A377=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal))),0,D377*INDEX(LaborCostTable,MATCH(A377,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A377=\"\",0,E377+F377)","v":0}]
[null,null,null,null,{"$f":"D378*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A378,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A378,EquipmentList,0),5))","v":0},{"$f":"IF(A378=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A378,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A378,LaborerList,0),LaborCostTotal))),0,D378*INDEX(LaborCostTable,MATCH(A378,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A378=\"\",0,E378+F378)","v":0}]
[null,null,null,null,{"$f":"D379*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A379,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A379,EquipmentList,0),5))","v":0},{"$f":"IF(A379=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal))),0,D379*INDEX(LaborCostTable,MATCH(A379,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A379=\"\",0,E379+F379)","v":0}]
["EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Bldg Fleet"]
["930M",null,1,null,{"$f":"(IF(ISNUMBER(D381),D381,C381)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A381,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A381,EquipmentList,0),5)))","v":70.459999999999994},{"$f":"(IF(ISNUMBER(D381),D381,C381)*IF(OR((INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A381,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"IF(A381=\"\",0,E381+F381)","v":103.75999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(ISBLANK(A381),\"\",A381&\"/\"),IF(ISBLANK(A382),\"\",A382),IF(ISBLANK(A383),\"\",\"/\"&A383),IF(ISBLANK(A384),\"\",\"/\"&A384),IF(ISBLANK(A385),\"\",\"/\"&A385),IF(ISBLANK(A386),\"\",\"/\"&A386),IF(ISBLANK(A387),\"\",\"/\"&A387),IF(ISBLANK(A388),\"\",\"/\"&A389))","v":"930M/Dump Truck (10-12 yd3)"}]
[{"$f":"\"Dump Truck (10-12 \"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Dump Truck (10-12 yd3)"},null,2,null,{"$f":"(IF(ISNUMBER(D382),D382,C382)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A382,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A382,EquipmentList,0),5)))","v":108.2},{"$f":"(IF(ISNUMBER(D382),D382,C382)*IF(OR((INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A382,LaborerList,0),LaborCostTotal)))","v":29.22},137.42000000000002]
[null,null,null,null,{"$f":"D383*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A383,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A383,EquipmentList,0),5))","v":0},{"$f":"IF(A383=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A383,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A383,LaborerList,0),LaborCostTotal))),0,D383*INDEX(LaborCostTable,MATCH(A383,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
["Totals",null,null,null,{"$f":"SUM(E375:E389)","v":178.66},{"$f":"SUM(F375:F389)","v":171.64},{"$f":"SUM(G375:G389)","v":350.3}]
[]
["B-6 - Chain Link Fence/Culvert Removal"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D393),D393,C393)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A393,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A393,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D393),D393,C393)*IF(OR((INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A393,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"E393+F393","v":30.38}]
["930M",null,1,null,{"$f":"(IF(ISNUMBER(D394),D394,C394)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A394,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A394,EquipmentList,0),5)))","v":70.459999999999994},{"$f":"(IF(ISNUMBER(D394),D394,C394)*IF(OR((INDEX(LaborCostTable,MATCH(A394,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A394,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A394,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"E394+F394","v":103.75999999999999}]
["Totals",null,null,null,{"$f":"SUM(E393:E394)","v":70.459999999999994},{"$f":"SUM(F393:F394)","v":63.679999999999993},{"$f":"SUM(G393:G394)","v":134.13999999999999}]
[]
["B-8 - Large Building Demolition"]
["LABOR"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D399),D399,C399)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A399,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A399,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D399),D399,C399)*IF(OR((INDEX(LaborCostTable,MATCH(A399,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A399,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A399,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"IF(A399=\"\",0,E399+F399)","v":30.38}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D400),D400,C400)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A400,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A400,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D400),D400,C400)*IF(OR((INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A400,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"IF(A400=\"\",0,E400+F400)","v":78.739999999999995}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D401),D401,B401)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A401,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A401,EquipmentList,0),5)))","v":0},{"$f":"IF(A401=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A401,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A401,LaborerList,0),LaborCostTotal))),0,D401*INDEX(LaborCostTable,MATCH(A401,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A401=\"\",0,E401+F401)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D402),D402,B402)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A402,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A402,EquipmentList,0),5)))","v":0},{"$f":"IF(A402=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal))),0,D402*INDEX(LaborCostTable,MATCH(A402,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A402=\"\",0,E402+F402)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D403),D403,B403)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A403,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A403,EquipmentList,0),5)))","v":0},{"$f":"IF(A403=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal))),0,D403*INDEX(LaborCostTable,MATCH(A403,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A403=\"\",0,E403+F403)","v":0}]
["EQUIPMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lg. Bldg Fleet"]
["930M",null,1,null,{"$f":"(IF(ISNUMBER(D405),D405,C405)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A405,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A405,EquipmentList,0),5)))","v":70.459999999999994},{"$f":"(IF(ISNUMBER(D405),D405,C405)*IF(OR((INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A405,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"IF(A405=\"\",0,E405+F405)","v":103.75999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(IF(ISBLANK(A405),\"\",A405&\"/\"),IF(ISBLANK(A406),\"\",A406),IF(ISBLANK(A407),\"\",\"/\"&A407),IF(ISBLANK(A408),\"\",\"/\"&A408),IF(ISBLANK(A409),\"\",\"/\"&A409),IF(ISBLANK(A410),\"\",\"/\"&A410),IF(ISBLANK(A411),\"\",\"/\"&A411),IF(ISBLANK(A412),\"\",\"/\"&A413),IF(ISBLANK(A414),\"\",\"/\"&A414),IF(ISBLANK(A415),\"\",\"/\"&A415),IF(ISBLANK(A416),\"\",\"/\"&A416),IF(ISBLANK(A417),\"\",\"/\"&A417),IF(ISBLANK(A418),\"\",\"/\"&A418))","v":"930M/20 Ton Crane/Dump Truck (10-12 yd3)"}]
[{"$f":"'Equipment Costs'!A101","v":"20 Ton Crane"},null,1,null,{"$f":"(IF(ISNUMBER(D406),D406,C406)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A406,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A406,EquipmentList,0),5)))","v":93.4},{"$f":"(IF(ISNUMBER(D406),D406,C406)*IF(OR((INDEX(LaborCostTable,MATCH(A406,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A406,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A406,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},126.7]
[{"$f":"\"Dump Truck (10-12 \"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Dump Truck (10-12 yd3)"},null,2,null,{"$f":"(IF(ISNUMBER(D407),D407,C407)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A407,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A407,EquipmentList,0),5)))","v":108.2},{"$f":"(IF(ISNUMBER(D407),D407,C407)*IF(OR((INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A407,LaborerList,0),LaborCostTotal)))","v":29.22},137.42000000000002]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D408),D408,B408)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A408,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A408,EquipmentList,0),5)))","v":0},{"$f":"IF(A408=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal))),0,D408*INDEX(LaborCostTable,MATCH(A408,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,0,"",0]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D410),D410,B410)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A410,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A410,EquipmentList,0),5)))","v":0},{"$f":"IF(A410=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A410,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A410,LaborerList,0),LaborCostTotal))),0,D410*INDEX(LaborCostTable,MATCH(A410,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A410=\"\",0,E410+F410)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D411),D411,B411)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A411,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A411,EquipmentList,0),5)))","v":0},{"$f":"IF(A411=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A411,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A411,LaborerList,0),LaborCostTotal))),0,D411*INDEX(LaborCostTable,MATCH(A411,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A411=\"\",0,E411+F411)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D412),D412,B412)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A412,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A412,EquipmentList,0),5)))","v":0},{"$f":"IF(A412=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal))),0,D412*INDEX(LaborCostTable,MATCH(A412,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A412=\"\",0,E412+F412)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D413),D413,B413)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A413,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A413,EquipmentList,0),5)))","v":0},{"$f":"IF(A413=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A413,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A413,LaborerList,0),LaborCostTotal))),0,D413*INDEX(LaborCostTable,MATCH(A413,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A413=\"\",0,E413+F413)","v":0}]
[null,null,null,null,{"$f":"(IF(ISNUMBER(D414),D414,B414)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A414,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A414,EquipmentList,0),5)))","v":0},{"$f":"IF(A414=\"\",\"\",IF(OR((INDEX(LaborCostTable,MATCH(A414,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A414,LaborerList,0),LaborCostTotal))),0,D414*INDEX(LaborCostTable,MATCH(A414,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A414=\"\",0,E414+F414)","v":0}]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
[null,null,null,null,0,"",0]
["Totals",null,null,null,{"$f":"SUM(E399:E418)","v":272.06},{"$f":"SUM(F399:F418)","v":204.93999999999997},{"$f":"SUM(G399:G418)","v":477}]
[]
["B-9 - Concrete Wall Demolition"]
["General Laborer",null,4,null,{"$f":"(IF(ISNUMBER(D422),D422,C422)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A422,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A422,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D422),D422,C422)*IF(OR((INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A422,LaborerList,0),LaborCostTotal)))","v":60.76},{"$f":"E422+F422","v":60.76}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D423),D423,C423)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A423,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A423,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D423),D423,C423)*IF(OR((INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A423,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"E423+F423","v":78.739999999999995}]
["Air Compressor + tools",null,null,null,{"$f":"IF(ISNA(INDEX(EquipmentCostTable,MATCH(A424,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A424,EquipmentList,0),5))","v":8.94},{"$f":"IF(OR((INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A424,LaborerList,0),LaborCostTotal))","v":17.23},{"$f":"E424+F424","v":26.17}]
["Totals",null,null,null,{"$f":"SUM(E422:E424)","v":8.94},{"$f":"SUM(F422:F424)","v":156.72999999999999},{"$f":"SUM(G422:G424)","v":165.67000000000002}]
[]
["B-10Y - General Compaction"]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D428),D428,C428)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A428,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A428,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D428),D428,C428)*IF(OR((INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A428,LaborerList,0),LaborCostTotal)))","v":15.19},{"$f":"E428+F428","v":15.19}]
["CS54B",null,1,null,{"$f":"(IF(ISNUMBER(D429),D429,C429)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A429,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A429,EquipmentList,0),5)))","v":51.61},{"$f":"(IF(ISNUMBER(D429),D429,C429)*IF(OR((INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A429,LaborerList,0),LaborCostTotal)))","v":17.23},{"$f":"E429+F429","v":68.84}]
["Totals",null,null,null,{"$f":"SUM(E428:E429)","v":51.61},{"$f":"SUM(F428:F429)","v":32.42},{"$f":"SUM(G428:G429)","v":84.03}]
[]
["B-11L - Fine Grading for Evaporation Pond Liner Base"]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D433),D433,C433)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A433,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A433,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D433),D433,C433)*IF(OR((INDEX(LaborCostTable,MATCH(A433,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A433,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A433,LaborerList,0),LaborCostTotal)))","v":15.19},{"$f":"E433+F433","v":15.19}]
["14M",null,1,null,{"$f":"(IF(ISNUMBER(D434),D434,C434)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A434,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A434,EquipmentList,0),5)))","v":175.58},{"$f":"(IF(ISNUMBER(D434),D434,C434)*IF(OR((INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A434,LaborerList,0),LaborCostTotal)))","v":25.96},{"$f":"E434+F434","v":201.54000000000002}]
["Totals",null,null,null,{"$f":"SUM(E433:E434)","v":175.58},{"$f":"SUM(F433:F434)","v":41.15},{"$f":"SUM(G433:G434)","v":216.73000000000002}]
[]
["B-11M - Backhoe Work"]
["420F2",null,1,null,{"$f":"(IF(ISNUMBER(D438),D438,C438)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A438,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A438,EquipmentList,0),5)))","v":43.27},{"$f":"(IF(ISNUMBER(D438),D438,C438)*IF(OR((INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A438,LaborerList,0),LaborCostTotal)))","v":17.23},{"$f":"E438+F438","v":60.5}]
["Totals",null,null,null,{"$f":"SUM(E438)","v":43.27},{"$f":"SUM(F438)","v":17.23},{"$f":"SUM(G438)","v":60.5}]
[]
["B-12G - Rip-Rap Machine Placed (Modified)"]
["General Laborer",null,2,null,{"$f":"(IF(ISNUMBER(D442),D442,C442)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A442,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A442,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D442),D442,C442)*IF(OR((INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A442,LaborerList,0),LaborCostTotal)))","v":30.38},{"$f":"E442+F442","v":30.38}]
["966M",null,1,null,{"$f":"(IF(ISNUMBER(D443),D443,C443)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A443,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A443,EquipmentList,0),5)))","v":98.17},{"$f":"(IF(ISNUMBER(D443),D443,C443)*IF(OR((INDEX(LaborCostTable,MATCH(A443,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A443,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A443,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"E443+F443","v":131.47}]
["325F",null,1,null,{"$f":"(IF(ISNUMBER(D444),D444,C444)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A444,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A444,EquipmentList,0),5)))","v":73.23},{"$f":"(IF(ISNUMBER(D444),D444,C444)*IF(OR((INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A444,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"E444+F444","v":106.53}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D445),D445,C445)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A445,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A445,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D445),D445,C445)*IF(OR((INDEX(LaborCostTable,MATCH(A445,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A445,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A445,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E445+F445","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E443:E445)","v":201.25},{"$f":"SUM(F443:F445)","v":66.599999999999994},{"$f":"SUM(G443:G445)","v":267.85000000000002}]
[]
["B-13 - Grouted Rip-Rap & Gabion Baskets"]
["General Laborer",null,4,null,{"$f":"(IF(ISNUMBER(D449),D449,C449)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A449,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A449,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D449),D449,C449)*IF(OR((INDEX(LaborCostTable,MATCH(A449,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A449,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A449,LaborerList,0),LaborCostTotal)))","v":60.76},{"$f":"E449+F449","v":60.76}]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D450),D450,C450)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A450,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A450,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D450),D450,C450)*IF(OR((INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A450,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"E450+F450","v":78.739999999999995}]
[{"$f":"'Equipment Costs'!A102","v":"50 Ton Crane"},null,1,null,{"$f":"(IF(ISNUMBER(D451),D451,C451)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A451,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A451,EquipmentList,0),5)))","v":174.83},{"$f":"(IF(ISNUMBER(D451),D451,C451)*IF(OR((INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A451,LaborerList,0),LaborCostTotal)))","v":33.299999999999997},{"$f":"E451+F451","v":208.13}]
["Totals",null,null,null,{"$f":"SUM(E449:E451)","v":174.83},{"$f":"SUM(F449:F451)","v":172.8},{"$f":"SUM(G449:G451)","v":347.63}]
[]
["B-14 PVC Drain Pipe Installation"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D455),D455,C455)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A455,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A455,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D455),D455,C455)*IF(OR((INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A455,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"E455+F455","v":78.739999999999995}]
["General Laborer",null,4,null,{"$f":"(IF(ISNUMBER(D456),D456,C456)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A456,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A456,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D456),D456,C456)*IF(OR((INDEX(LaborCostTable,MATCH(A456,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A456,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A456,LaborerList,0),LaborCostTotal)))","v":60.76},{"$f":"E456+F456","v":60.76}]
["420F2",null,1,null,{"$f":"(IF(ISNUMBER(D457),D457,C457)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A457,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A457,EquipmentList,0),5)))","v":43.27},{"$f":"(IF(ISNUMBER(D457),D457,C457)*IF(OR((INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A457,LaborerList,0),LaborCostTotal)))","v":17.23},{"$f":"E457+F457","v":60.5}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D458),D458,C458)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A458,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A458,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D458),D458,C458)*IF(OR((INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A458,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E458+F458","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E455:E458)","v":73.12},{"$f":"SUM(F455:F458)","v":156.72999999999999},{"$f":"SUM(G455:G458)","v":229.85}]
[]
["B-20 - Remove Pipelines"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D462),D462,C462)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A462,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A462,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D462),D462,C462)*IF(OR((INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A462,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"E462+F462","v":78.739999999999995}]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D463),D463,C463)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A463,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A463,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D463),D463,C463)*IF(OR((INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A463,LaborerList,0),LaborCostTotal)))","v":22.06},{"$f":"E463+F463","v":22.06}]
["General Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D464),D464,C464)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A464,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A464,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D464),D464,C464)*IF(OR((INDEX(LaborCostTable,MATCH(A464,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A464,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A464,LaborerList,0),LaborCostTotal)))","v":15.19},{"$f":"E464+F464","v":15.19}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D465),D465,C465)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A465,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A465,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D465),D465,C465)*IF(OR((INDEX(LaborCostTable,MATCH(A465,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A465,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A465,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E465+F465","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E462:E465)","v":29.85},{"$f":"SUM(F462:F465)","v":115.99},{"$f":"SUM(G462:G465)","v":145.84}]
[]
["B-22A - HDEP Installation - Pipe or Liner"]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D469),D469,C469)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A469,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A469,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D469),D469,C469)*IF(OR((INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A469,LaborerList,0),LaborCostTotal)))","v":22.06},{"$f":"E469+F469","v":22.06}]
["General Laborer",null,2,null,0,30.38,30.38]
["D7E",null,1,null,123.31,25.96,149.27000000000001]
["Light Truck - 1.5 Ton",null,1,null,29.85,0,{"$f":"E472+F472","v":29.85}]
["420F2",null,1,null,43.27,17.23,60.5]
["Generator 5KW",null,1,null,12.16,0,12.16]
["HDEP Welder (pipe or liner)",null,1,null,44.24,0,{"$f":"E475+F475","v":44.24}]
["Totals",null,null,null,{"$f":"SUM(E469:E475)","v":252.83},{"$f":"SUM(F469:F475)","v":95.63000000000001},{"$f":"SUM(G469:G475)","v":348.46000000000004}]
[]
["B-34N - Equipment Mobilization (40-ton)"]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D479),D479,C479)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A479,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A479,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D479),D479,C479)*IF(OR((INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A479,LaborerList,0),LaborCostTotal)))","v":22.06},{"$f":"E479+F479","v":22.06}]
["General Laborer",null,2,null,0,30.38,30.38]
["D7E",null,1,null,123.31,25.96,149.27000000000001]
["Light Truck - 1.5 Ton",null,1,null,29.85,0,{"$f":"E482+F482","v":29.85}]
["420F2",null,1,null,43.27,17.23,{"$f":"E483+F483","v":60.5}]
["Generator 5KW",null,1,null,12.16,0,12.16]
["HDEP Welder (pipe or liner)",null,1,null,44.24,0,{"$f":"E485+F485","v":44.24}]
["Totals",null,null,null,{"$f":"SUM(E479:E485)","v":252.83},{"$f":"SUM(F479:F485)","v":95.63000000000001},{"$f":"SUM(G479:G485)","v":348.46000000000004}]
[]
["B-34U - Equipment Mobilization (20-ton)"]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D489),D489,C489)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A489,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A489,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D489),D489,C489)*IF(OR((INDEX(LaborCostTable,MATCH(A489,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A489,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A489,LaborerList,0),LaborCostTotal)))","v":22.06},{"$f":"E489+F489","v":22.06}]
["General Laborer",null,2,null,0,30.38,30.38]
["D7E",null,1,null,123.31,25.96,149.27000000000001]
["Light Truck - 1.5 Ton",null,1,null,29.85,0,{"$f":"E492+F492","v":29.85}]
["420F2",null,1,null,43.27,17.23,{"$f":"E493+F493","v":60.5}]
["Generator 5KW",null,1,null,12.16,0,12.16]
["HDEP Welder (pipe or liner)",null,1,null,44.24,0,{"$f":"E495+F495","v":44.24}]
["Totals",null,null,null,{"$f":"SUM(E489:E495)","v":252.83},{"$f":"SUM(F489:F495)","v":95.63000000000001},{"$f":"SUM(G489:G495)","v":348.46000000000004}]
[]
["B-34V - Equipment Mobilization (50-ton)"]
["Skilled Laborer",null,1,null,{"$f":"(IF(ISNUMBER(D499),D499,C499)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A499,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A499,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D499),D499,C499)*IF(OR((INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A499,LaborerList,0),LaborCostTotal)))","v":22.06},{"$f":"E499+F499","v":22.06}]
["General Laborer",null,2,null,0,30.38,30.38]
["D7E",null,1,null,123.31,25.96,149.27000000000001]
["Light Truck - 1.5 Ton",null,1,null,29.85,0,{"$f":"E502+F502","v":29.85}]
["420F2",null,1,null,43.27,17.23,{"$f":"E503+F503","v":60.5}]
["Generator 5KW",null,1,null,12.16,0,12.16]
["HDEP Welder (pipe or liner)",null,1,null,44.24,0,{"$f":"E505+F505","v":44.24}]
["Totals",null,null,null,{"$f":"SUM(E499:E505)","v":252.83},{"$f":"SUM(F499:F505)","v":95.63000000000001},{"$f":"SUM(G499:G505)","v":348.46000000000004}]
[]
["B-80A - Install Barbed Wire Fence"]
["General Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D509),D509,C509)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A509,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A509,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D509),D509,C509)*IF(OR((INDEX(LaborCostTable,MATCH(A509,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A509,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A509,LaborerList,0),LaborCostTotal)))","v":45.57},{"$f":"E509+F509","v":45.57}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D510),D510,C510)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A510,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A510,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D510),D510,C510)*IF(OR((INDEX(LaborCostTable,MATCH(A510,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A510,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A510,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E510+F510","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E509:E510)","v":29.85},{"$f":"SUM(F509:F510)","v":45.57},{"$f":"SUM(G509:G510)","v":75.42}]
[]
["B-80C - Install Chain Link Fence (Flatbed truck has small crane)"]
["General Laborer",null,3,null,{"$f":"(IF(ISNUMBER(D514),D514,C514)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A514,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A514,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D514),D514,C514)*IF(OR((INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A514,LaborerList,0),LaborCostTotal)))","v":45.57},{"$f":"E514+F514","v":45.57}]
["Light Truck - 1.5 Ton",null,1,null,{"$f":"(IF(ISNUMBER(D515),D515,C515)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A515,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A515,EquipmentList,0),5)))","v":29.85},{"$f":"(IF(ISNUMBER(D515),D515,C515)*IF(OR((INDEX(LaborCostTable,MATCH(A515,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A515,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A515,LaborerList,0),LaborCostTotal)))","v":0},{"$f":"E515+F515","v":29.85}]
["Totals",null,null,null,{"$f":"SUM(E514:E515)","v":29.85},{"$f":"SUM(F514:F515)","v":45.57},{"$f":"SUM(G514:G515)","v":75.42}]
[]
["C-14B - Elevated Concrete Slabs (Reinforced Concrete Shaft Covers)"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D519),D519,C519)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A519,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A519,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D519),D519,C519)*IF(OR((INDEX(LaborCostTable,MATCH(A519,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A519,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A519,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"E519+F519","v":78.739999999999995}]
["Supervisor's Truck",null,1,null,12.33,0,{"$f":"E520+F520","v":12.33}]
["Carpenter",null,16,null,0,536.48,{"$f":"E521+F521","v":536.48}]
["General Laborer",null,2,null,0,30.38,30.38]
["Rodmen (reinforcing concrete)",null,4,null,0,87.12,{"$f":"E523+F523","v":87.12}]
["Cement finisher",null,2,null,0,43.78,{"$f":"E524+F524","v":43.78}]
["Gas Engine Vibrator",null,1,null,5.66,17.23,22.89]
["Concrete Pump",null,1,null,106.16,0,106.16]
["Totals",null,null,null,{"$f":"SUM(E519:E526)","v":124.15},{"$f":"SUM(F519:F526)","v":793.73},{"$f":"SUM(G519:G526)","v":917.87999999999988}]
[]
["C-14D - Concrete Walls Formed in Place (Reinforced Concrete Adit Bulkheads)"]
["Foreman",null,1,null,{"$f":"(IF(ISNUMBER(D530),D530,C530)*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A530,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A530,EquipmentList,0),5)))","v":0},{"$f":"(IF(ISNUMBER(D530),D530,C530)*IF(OR((INDEX(LaborCostTable,MATCH(A530,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A530,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A530,LaborerList,0),LaborCostTotal)))","v":78.739999999999995},{"$f":"E530+F530","v":78.739999999999995}]
["Supervisor's Truck",null,1,null,12.33,0,12.33]
["Carpenter",null,18,null,0,603.54,603.54]
["General Laborer",null,2,null,0,30.38,30.38]
["Rodmen (reinforcing concrete)",null,2,null,0,43.56,43.56]
["Cement finisher",null,1,null,0,21.89,21.89]
["Gas Engine Vibrator",null,1,null,5.66,17.23,22.89]
["Concrete Pump",null,1,null,106.16,0,106.16]
["Totals",null,null,null,{"$f":"SUM(E530:E537)","v":124.15},{"$f":"SUM(F530:F537)","v":795.34},{"$f":"SUM(G530:G537)","v":919.4899999999999}]
[]
["User Crew #1"]
["Description:"]
["LABOR"]
[null,null,null,null,{"$f":"IF(A543=\"\",\"\",D543*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A543,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A543,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A543),\"\",D543*IF(OR((INDEX(LaborCostTable,MATCH(A543,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A543,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A543,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A543=\"\",0,E543+F543)","v":0}]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,null,{"$f":"IF(A559=\"\",\"\",D559*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A559,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A559,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A559),\"\",D559*IF(OR((INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A559,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A559=\"\",0,E559+F559)","v":0}]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E543:E573)","v":0},{"$f":"SUM(F543:F573)","v":0},{"$f":"SUM(G543:G573)","v":0}]
[]
["User Crew #2"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A579=\"\",\"\",D579*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A579,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A579,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A579),\"\",D579*IF(OR((INDEX(LaborCostTable,MATCH(A579,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A579,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A579,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A579=\"\",0,E579+F579)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,null,{"$f":"IF(A595=\"\",\"\",D595*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A595,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A595,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A595),\"\",D595*IF(OR((INDEX(LaborCostTable,MATCH(A595,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A595,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A595,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A595=\"\",0,E595+F595)","v":0}]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E579:E609)","v":0},{"$f":"SUM(F579:F609)","v":0},{"$f":"SUM(G579:G609)","v":0}]
[]
["User Crew #3"]
["Description:"]
["LABOR"]
[null,null,null,null,{"$f":"IF(A615=\"\",\"\",D615*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A615,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A615,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A615),\"\",D615*IF(OR((INDEX(LaborCostTable,MATCH(A615,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A615,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A615,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A615=\"\",0,E615+F615)","v":0}]
[null,null,null,null,"","",{"$f":"IF(A616=\"\",0,E616+F616)","v":0}]
[null,null,null,null,"","",{"$f":"IF(A617=\"\",0,E617+F617)","v":0}]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,null,null,{"$f":"IF(A624=\"\",0,E624+F624)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A631=\"\",\"\",D631*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A631,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A631,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A631),\"\",D631*IF(OR((INDEX(LaborCostTable,MATCH(A631,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A631,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A631,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A631=\"\",0,E631+F631)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E615:E645)","v":0},{"$f":"SUM(F615:F645)","v":0},{"$f":"SUM(G615:G645)","v":0}]
[]
["User Crew #4"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A651=\"\",\"\",D651*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A651,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A651,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A651),\"\",D651*IF(OR((INDEX(LaborCostTable,MATCH(A651,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A651,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A651,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A651=\"\",0,E651+F651)","v":0}]
[null,null,null,1,"","",{"$f":"IF(A652=\"\",0,E652+F652)","v":0}]
[null,null,null,null,"","",{"$f":"IF(A653=\"\",0,E653+F653)","v":0}]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,"",""]
[null,null,null,null,null,null,{"$f":"IF(A661=\"\",0,E661+F661)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A662=\"\",0,E662+F662)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A663=\"\",0,E663+F663)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A664=\"\",0,E664+F664)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A665=\"\",0,E665+F665)","v":0}]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A667=\"\",\"\",D667*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A667,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A667,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A667),\"\",D667*IF(OR((INDEX(LaborCostTable,MATCH(A667,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A667,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A667,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A667=\"\",0,E667+F667)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,{"$f":"IF(A673=\"\",\"\",D673*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A673,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A673,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A673),\"\",D673*IF(OR((INDEX(LaborCostTable,MATCH(A673,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A673,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A673,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A673=\"\",0,E673+F673)","v":0}]
[null,null,null,null,{"$f":"IF(A674=\"\",\"\",D674*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A674,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A674,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A674),\"\",D674*IF(OR((INDEX(LaborCostTable,MATCH(A674,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A674,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A674,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,{"$f":"IF(A675=\"\",\"\",D675*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A675,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A675,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A675),\"\",D675*IF(OR((INDEX(LaborCostTable,MATCH(A675,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A675,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A675,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,{"$f":"IF(A676=\"\",\"\",D676*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A676,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A676,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A676),\"\",D676*IF(OR((INDEX(LaborCostTable,MATCH(A676,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A676,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A676,LaborerList,0),LaborCostTotal)))","v":""},0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E651:E681)","v":0},{"$f":"SUM(F651:F681)","v":0},{"$f":"SUM(G651:G681)","v":0}]
[]
["User Crew #5"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A687=\"\",\"\",D687*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A687,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A687,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A687),\"\",D687*IF(OR((INDEX(LaborCostTable,MATCH(A687,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A687,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A687,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A687=\"\",0,E687+F687)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A703=\"\",\"\",D703*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A703,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A703,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A703),\"\",D703*IF(OR((INDEX(LaborCostTable,MATCH(A703,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A703,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A703,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A703=\"\",0,E703+F703)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E687:E717)","v":0},{"$f":"SUM(F687:F717)","v":0},{"$f":"SUM(G687:G717)","v":0}]
[]
["User Crew #6"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A723=\"\",\"\",D723*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A723,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A723,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A723),\"\",D723*IF(OR((INDEX(LaborCostTable,MATCH(A723,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A723,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A723,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A723=\"\",0,E723+F723)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A739=\"\",\"\",D739*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A739,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A739,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A739),\"\",D739*IF(OR((INDEX(LaborCostTable,MATCH(A739,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A739,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A739,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A739=\"\",0,E739+F739)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E723:E753)","v":0},{"$f":"SUM(F723:F753)","v":0},{"$f":"SUM(G723:G753)","v":0}]
[]
["User Crew #7"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A759=\"\",\"\",D759*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A759,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A759,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A759),\"\",D759*IF(OR((INDEX(LaborCostTable,MATCH(A759,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A759,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A759,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A759=\"\",0,E759+F759)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A775=\"\",\"\",D775*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A775,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A775,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A775),\"\",D775*IF(OR((INDEX(LaborCostTable,MATCH(A775,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A775,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A775,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A775=\"\",0,E775+F775)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E759:E789)","v":0},{"$f":"SUM(F759:F789)","v":0},{"$f":"SUM(G759:G789)","v":0}]
[]
["User Crew #8"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A795=\"\",\"\",D795*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A795,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A795,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A795),\"\",D795*IF(OR((INDEX(LaborCostTable,MATCH(A795,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A795,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A795,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A795=\"\",0,E795+F795)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A811=\"\",\"\",D811*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A811,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A811,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A811),\"\",D811*IF(OR((INDEX(LaborCostTable,MATCH(A811,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A811,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A811,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A811=\"\",0,E811+F811)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E795:E825)","v":0},{"$f":"SUM(F795:F825)","v":0},{"$f":"SUM(G795:G825)","v":0}]
[]
["User Crew #9"]
["Description:"]
["LABOR"]
[null,null,null,2,{"$f":"IF(A831=\"\",\"\",D831*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A831,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A831,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A831),\"\",D831*IF(OR((INDEX(LaborCostTable,MATCH(A831,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A831,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A831,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A831=\"\",0,E831+F831)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A847=\"\",\"\",D847*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A847,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A847,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A847),\"\",D847*IF(OR((INDEX(LaborCostTable,MATCH(A847,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A847,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A847,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A847=\"\",0,E847+F847)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E831:E861)","v":0},{"$f":"SUM(F831:F861)","v":0},{"$f":"SUM(G831:G861)","v":0}]
[]
["User Crew #10"]
["Description:"]
["LABOR"]
[null,null,null,1,{"$f":"IF(A867=\"\",\"\",D867*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A867,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A867,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A867),\"\",D867*IF(OR((INDEX(LaborCostTable,MATCH(A867,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A867,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A867,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A867=\"\",0,E867+F867)","v":0}]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["EQUIPMENT"]
[null,null,null,1,{"$f":"IF(A883=\"\",\"\",D883*IF(ISNA(INDEX(EquipmentCostTable,MATCH(A883,EquipmentList,0),5)),0,INDEX(EquipmentCostTable,MATCH(A883,EquipmentList,0),5)))","v":""},{"$f":"IF(ISBLANK(A883),\"\",D883*IF(OR((INDEX(LaborCostTable,MATCH(A883,LaborerList,0),LaborCostTotal))=\"\",ISNA(INDEX(LaborCostTable,MATCH(A883,LaborerList,0),LaborCostTotal))),0,INDEX(LaborCostTable,MATCH(A883,LaborerList,0),LaborCostTotal)))","v":""},{"$f":"IF(A883=\"\",0,E883+F883)","v":0}]
[null,null,null,1,"","",0]
[null,null,null,2,"","",0]
[null,null,null,1,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,"","",0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Totals",null,null,null,{"$f":"SUM(E867:E897)","v":0},{"$f":"SUM(F867:F897)","v":0},{"$f":"SUM(G867:G897)","v":0}]

{"sheet":"Productivity","index":44,"n_rows":1756,"n_cols":162,"rows_kept":1756,"cut":false,"hidden":false,"merged":[[131,1,131,3],[156,1,156,3],[124,1,124,3],[1536,2,1536,3],[1537,2,1537,3],[1185,1,1186,1],[655,1,656,1],[688,1,689,1],[630,1,631,1],[577,1,578,1],[254,54,255,54],[68,1,69,2],[284,1,285,1],[1128,1,1129,1],[1039,1,1040,1],[714,1,715,1],[1014,1,1015,1],[310,1,311,1],[526,1,527,1],[550,1,551,1],[805,1,806,1],[223,1,224,1],[157,2,157,3],[132,2,132,3],[602,1,603,1],[254,1,255,1],[1538,53,1538,54],[1535,53,1535,54],[1536,53,1536,54],[746,1,747,1],[772,1,773,1],[1210,1,1211,1],[1071,1,1072,1],[858,1,859,1],[883,1,884,1],[1153,1,1154,1],[830,1,831,1],[1096,1,1097,1],[1538,2,1538,3],[1488,12,1489,14],[1537,53,1537,54],[1535,2,1535,3],[526,90,526,95],[550,89,551,89],[550,90,550,95],[550,69,551,69],[550,60,550,65],[526,70,526,75],[550,70,550,75],[526,89,527,89],[526,79,527,79],[526,80,526,85],[550,79,551,79],[550,80,550,85],[223,66,223,71],[254,65,254,70],[223,65,224,65],[526,69,527,69],[550,59,551,59],[526,59,527,59],[223,55,224,55],[254,64,255,64],[254,55,254,60],[526,60,526,65],[223,56,223,61],[1387,73,1387,78],[1387,82,1388,82],[1387,83,1387,88],[1387,53,1387,58],[1387,62,1388,62],[1387,63,1387,68],[1387,72,1388,72]]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27, SubmittalDate)","v":"Date of Submittal:  July 2019"},null,null,null,null,null,null,null,null,"Operator","Job"]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"},null,null,null,null,null,null,null,null,"Skill","Efficiency"]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"},null,null,null,null,null,null,null,"Dozer","Average","50 min/hr"]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"},null,null,null,null,null,null,null,"Grader","Average","50 min/hr"]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"},null,null,null,null,null,null,null,"Truck","Average","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"haul efficiency",{"$f":"INDEX(JobEffArray,MATCH(B84,JobEffCategories,0),2)","v":0.83}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"},null,null,null,null,null,null,null,"Scraper","Average","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hauloperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J6,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,"Loader","Average","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"truckoperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J6,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,"Excavator","Average","50 min/hr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ScraperOperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J7,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LoaderOperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J8,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,"Visibility","Normal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ExcavatorOperator",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(J9,OtherOperatorTypes,0),2)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Visibilty",{"$f":"IF(J11=\"Normal\",1,0.8)","v":1}]
["Productivity - Bulldozers"]
[]
[null,"Dozer Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozer Specifications"]
[null,"Description","D6T","D7E","D8T","D9T","D10T2","D11T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","D6T","D7E","D8T","D9T","D10T2","D11T"]
[null,{"$f":"\"Blade Width (SU) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Blade Width (SU) (ft)"},{"$f":"IF(Metric,ROUND(BB18*Ft2M,2),BB18)","v":10.67},12.17,12.92,14.08,16.25,18.329999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blade Width (SU) (ft)",10.67,12.17,12.92,14.08,16.25,18.329999999999998]
[null,{"$f":"\"Shank Guage (3 shanks) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Shank Guage (3 shanks) (ft)"},6.58,5.92,7.08,7.67,8.67,9.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shank Guage (3 shanks) (ft)",6.58,5.92,7.08,7.67,8.67,9.83]
[null,{"$f":"\"Pocket Spacing (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Pocket Spacing (ft)"},3.25,2.92,3.58,3.86,4.33,4.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pocket Spacing (ft)",3.25,2.92,3.58,3.86,4.33,4.92]
[null,{"$f":"\"Ripping Width (Ripper + 1 Pocket) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Ripping Width (Ripper + 1 Pocket) (ft)"},9.83,8.84,10.66,11.53,13,14.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Width (Ripper + 1 Pocket) (ft)",9.83,8.84,10.66,11.53,13,14.75]
[null,{"$f":"\"Ripping Speed (\"&SpeedUnits&\")\"","v":"Ripping Speed (mph)"},{"$f":"IF(Metric,ROUND(BB22*Mi2Km,1),BB22)","v":1},1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Speed (mph)",1,1,1,1,1,1]
[null,"Ripping Maneuver (turn) Time (min)",0.25,0.25,0.25,0.25,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Maneuver (turn) Time (min)",0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C17,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB17,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1]
[null,{"$f":"\"Ripping Hourly Production (excluding maneuvering time) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Ripping Hourly Production (excluding maneuvering time) (ft)"},{"$f":"IF(Metric,ROUND(BB25*Ft2M,2),BB25)","v":5280},5016,5280,5280,5280,4541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Hourly Production (excluding maneuvering time) (ft)",5280,5016,5280,5280,5280,4541]
[]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
[]
[null,"Dozer Productivity vs. Grading Distance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dozer Productivity vs. Grading Distance"]
[null,null,{"$f":"\"Production (\"&IF(Metric,\"LCM\",\"LCY\")&\"/hr)\"","v":"Production (LCY/hr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production (LCY/hr)",null,null,null,null,null,null,null,null,null,"Production (LCY/hr)"]
[null,{"$f":"\"Average Dozing Distance (\"&IF(Metric,\"m\",\"feet\")&\")\"","v":"Average Dozing Distance (feet)"},"D6T","D7E","D8T","D9T","D10T2","D11T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average\nDozing \nDistance\n(feet)","D6T","D7E","D8T","D9T","D10T2","D11T",null,null,null,"Average Dozing Distance (feet)","D11T","D10T2","D9T","D8T","D7E","D6T*"]
[]
[null,{"$f":"IF(Metric,ROUND(BA35*Ft2M,0),BA35)","v":50},{"$f":"IF(Metric,ROUND(BB35*Yd3_2_M3,2),BB35)","v":550},950,1050,1750,2550,3600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,550,950,1050,1750,2550,3600,null,null,null,50,3600,2550,1750,1050,950,550]
[null,100,350,580,620,1100,1580,2200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,350,580,620,1100,1580,2200,null,null,null,100,2200,1580,1100,620,580,350]
[null,{"$f":"IF(Metric,ROUND(BA37*Ft2M,0),BA37)","v":200},{"$f":"IF(Metric,ROUND(BB37*Yd3_2_M3,2),BB37)","v":205},340,380,630,900,1270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,205,340,380,630,900,1270,null,null,null,150,1620,1100,780,500,410,250]
[null,{"$f":"IF(Metric,ROUND(BA38*Ft2M,0),BA38)","v":300},150,230,280,430,630,900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,150,230,280,430,630,900,null,null,null,200,1270,900,630,380,340,205]
[null,{"$f":"IF(Metric,ROUND(BA39*Ft2M,0),BA39)","v":400},null,{"$f":"IF(Metric,ROUND(BC39*Yd3_2_M3,2),BC39)","v":180},210,330,480,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,180,210,330,480,700,null,null,null,250,1050,750,520,310,280,175]
[null,{"$f":"IF(Metric,ROUND(BA40*Ft2M,0),BA40)","v":500},null,150,180,280,380,570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,150,180,280,380,570,null,null,null,300,900,630,430,280,230,150]
[null,{"$f":"IF(Metric,ROUND(BA41*Ft2M,0),BA41)","v":600},null,120,150,230,330,460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,null,120,150,230,330,460,null,null,null,350,760,540,370,230,200]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  ",null,null,null,400,700,480,330,210,180]
[null,"dozer productivity =","k x Dozing Distancep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dozer productivity =","k x Dozing Distancep",null,null,null,null,null,null,null,null,450,610,420,300,200,170]
[null,"(see graph)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(see graph)",null,null,null,null,null,null,null,null,null,500,570,380,280,180,150]
[null,"k =",{"$f":"BB45","v":9623.7000000000007},{"$f":"BC45","v":26451},{"$f":"BD45","v":23933},{"$f":"BE45","v":49152},{"$f":"BF45","v":74681},{"$f":"BG45","v":101567},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"k =",9623.7000000000007,26451,23933,49152,74681,101567,null,null,null,550,500,350,250,160,130]
[null,"p =",{"$f":"BB46","v":-0.72699999999999998},-0.83299999999999996,-0.78800000000000003,-0.83299999999999996,-0.84399999999999997,-0.83499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"p =",-0.72699999999999998,-0.83299999999999996,-0.78800000000000003,-0.83299999999999996,-0.84399999999999997,-0.83499999999999996,null,null,null,600,460,330,230,150,120]
[]
[]
["Productivity - Bulldozers (cont.)"]
[]
[]
[]
[null,"% Grade vs. Dozing Factor"]
[null,"% Grade","Dozing Factor"]
[null,-30,1.6]
[null,-20,1.4]
[null,-10,1.2]
[null,0,1]
[null,10,0.8]
[null,20,0.55000000000000004]
[null,30,0.3]
[]
[null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[null,"% Grade Dozing Factor ="," -0.0214x + 0.9786"]
[null,"(see graph)"]
[]
[]
[]
[null,"Job Condition Correction Factors - Bulldozers"]
[]
[null,"OPERATOR "]
[null,{"$f":"J4","v":"Average"},{"$f":"INDEX(DozerOperatorCorrectionFactors,MATCH(B72,DozerOperatorTypes,0),2)","v":0.75}]
[null,"MATERIAL (1) "]
[null,"Loose stockpile",1.2]
[null,"Normal",1]
[null,"Hard to cut; frozen —"]
[null,"with tilt cylinder",0.8]
[null,"Hard to drift; “dead” (dry,non-cohesive material) or very sticky material",0.8]
[null,"Rock, ripped or blasted",0.6]
[null,"SLOT DOZING OR SIDE BY SIDE (1)",1.2]
[null,"VISIBILITY "]
[null,"Good conditions",1]
[null,"JOB EFFICIENCY "]
[null,{"$f":"JobEfficiency","v":"50 min/hr"},{"$f":"INDEX(JobEffArray,MATCH(B84,JobEffCategories,0),2)","v":0.83}]
[null,"(1)  Selected in facility worksheets. "]
[null,"    Other factors included as standard factors. "]
[null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[]
[null,"Material Densities(1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Densities(1)"]
[null,"Material",{"$f":"IF(Metric,\"kg/m3\",\"lb/yd3\")","v":"lb/yd3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material","lb/cy","kg/m3"]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"IF(Metric,BC92,BB92)","v":2900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",2900,1720]
[null,{"$f":"BA93","v":"Basalt"},3300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",3300,1960]
[null,"Clay - Dry",2500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",2500,1480]
[null,"Granite - broken",2800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",2800,1660]
[null,"Gravel",2550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",2550,1510]
[null,"Limestone - broken",2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",2600,1540]
[null,"Limestone - crushed",2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",2600,1540]
[null,"Sandstone",2550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",2550,1510]
[null,"Shale",2100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",2100,1250]
[null,"Stone - crushed",2700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",2700,1600]
[null,"Tailings - Coarse (dry, loose sand)",2400,"Note: uses Sand & Gravel - Dry from Caterpillar Handbook",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",2400,1420]
[null,"Tailings - Slimes (loose sand & clay)",2700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",2700,1600]
[null,"Topsoil",1600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",1600,950]
[null,null,"(1) Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
["Productivity - Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper Specifications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scraper/Dozer","Tandem"]
[null,"Scraper Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"C111","v":"631K"},{"$f":"D111","v":"637K"}]
[null,"Description","631K","637K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty Weight (lb)",102750,112760]
[null,{"$f":"\"Empty Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Empty Weight (lb)"},{"$f":"IF(Metric,BB112,BB111)","v":102750},{"$f":"IF(Metric,BC112,BC111)","v":112760},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty Weight (kg)",46600,52140]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"}]
[null,"Struck",{"$f":"IF(Metric,BB119,BB115)","v":24},24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,"Heaped",34,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",24,24]
[null,"Average",29,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",34,34]
[null,"Loaded by","One D10","Self*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB115+BB116)/2","v":29},{"$f":"(BC115+BC116)/2","v":29}]
[null,"Load Time (min)",0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (m3)"]
[null,"Maneuver and Spread (min)",0.7,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",18.3,18.3]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ScraperJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ScraperJobEfficiency,JobEffCategories,0),2)","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",26,26]
[null,"Rolling Resistance**",2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"ROUND((BB119+BB120)/2,1)","v":22.2},{"$f":"ROUND((BC119+BC120)/2,1)","v":22.2}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C111,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D111,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded by",{"$f":"C117","v":"One D10"},"Self*"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Time (min)",0.5,0.5]
[null,"* Requires pair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Spread (min)",0.7,0.6]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"C120","v":0.83},0.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration",1,1]
[]
[]
[]
[]
[null,"Scraper Productivity vs. Distance\n(Flat Haul)"]
[null,null,"Production (BCY/hr)"]
[null,"Distance\n(ft)","631G","637G PP"]
[null,400,720,695]
[null,1200,530,525]
[null,2000,425,425]
[null,2800,375,375]
[null,3600,325,320]
[null,4400,290,290]
[null,5200,250,270]
[]
[null,"dozer productivity =","kLn(x) + c"]
[null,"(see graph)"]
[null,"k =",-169.28,-169.28]
[null,"c =",1714.2,1714.2]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 34  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scraper Productivity vs. Cycle Time"]
[null,null,"Production (BCY/hr)"]
[null,"Cycle Time\n(min)","631G","637G PP"]
[null,2,730,730]
[null,4,375,375]
[null,6,250,250]
[null,8,185,180]
[null,10,150,150]
[null,12,135,125]
[null,14,100,100]
[null,16,75,75]
[]
[null,"dozer productivity =","kCycle Timep"]
[null,"(see graph)"]
[null,"k =",1576.5,1590.5]
[null,"p =",-1.0405,-1.0512999999999999]
[null,null,null,"Source: Caterpillar Performance Handbook Edition 34  "]
[]
[]
[]
[null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,"631K",null,null,null,null,null,null,null,null,null,"637K PP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631K"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637K"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631K"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637K"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Scraper Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Scraper Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"$C$116*C180","v":84100},{"$f":"$C$112+$D180","v":186850},{"$f":"ROUND(IF(Metric,BC180*Mi2Km,BC180),1)","v":8},{"$f":"ROUND(IF(Metric,BD180*Mi2Km,BD180),1)","v":8},{"$f":"ROUND(IF(Metric,BE180*Mi2Km,BE180),1)","v":8},{"$f":"ROUND(IF(Metric,BF180*Mi2Km,BF180),1)","v":8},{"$f":"ROUND(IF(Metric,BG180*Mi2Km,BG180),1)","v":10.6},{"$f":"ROUND(IF(Metric,BH180*Mi2Km,BH180),1)","v":14.3},{"$f":"ROUND(IF(Metric,BI180*Mi2Km,BI180),1)","v":19.2},{"$f":"ROUND(IF(Metric,BJ180*Mi2Km,BJ180),1)","v":26},{"$f":"ROUND(IF(Metric,BL180*Mi2Km,BL180),1)","v":35},{"$f":"$D$112+$D180","v":196860},{"$f":"ROUND(IF(Metric,BO180*Mi2Km,BO180),1)","v":10.6},{"$f":"ROUND(IF(Metric,BP180*Mi2Km,BP180),1)","v":10.6},{"$f":"ROUND(IF(Metric,BQ180*Mi2Km,BQ180),1)","v":10.6},{"$f":"ROUND(IF(Metric,BR180*Mi2Km,BR180),1)","v":10.6},{"$f":"ROUND(IF(Metric,BS180*Mi2Km,BS180),1)","v":19.2},{"$f":"ROUND(IF(Metric,BT180*Mi2Km,BT180),1)","v":19.2},{"$f":"ROUND(IF(Metric,BU180*Mi2Km,BU180),1)","v":26},{"$f":"ROUND(IF(Metric,BV180*Mi2Km,BV180),1)","v":35},{"$f":"ROUND(IF(Metric,BX180*Mi2Km,BX180),1)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",196860,{"$f":"IF(CA180>SpeedLimit,SpeedLimit,CA180)","v":8},{"$f":"IF(CB180>SpeedLimit,SpeedLimit,CB180)","v":8},{"$f":"IF(CC180>SpeedLimit,SpeedLimit,CC180)","v":8},{"$f":"IF(CD180>SpeedLimit,SpeedLimit,CD180)","v":8},{"$f":"IF(CE180>SpeedLimit,SpeedLimit,CE180)","v":10.6},{"$f":"IF(CF180>SpeedLimit,SpeedLimit,CF180)","v":14.3},{"$f":"IF(CG180>SpeedLimit,SpeedLimit,CG180)","v":19.2},{"$f":"IF(CH180>SpeedLimit,SpeedLimit,CH180)","v":26},{"$f":"IF(CI180>SpeedLimit,SpeedLimit,CI180)","v":35},{"$f":"IF(CJ180>SpeedLimit,SpeedLimit,CJ180)","v":35},null,196860,{"$f":"IF(CM180>SpeedLimit,SpeedLimit,CM180)","v":10.6},{"$f":"IF(CN180>SpeedLimit,SpeedLimit,CN180)","v":10.6},{"$f":"IF(CO180>SpeedLimit,SpeedLimit,CO180)","v":10.6},{"$f":"IF(CP180>SpeedLimit,SpeedLimit,CP180)","v":10.6},{"$f":"IF(CQ180>SpeedLimit,SpeedLimit,CQ180)","v":19.2},{"$f":"IF(CR180>SpeedLimit,SpeedLimit,CR180)","v":19.2},{"$f":"IF(CS180>SpeedLimit,SpeedLimit,CS180)","v":26},{"$f":"IF(CT180>SpeedLimit,SpeedLimit,CT180)","v":35},{"$f":"IF(CU180>SpeedLimit,SpeedLimit,CU180)","v":35},{"$f":"IF(CV180>SpeedLimit,SpeedLimit,CV180)","v":35},null,186850,8,8,8,8,10.6,14.3,19.2,26,35,35,null,196860,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,{"$f":"BA93","v":"Basalt"},{"$f":"C93","v":3300},{"$f":"$C$116*C181","v":95700},{"$f":"$C$112+$D181","v":198450},8,8,8,8,10.6,14.3,19.2,26,35,{"$f":"$D$112+$D181","v":208460},8,10.6,10.6,10.6,14.2,19.2,19.2,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",208460,8,8,8,8,10.6,14.3,19.2,26,35,35,null,208460,8,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,null,198450,8,8,8,8,10.6,14.3,19.2,26,35,35,null,208460,8,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35]
[null,"Clay - Dry",2500,72500,175250,8,8,8,10.6,10.6,14.3,19.2,26,35,185260,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",185260,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,185260,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,175250,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,185260,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Granite - broken",2800,81200,183950,8,8,8,8,10.6,14.3,19.2,26,35,193960,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",193960,8,8,8,8,10.6,14.3,19.2,26,35,35,null,193960,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,183950,8,8,8,8,10.6,14.3,19.2,26,35,35,null,193960,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Gravel",2550,73950,176700,8,8,8,10.6,10.6,14.3,19.2,26,35,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",186710,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,176700,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Limestone - broken",2600,75400,178150,8,8,8,8,10.6,14.3,19.2,26,35,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",188160,8,8,8,8,10.6,14.3,19.2,26,35,35,null,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,178150,8,8,8,8,10.6,14.3,19.2,26,35,35,null,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Limestone - crushed",2600,75400,178150,8,8,8,8,10.6,14.3,19.2,26,35,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",188160,8,8,8,8,10.6,14.3,19.2,26,35,35,null,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,178150,8,8,8,8,10.6,14.3,19.2,26,35,35,null,188160,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Sandstone",2550,73950,176700,8,8,8,10.6,10.6,14.3,19.2,26,35,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",186710,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,176700,8,8,8,10.6,10.6,14.3,19.2,26,35,35,null,186710,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Shale",2100,60900,163650,8,8,8,10.6,10.6,14.3,19.2,35,35,173660,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",173660,8,8,8,10.6,10.6,14.3,19.2,35,35,35,null,173660,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,35,null,163650,8,8,8,10.6,10.6,14.3,19.2,35,35,35,null,173660,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,35]
[null,"Stone - crushed",2700,78300,181050,8,8,8,8,10.6,14.3,19.2,26,35,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",191060,8,8,8,8,10.6,14.3,19.2,26,35,35,null,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,181050,8,8,8,8,10.6,14.3,19.2,26,35,35,null,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,69600,172350,8,8,8,10.6,10.6,14.3,19.2,35,35,182360,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",182360,8,8,8,10.6,10.6,14.3,19.2,35,35,35,null,182360,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,172350,8,8,8,10.6,10.6,14.3,19.2,35,35,35,null,182360,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Tailings - Slimes (loose sand & clay)",2700,78300,181050,8,8,8,8,10.6,14.3,19.2,26,35,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",191060,8,8,8,8,10.6,14.3,19.2,26,35,35,null,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35,null,181050,8,8,8,8,10.6,14.3,19.2,26,35,35,null,191060,10.6,10.6,10.6,10.6,19.2,19.2,26,35,35,35]
[null,"Topsoil",1600,46400,149150,8,8,10.6,10.6,14.3,19.2,26,35,35,159160,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",159160,8,8,10.6,10.6,14.3,19.2,26,35,35,35,null,159160,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35,35,null,149150,8,8,10.6,10.6,14.3,19.2,26,35,35,35,null,159160,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35,35]
[null,null,null,null,"Empty",14.3,14.3,14.3,14.3,19.2,19.2,26,35,35,"Empty",14.2,19.2,19.2,19.2,19.2,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",14.3,14.3,14.3,14.3,19.2,19.2,26,35,35,35,null,"Empty",14.2,19.2,19.2,19.2,19.2,35,35,35,35,35,null,"Empty",14.3,14.3,14.3,14.3,19.2,19.2,26,35,35,35,null,"Empty",14.2,19.2,19.2,19.2,19.2,35,35,35,35,35]
[null,"assumes medium compression breaking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O194=\"None required\",\"\",IF(ISBLANK(BA34),\"\",IF(G60=\"optimize\",#REF!,G60)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,"631K",null,null,null,null,null,null,null,null,null,"637K PP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631K"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637K"},null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper","v":"631K"},null,null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper","v":"637K"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Scraper Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Scraper Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},{"$f":"BC199","v":18},{"$f":"BD199","v":16},14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"$C$116*C200","v":84100},{"$f":"$C$112+$D200","v":186850},{"$f":"ROUND(IF(Metric,BC200*Mi2Km,BC200),1)","v":4},{"$f":"ROUND(IF(Metric,BD200*Mi2Km,BD200),1)","v":5.5},{"$f":"ROUND(IF(Metric,BE200*Mi2Km,BE200),1)","v":6.5},{"$f":"ROUND(IF(Metric,BF200*Mi2Km,BF200),1)","v":7.4},{"$f":"ROUND(IF(Metric,BG200*Mi2Km,BG200),1)","v":9},{"$f":"ROUND(IF(Metric,BH200*Mi2Km,BH200),1)","v":11.2},{"$f":"ROUND(IF(Metric,BI200*Mi2Km,BI200),1)","v":15},{"$f":"ROUND(IF(Metric,BJ200*Mi2Km,BJ200),1)","v":22.3},{"$f":"ROUND(IF(Metric,BK200*Mi2Km,BK200),1)","v":33.200000000000003},{"$f":"$D$112+$D200","v":196860},{"$f":"ROUND(IF(Metric,BO200*Mi2Km,BO200),1)","v":6.7},{"$f":"ROUND(IF(Metric,BP200*Mi2Km,BP200),1)","v":7.6},{"$f":"ROUND(IF(Metric,BQ200*Mi2Km,BQ200),1)","v":8.6999999999999993},{"$f":"ROUND(IF(Metric,BR200*Mi2Km,BR200),1)","v":9.4},{"$f":"ROUND(IF(Metric,BS200*Mi2Km,BS200),1)","v":12},{"$f":"ROUND(IF(Metric,BT200*Mi2Km,BT200),1)","v":15.2},{"$f":"ROUND(IF(Metric,BU200*Mi2Km,BU200),1)","v":20.5},{"$f":"ROUND(IF(Metric,BV200*Mi2Km,BV200),1)","v":29.8},{"$f":"ROUND(IF(Metric,BW200*Mi2Km,BW200),1)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",186850,{"$f":"IF(BZ200>SpeedLimit,SpeedLimit,BZ200)","v":4},{"$f":"IF(CA200>SpeedLimit,SpeedLimit,CA200)","v":5.5},{"$f":"IF(CB200>SpeedLimit,SpeedLimit,CB200)","v":6.5},{"$f":"IF(CC200>SpeedLimit,SpeedLimit,CC200)","v":7.4},{"$f":"IF(CD200>SpeedLimit,SpeedLimit,CD200)","v":9},{"$f":"IF(CE200>SpeedLimit,SpeedLimit,CE200)","v":11.2},{"$f":"IF(CF200>SpeedLimit,SpeedLimit,CF200)","v":15},{"$f":"IF(CG200>SpeedLimit,SpeedLimit,CG200)","v":22.3},{"$f":"IF(CH200>SpeedLimit,SpeedLimit,CH200)","v":33.200000000000003},null,null,196860,{"$f":"IF(CK200>SpeedLimit,SpeedLimit,CK200)","v":6.7},{"$f":"IF(CL200>SpeedLimit,SpeedLimit,CL200)","v":7.6},{"$f":"IF(CM200>SpeedLimit,SpeedLimit,CM200)","v":8.6999999999999993},{"$f":"IF(CN200>SpeedLimit,SpeedLimit,CN200)","v":9.4},{"$f":"IF(CO200>SpeedLimit,SpeedLimit,CO200)","v":12},{"$f":"IF(CP200>SpeedLimit,SpeedLimit,CP200)","v":15.2},{"$f":"IF(CQ200>SpeedLimit,SpeedLimit,CQ200)","v":20.5},{"$f":"IF(CR200>SpeedLimit,SpeedLimit,CR200)","v":29.8},{"$f":"IF(CS200>SpeedLimit,SpeedLimit,CS200)","v":35},null,186850,4,5.5,6.5,7.4,9,11.2,15,22.3,33.200000000000003,null,196860,6.7,7.6,8.6999999999999993,9.4,12,15.2,20.5,29.8,35]
[null,{"$f":"BA93","v":"Basalt"},3300,95700,{"$f":"$C$112+$D201","v":198450},3.9,4.0999999999999996,6.1,7,8.5,11,14,22.3,32,{"$f":"$D$112+$D201","v":208460},6.5,6.9,8.3000000000000007,9.1999999999999993,11.5,14.2,19.100000000000001,28.8,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",198450,3.9,4.0999999999999996,6.1,7,8.5,11,14,22.3,32,null,null,208460,6.5,6.9,8.3000000000000007,9.1999999999999993,11.5,14.2,19.100000000000001,28.8,35,null,198450,3.9,4.0999999999999996,6.1,7,8.5,11,14,22.3,32,null,208460,6.5,6.9,8.3000000000000007,9.1999999999999993,11.5,14.2,19.100000000000001,28.8,35]
[null,"Clay - Dry",2500,72500,175250,4.0999999999999996,6.1,6.9,8.1999999999999993,9.1999999999999993,12,16.2,23,33,185260,6.9,8.1999999999999993,9,10.7,12.5,15.9,21.6,31,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",175250,4.0999999999999996,6.1,6.9,8.1999999999999993,9.1999999999999993,12,16.2,23,33,null,null,185260,6.9,8.1999999999999993,9,10.7,12.5,15.9,21.6,31,35,null,175250,4.0999999999999996,6.1,6.9,8.1999999999999993,9.1999999999999993,12,16.2,23,33,null,185260,6.9,8.1999999999999993,9,10.7,12.5,15.9,21.6,31,35]
[null,"Granite - broken",2800,81200,183950,4.0999999999999996,6,6.6,7.8,9,11.5,15.9,23,32,193960,6.8,7.8,8.8000000000000007,9.6,12,15.3,20.9,30.2,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",183950,4.0999999999999996,6,6.6,7.8,9,11.5,15.9,23,32,null,null,193960,6.8,7.8,8.8000000000000007,9.6,12,15.3,20.9,30.2,35,null,183950,4.0999999999999996,6,6.6,7.8,9,11.5,15.9,23,32,null,193960,6.8,7.8,8.8000000000000007,9.6,12,15.3,20.9,30.2,35]
[null,"Gravel",2550,73950,176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,33,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30.8,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,33,null,null,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30.8,35,null,176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,33,null,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30.8,35]
[null,"Limestone - broken",2600,75400,178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,32,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30.8,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,32,null,null,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30.8,35,null,178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,32,null,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30.8,35]
[null,"Limestone - crushed",2600,75400,178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,32,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30.8,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,32,null,null,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30.8,35,null,178150,4.0999999999999996,6,6.7,8.1999999999999993,9,11.8,15.8,23,32,null,188160,6.9,8.1,9,10.4,12.5,15.7,21.3,30.8,35]
[null,"Sandstone",2550,73950,176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,33,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30.8,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,33,null,null,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30.8,35,null,176700,4.2,6.1,6.8,8.8000000000000007,9.1999999999999993,11.9,16,23.2,33,null,186710,6.9,8.1999999999999993,9,10.6,12.5,15.8,21.5,30.8,35]
[null,"Shale",2100,60900,163650,5.8,6.5,7,8.8000000000000007,9.5,12.5,16.600000000000001,26,34,173660,7.8,8.6999999999999993,9.3000000000000007,11.4,13.5,16.600000000000001,22.6,31.6,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",163650,5.8,6.5,7,8.8000000000000007,9.5,12.5,16.600000000000001,26,34,null,null,173660,7.8,8.6999999999999993,9.3000000000000007,11.4,13.5,16.600000000000001,22.6,31.6,35,null,163650,5.8,6.5,7,8.8000000000000007,9.5,12.5,16.600000000000001,26,34,null,173660,7.8,8.6999999999999993,9.3000000000000007,11.4,13.5,16.600000000000001,22.6,31.6,35]
[null,"Stone - crushed",2700,78300,181050,4.2,6,6.6,8,9,11.4,15.5,22.5,33,191060,6.8,8,8.9,10,12,15.5,21.1,30.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",181050,4.2,6,6.6,8,9,11.4,15.5,22.5,33,null,null,191060,6.8,8,8.9,10,12,15.5,21.1,30.4,35,null,181050,4.2,6,6.6,8,9,11.4,15.5,22.5,33,null,191060,6.8,8,8.9,10,12,15.5,21.1,30.4,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,69600,172350,4.3,6.2,6.8,8.3000000000000007,9.5,11.8,16,25,34,182360,7,8.4,9.1,10.8,12.5,16,21.9,31.2,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",172350,4.3,6.2,6.8,8.3000000000000007,9.5,11.8,16,25,34,null,null,182360,7,8.4,9.1,10.8,12.5,16,21.9,31.2,35,null,172350,4.3,6.2,6.8,8.3000000000000007,9.5,11.8,16,25,34,null,182360,7,8.4,9.1,10.8,12.5,16,21.9,31.2,35]
[null,"Tailings - Slimes (loose sand & clay)",2700,78300,181050,4.2,6,6.6,8,9,11.4,15.5,22.5,33,191060,6.8,8,8.9,10,12,15.5,21.1,30.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",181050,4.2,6,6.6,8,9,11.4,15.5,22.5,33,null,null,191060,6.8,8,8.9,10,12,15.5,21.1,30.4,35,null,181050,4.2,6,6.6,8,9,11.4,15.5,22.5,33,null,191060,6.8,8,8.9,10,12,15.5,21.1,30.4,35]
[null,"Topsoil",1600,46400,149150,6.3,6.9,8.4,9.1999999999999993,11.2,14,19.600000000000001,24,34,159160,8.5,9.1,10.7,12.2,15,18.3,25,32.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",149150,6.3,6.9,8.4,9.1999999999999993,11.2,14,19.600000000000001,24,34,null,null,159160,8.5,9.1,10.7,12.2,15,18.3,25,32.4,35,null,149150,6.3,6.9,8.4,9.1999999999999993,11.2,14,19.600000000000001,24,34,null,159160,8.5,9.1,10.7,12.2,15,18.3,25,32.4,35]
[null,null,null,null,"Empty",9,9.4,11.5,12.6,16,17.5,18.5,25,35,"Empty",12.5,14.7,16.3,19.7,22.7,29.1,32.700000000000003,34.6,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",9,9.4,11.5,12.6,16,17.5,18.5,25,35,null,null,"Empty",12.5,14.7,16.3,19.7,22.7,29.1,32.700000000000003,34.6,35,null,"Empty",9,9.4,11.5,12.6,16,17.5,18.5,25,35,null,"Empty",12.5,14.7,16.3,19.7,22.7,29.1,32.700000000000003,34.6,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
["Productivity - Scrapers (cont.)"]
[]
[]
[]
[]
[]
[null,"631G Scraper Travel Time - Uphill Loaded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper & \" Travel Time - Uphill Loaded\"","v":"631K Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper & \" Travel Time - Uphill Loaded\"","v":"637K Travel Time - Uphill Loaded"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1,2,3,4,5,"k","p",null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,825,2250,5300,null,null,null,2142.6999999999998,1.3418000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,825,2250,5300,null,null,null,2142.6999999999998,1.3418000000000001,null,0,1000,2500,5550,null,null,null,2402.9,1.2362]
[null,2,750,1800,4600,null,null,null,1838.1,1.3083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,750,1800,4600,null,null,null,1838.1,1.3083,null,2,850,2200,5150,null,null,null,2127.6,1.2995000000000001]
[null,4,550,1400,3000,4800,6700,null,1310.7,1.1893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,550,1400,3000,4800,6700,null,1310.7,1.1893,null,4,700,1700,3900,6250,null,null,1659.4,1.2212000000000001]
[null,6,490,1000,2200,3300,4500,5600,1022.1,1.0660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,490,1000,2200,3300,4500,5600,1022.1,1.0660000000000001,null,6,600,1300,2750,4300,5750,null,1287.8,1.0891]
[null,8,375,750,1600,2500,3300,4200,769.01,1.0558000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,375,750,1600,2500,3300,4200,769.01,1.0558000000000001,null,8,500,1100,2200,3300,4500,5600,1059.0999999999999,1.0421]
[null,10,300,700,1300,2000,2750,3450,645.84,1.0424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,300,700,1300,2000,2750,3450,645.84,1.0424,null,10,400,850,1750,2700,3600,4475,839.89,1.0503]
[null,12,250,550,1100,1700,2250,2800,531.04,1.0452999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,250,550,1100,1700,2250,2800,531.04,1.0452999999999999,null,12,375,750,1500,2300,3000,3800,751.58,1.0055000000000001]
[null,14,225,450,900,1400,1850,2250,452.07,1.0088999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,225,450,900,1400,1850,2250,452.07,1.0088999999999999,null,14,275,600,1300,2000,2650,3250,595.28,1.0793999999999999]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"631G Scraper Travel Time - Uphill Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HaulScraper & \" Travel Time - Uphill Empty\"","v":"631K Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":"TandemScraper & \" Travel Time - Uphill Empty\"","v":"637K Travel Time - Uphill Empty"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1,2,3,4,5,"k","p",null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1100,2550,5550,null,null,null,2496.9,1.1675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1100,2550,5550,null,null,null,2496.9,1.1675,null,0,1250,2750,5700,null,null,null,2695.9,1.0945]
[null,2,950,2400,5300,null,null,null,2294.8000000000002,1.24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,950,2400,5300,null,null,null,2294.8000000000002,1.24,null,2,1200,2600,5550,null,null,null,2587.1,1.1047]
[null,4,800,2100,4750,null,null,null,1998.3,1.2848999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,800,2100,4750,null,null,null,1998.3,1.2848999999999999,null,4,990,2450,5250,null,null,null,2335.1999999999998,1.0234000000000001]
[null,6,700,1600,3550,5550,null,null,1557.5,1.1566000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,700,1600,3550,5550,null,null,1557.5,1.1566000000000001,null,6,800,2000,4450,7216,null,null,1914.4,1.2211000000000001]
[null,8,600,1300,2750,4300,5750,null,1287.8,1.0891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,600,1300,2750,4300,5750,null,1287.8,1.0891,null,8,700,1600,3500,5400,7216,null,1563.8,1.1240000000000001]
[null,10,500,1100,2250,3450,4550,5750,1068.0999999999999,1.0551999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,500,1100,2250,3450,4550,5750,1068.0999999999999,1.0551999999999999,null,10,625,1350,2800,4300,5750,7216,1327.4,1.0610999999999999]
[null,12,450,900,1950,2950,3950,4950,923.56,1.0491999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,450,900,1950,2950,3950,4950,923.56,1.0491999999999999,null,12,550,1200,2450,3750,5000,6250,1168.8,1.0524]
[null,14,375,800,1600,2500,3300,4200,783.37,1.0444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,375,800,1600,2500,3300,4200,783.37,1.0444,null,14,495,1010,2100,3200,4250,5300,1015.8,1.0337000000000001]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Scrapers (cont.)"]
[]
[]
[]
[]
[]
[]
[]
[null,"637G Push-Pull Scraper Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1000,2500,5550,null,null,null,2402.9,1.2362]
[null,2,850,2200,5150,null,null,null,2127.6,1.2995000000000001]
[null,4,700,1700,3900,6250,null,null,1659.4,1.2212000000000001]
[null,6,600,1300,2750,4300,5750,null,1287.8,1.0891]
[null,8,500,1100,2200,3300,4500,5600,1059.0999999999999,1.0421]
[null,10,400,850,1750,2700,3600,4475,839.89,1.0503]
[null,12,375,750,1500,2300,3000,3800,751.58,1.0055000000000001]
[null,14,275,600,1300,2000,2650,3250,595.28,1.0793999999999999]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"637G Push-Pull Scraper Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1250,2750,5700,null,null,null,2695.9,1.0945]
[null,2,1200,2600,5550,null,null,null,2587.1,1.1047]
[null,4,990,2450,5250,null,null,null,2335.1999999999998,1.0234000000000001]
[null,6,800,2000,4450,7216,null,null,1914.4,1.2211000000000001]
[null,8,700,1600,3500,5400,7216,null,1563.8,1.1240000000000001]
[null,10,625,1350,2800,4300,5750,7216,1327.4,1.0610999999999999]
[null,12,550,1200,2450,3750,5000,6250,1168.8,1.0524]
[null,14,495,1010,2100,3200,4250,5300,1015.8,1.0337000000000001]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOWNHILL SPEED TABLES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UPHILL SPEED TABLES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Truck Specifications",null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,null,null,"XLargeTruck",null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[null,"Haul Truck Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haul Truck Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge",null,{"$f":"SmallTruck","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MedTruck","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"LargeTruck","v":"777G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"XLargeTruck","v":"770G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallTruck","v":"730C2"},null,null,null,null,null,null,null,null,null,null,{"$f":"MedTruck","v":"740C"},null,null,null,null,null,null,null,null,null,null,{"$f":"LargeTruck","v":"777G"},null,null,null,null,null,null,null,null,null,null,{"$f":"XLargeTruck","v":"770G"}]
[null,"Description","770G","773G","777G","785D","789D","793F","797F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"'Labor Rates'!A127","v":"770G"},{"$f":"'Labor Rates'!A128","v":"773G"},{"$f":"'Labor Rates'!A129","v":"777G"},{"$f":"'Labor Rates'!A130","v":"785D"},{"$f":"'Labor Rates'!A131","v":"789D"},{"$f":"'Labor Rates'!A132","v":"793F"},{"$f":"'Labor Rates'!A133","v":"797F"},{"$f":"'Labor Rates'!A123","v":"725C2"},{"$f":"'Labor Rates'!A124","v":"730C2"},{"$f":"'Labor Rates'!A125","v":"735C"},"740C",null,"Description",{"$f":"SmallTruck","v":"730C2"},{"$f":"MedTruck","v":"740C"},{"$f":"LargeTruck","v":"777G"},{"$f":"XLargeTruck","v":"770G"},null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lb)",18,16,14,12,10,8,6,4,2]
[null,{"$f":"\"Chassis Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Chassis Weight (lb)"},{"$f":"IF(Metric,ROUND(BB339*lb2kg,0),BB339)","v":56144},77582,115171,180827,222233,269006,472880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chassis Weight (lb)",56144,77582,115171,180827,222233,269006,472880,null,null,null,null,null,"Chassis Weight (lb)",{"$f":"INDEX(HaulTruckDataTable,ROW(BO339) - ROW(BO$338)+1,MATCH(BO$338,HaulTruckNames,0))","v":0},{"$f":"INDEX(HaulTruckDataTable,ROW(BP339) - ROW(BP$338)+1,MATCH(BP$338,HaulTruckNames,0))","v":0},{"$f":"INDEX(HaulTruckDataTable,ROW(BQ339) - ROW(BQ$338)+1,MATCH(BQ$338,HaulTruckNames,0))","v":115171},{"$f":"INDEX(HaulTruckDataTable,ROW(BR339) - ROW(BR$338)+1,MATCH(BR$338,HaulTruckNames,0))","v":56144},null,111711,5,10,10,10,15,23,23,35,35,35,null,157086,9,9,12,15,15,20.75,25,35,35,35,null,188558,7.8,9,9,9,12.5,16.8,16.8,21.7,21.7,21.7,null,162672,7,10,10,13.5,18,18,25,35,35,35,null,111711,6,6.7,7.6,8.8000000000000007,10.5,13.2,17,23.2,33.299999999999997,null,157086,5.6,6.2,7.4,8.6999999999999993,10.4,12.8,17.2,24,34,null,188558,4.2,5.4,6,7.2,8.3000000000000007,10.5,14.2,20.5,21.7,null,162672,4,5,6.3,7.5,8.9,11.3,15.2,22.3,35]
[null,{"$f":"\"Body Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Body Weight (lb)"},17103,24358,35429,50700,58656,59289,97610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Body Weight (lb)",17103,24358,35429,50700,58656,59289,97610,null,null,null,null,null,"Body Weight (lb)",{"$f":"INDEX(HaulTruckDataTable,ROW(BO340) - ROW(BO$338)+1,MATCH(BO$338,HaulTruckNames,0))","v":0},0,35429,17103,null,119791,5,10,10,10,15,15,23,35,35,35,null,167806,9,9,12,15,15,20.75,25,35,35,35,null,204542,7.8,9,9,12.5,12.5,16.8,21.7,21.7,21.7,21.7,null,174152,7,7,10,10,13.5,18,25,35,35,35,null,119791,5.7,6.3,7.1,8.1999999999999993,9.8000000000000007,12.3,16.100000000000001,22.1,32.700000000000003,null,167806,5.2,5.8,7,8,10,12.2,16,22.4,34,null,204542,3.8,4.9000000000000004,5.7,6.6,7.9,10,13.2,19.600000000000001,21.7,null,174152,4,4.4000000000000004,5.9,6.8,8.5,10.6,14.6,21.6,35]
[null,{"$f":"\"Standard Liner Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Standard Liner Weight (lb)"},6195,8218,12555,17886,21367,13688,16870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard Liner Weight (lb)",6195,8218,12555,17886,21367,13688,16870,null,null,null,null,null,"Standard Liner Weight (lb)",0,0,12555,6195,null,103631,10,10,10,15,15,23,30,35,35,35,null,146366,9,12,15,15,20.75,25,25,35,35,35,null,172574,9,9,12.5,12.5,16.8,21.7,21.7,21.7,21.7,21.7,null,151192,10,10,10,13.5,18,25,33.5,35,35,35,null,103631,6.5,7.2,8.1999999999999993,9.4,11.2,14.2,18.100000000000001,24.4,33.799999999999997,null,146366,6,7,7.9,9.6,11.1,13.4,19.3,25.7,34,null,172574,5,5.8,6.5,7.7,9,11,14.8,21.7,21.7,null,151192,4.8,6,6.8,8.4,9.5,12.1,16.399999999999999,24.8,35]
[null,{"$f":"\"Total Truck Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Total Truck Weight (lb)"},{"$f":"SUM(C339:C341)","v":79442},110158,163155,249413,{"$f":"SUM(G339:G341)","v":302256},341983,587360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Truck Weight (lb)",{"$f":"SUM(BB339:BB341)","v":79442},110158,163155,249413,302256,341983,{"$f":"SUM(BH339:BH341)","v":587360},{"$f":"BB906","v":50795},{"$f":"BC906","v":53131},{"$f":"BD906","v":69446},{"$f":"BE906","v":79366},null,"Total Truck Weight (lb)",53131,79366,163155,79442,null,109691,10,10,10,15,15,23,31,35,35,35,null,154406,9,9,12,15,15,20.75,25,35,35,35,null,184562,9,9,9,12.5,16.8,16.8,21.7,21.7,21.7,21.7,null,159802,7,10,10,13.5,18,18,25,35,35,35,null,109691,6.1,6.8,7.7,8.9,10.7,13.4,17.3,23.5,33.4,null,154406,5.7,6.6,7.5,9,10.6,12.8,17.3,22.9,34,null,184562,4.2,5.4,6,7.4,8.3000000000000007,10.6,14.3,21.5,21.7,null,159802,4.2,5.3,6.5,12.8,14,11.6,15.5,22.5,35]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,104641,10,15,10,15,15,23,30,35,35,35,null,147706,9,12,15,15,20.75,25,33,35,35,35,null,174572,9,9,12.5,12.5,16.8,21.7,21.7,21.7,21.7,21.7,null,152627,10,10,10,13.5,18,25,33.5,35,35,35,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34,null,174572,5,5.6,6.4,7.6,9,11,14.9,21.7,21.7,null,152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,35]
[null,"Struck",{"$f":"IF(Metric,ROUND(BB344*Yd3_2_M3,0),BB344)","v":23.5},34.5,54.6,77,106,173,315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",23.5,34.5,54.6,77,106,173,315,{"$f":"BB909","v":14.4},17.399999999999999,19.600000000000001,23.5,null,"Struck",{"$f":"INDEX(HaulTruckDataTable,ROW(BO344) - ROW(BO$338)+1,MATCH(BO$338,HaulTruckNames,0))","v":17.399999999999999},23.5,54.6,23.5,null,105651,10,15,10,15,15,23,30,35,35,35,null,149046,9,12,15,15,20.75,25,33,35,35,35,null,176570,9,9,9,12.5,16.8,21.7,21.7,21.7,21.7,21.7,null,154062,7,10,10,13.5,18,25,33.5,35,35,35,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34,null,176570,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,21.7,21.7,null,154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,35]
[null,"Heaped",33.9,46,78.599999999999994,102,141,230,350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",33.9,46,78.599999999999994,102,141,230,350,19.600000000000001,23,26.8,30.1,null,"Heaped",23,30.1,78.599999999999994,33.9,null,105651,10,15,10,15,15,23,30,35,35,35,null,149046,9,12,15,15,20.75,25,33,35,35,35,null,176570,9,9,9,12.5,16.8,21.7,21.7,21.7,21.7,21.7,null,154062,7,10,10,13.5,18,25,33.5,35,35,35,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34,null,176570,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,21.7,21.7,null,154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,35]
[null,"Average",{"$f":"AVERAGE(C344:C345)","v":28.7},{"$f":"AVERAGE(D344:D345)","v":40.25},66.599999999999994,89.5,123.5,201.5,332.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"AVERAGE(BB344:BB345)","v":28.7},{"$f":"AVERAGE(BC344:BC345)","v":40.25},66.599999999999994,89.5,123.5,201.5,332.5,17,20.2,23.200000000000003,26.8,null,"Average",20.2,26.8,66.599999999999994,28.7,null,104641,10,15,10,15,15,23,30,35,35,35,null,147706,9,12,15,15,20.75,25,33,35,35,35,null,174572,9,9,12.5,12.5,16.8,21.7,21.7,21.7,21.7,21.7,null,152627,10,10,10,13.5,18,25,33.5,35,35,35,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34,null,174572,5,5.6,6.4,7.6,9,11,14.9,21.7,21.7,null,152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,95551,10,15,15,15,23,23,35,35,35,35,null,135646,12,12,15,15,20.75,25,35,35,35,35,null,157256,9,9,12.5,16.8,16.8,21.7,21.7,21.7,21.7,21.7,null,139712,10,10,13.5,18,18,25,33.5,35,35,35,null,95551,7,7.8,8.9,10.199999999999999,12.3,15.3,19.2,25.9,34.4,null,135646,6.4,7.4,8.6,10.199999999999999,11.9,14.3,20.2,28.4,34,null,157256,5.5,6,7.3,8.1999999999999993,10,12.5,16.399999999999999,21.7,21.7,null,139712,5.3,6.5,7.5,8.6999999999999993,10.5,12.5,16.8,27,35]
[null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"BB916","v":0.7},0.7,0.7,0.7,null,"Maneuver to Load Time (min)",{"$f":"INDEX(HaulTruckDataTable,ROW(BO348) - ROW(BO$338)+1,MATCH(BO$338,HaulTruckNames,0))","v":0.7},0.7,0.7,0.7,null,107671,10,10,10,15,15,23,31,35,35,35,null,151726,9,12,15,15,20.75,25,33.5,35,35,35,null,180566,9,9,9,12.5,16.8,16.8,21.7,21.7,21.7,21.7,null,156932,10,10,10,13.5,18,25,33.5,35,35,35,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34,null,180566,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,21.7,21.7,null,156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,35]
[null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,101611,10,10,10,15,15,23,29,35,35,35,null,143686,9,12,15,15,20.75,25,32,35,35,35,null,168578,9,9,12.5,12.5,16.8,21.7,21.7,21.7,21.7,21.7,null,148322,10,10,10,13.5,18,25,33.5,35,35,35,null,101611,6.6,7.3,8.4,9.6,11.4,14.5,18.399999999999999,24.8,34,null,143686,6,7.2,8,9.8000000000000007,11.1,13.8,19.3,27,34,null,168578,5.2,5.8,6.8,7.8,9.1999999999999993,10.199999999999999,15.1,21.7,21.7,null,148322,4.9000000000000004,6.2,7.1,8.5,10,12.3,16.5,25.7,35]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,null,"Job Efficiency",0.83,0.83,0.83,0.83,null,107671,10,10,10,15,15,23,31,35,35,35,null,151726,9,12,15,15,20.75,25,33.5,35,35,35,null,180566,9,9,9,12.5,16.8,16.8,21.7,21.7,21.7,21.7,null,156932,10,10,10,13.5,18,25,33.5,35,35,35,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34,null,180566,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,21.7,21.7,null,156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,35]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,null,85451,10,15,15,15,23,23,33,35,35,35,null,122246,12,15,15,20.75,25,25,35,35,35,35,null,137276,9,12.5,12.5,16.8,21.7,21.7,21.7,21.7,21.7,21.7,null,125362,10,13.5,13.5,18,25,25,33.5,35,35,35,null,85451,7.8,8.6999999999999993,9.9,11.3,13.7,16.7,20.9,27.9,34.9,null,122246,7.4,8.1999999999999993,9.6999999999999993,11,12.8,16.399999999999999,21.5,29.3,34,null,137276,6,7,8,9.3000000000000007,10.8,13.8,18.600000000000001,21.7,21.7,null,125362,6.5,7.5,8.5,9.8000000000000007,11.8,15,20.2,29.5,35]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C338,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C338,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,{"$f":"BB920","v":1},1,1,1,null,"Altitude Deration Factor",1,{"$f":"INDEX(HaulTruckDataTable,ROW(BP352) - ROW(BP$338)+1,MATCH(BP$338,HaulTruckNames,0))","v":1},{"$f":"INDEX(HaulTruckDataTable,ROW(BQ352) - ROW(BQ$338)+1,MATCH(BQ$338,HaulTruckNames,0))","v":1},1,null,"Empty",15,15,15,15,23,35,35,35,35,35,null,"Empty",20.75,25,25,25,35,35,35,35,35,35,null,"Empty",21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,21.7,null,"Empty",18,25,33.5,33.5,33.5,35,35,35,35,35,null,"Empty",12.6,14,15.9,17.8,20.399999999999999,24,29.2,33.700000000000003,35,null,"Empty",11.3,12.5,14,16.600000000000001,20.8,23,29.5,33.799999999999997,34,null,"Empty",10.8,12.5,14.2,16.600000000000001,19.600000000000001,21.7,21.7,21.7,21.7,null,"Empty",11.4,12.5,15,17,21.2,26,34.700000000000003,35,35]
[]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load "]
[null,"    or undulating, maintained fairly regularly, watered"]
[null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables - from CAT Handbook Curves (ed. 46)"]
[null,"Weight of Materials",null,null,null,{"$f":"C338","v":"770G"},null,null,null,null,null,null,null,null,null,null,{"$f":"D338","v":"773G"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C338","v":"770G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"D338","v":"773G"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC361","v":"770G"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO361","v":"773G"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&F361&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 770G Load (lb)"},{"$f":"\"Truck \"&Q361&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 773G Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"ROUND($BB$346*C363,0)","v":83230},{"$f":"ROUND($BC$346*C363,0)","v":116725},{"$f":"$D363+$C$342","v":162672},{"$f":"ROUND(IF(Metric,BC363*Mi2Km,BC363),1)","v":7},{"$f":"ROUND(IF(Metric,BD363*Mi2Km,BD363),1)","v":10},{"$f":"ROUND(IF(Metric,BE363*Mi2Km,BE363),1)","v":10},{"$f":"ROUND(IF(Metric,BF363*Mi2Km,BF363),1)","v":13.5},{"$f":"ROUND(IF(Metric,BG363*Mi2Km,BG363),1)","v":18},{"$f":"ROUND(IF(Metric,BH363*Mi2Km,BH363),1)","v":18},{"$f":"ROUND(IF(Metric,BI363*Mi2Km,BI363),1)","v":25},{"$f":"ROUND(IF(Metric,BJ363*Mi2Km,BJ363),1)","v":35},{"$f":"ROUND(IF(Metric,BK363*Mi2Km,BK363),1)","v":35},{"$f":"ROUND(IF(Metric,BL363*Mi2Km,BL363),1)","v":35},{"$f":"$E363+$D$342","v":226883},{"$f":"ROUND(IF(Metric,BO363*Mi2Km,BO363),1)","v":10.6},{"$f":"ROUND(IF(Metric,BP363*Mi2Km,BP363),1)","v":10.6},{"$f":"ROUND(IF(Metric,BQ363*Mi2Km,BQ363),1)","v":10.6},{"$f":"ROUND(IF(Metric,BR363*Mi2Km,BR363),1)","v":10.6},{"$f":"ROUND(IF(Metric,BS363*Mi2Km,BS363),1)","v":19.2},{"$f":"ROUND(IF(Metric,BT363*Mi2Km,BT363),1)","v":19.2},{"$f":"ROUND(IF(Metric,BU363*Mi2Km,BU363),1)","v":19.2},{"$f":"ROUND(IF(Metric,BV363*Mi2Km,BV363),1)","v":35},{"$f":"ROUND(IF(Metric,BW363*Mi2Km,BW363),1)","v":35},{"$f":"ROUND(IF(Metric,BX363*Mi2Km,BX363),1)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B92","v":"Alluvium"},{"$f":"$D363+$C$342","v":162672},{"$f":"IF(BZ363>SpeedLimit,SpeedLimit,BZ363)","v":7},{"$f":"IF(CA363>SpeedLimit,SpeedLimit,CA363)","v":10},{"$f":"IF(CB363>SpeedLimit,SpeedLimit,CB363)","v":10},{"$f":"IF(CC363>SpeedLimit,SpeedLimit,CC363)","v":13.5},{"$f":"IF(CD363>SpeedLimit,SpeedLimit,CD363)","v":18},{"$f":"IF(CE363>SpeedLimit,SpeedLimit,CE363)","v":18},{"$f":"IF(CF363>SpeedLimit,SpeedLimit,CF363)","v":25},{"$f":"IF(CG363>SpeedLimit,SpeedLimit,CG363)","v":35},{"$f":"IF(CH363>SpeedLimit,SpeedLimit,CH363)","v":35},{"$f":"IF(CI363>SpeedLimit,SpeedLimit,CI363)","v":35},null,{"$f":"$E363+$D$342","v":226883},{"$f":"IF(CK363>SpeedLimit,SpeedLimit,CK363)","v":10.6},{"$f":"IF(CL363>SpeedLimit,SpeedLimit,CL363)","v":10.6},{"$f":"IF(CM363>SpeedLimit,SpeedLimit,CM363)","v":10.6},{"$f":"IF(CN363>SpeedLimit,SpeedLimit,CN363)","v":10.6},{"$f":"IF(CO363>SpeedLimit,SpeedLimit,CO363)","v":19.2},{"$f":"IF(CP363>SpeedLimit,SpeedLimit,CP363)","v":19.2},{"$f":"IF(CQ363>SpeedLimit,SpeedLimit,CQ363)","v":19.2},{"$f":"IF(CR363>SpeedLimit,SpeedLimit,CR363)","v":35},{"$f":"IF(CS363>SpeedLimit,SpeedLimit,CS363)","v":35},{"$f":"IF(CT363>SpeedLimit,SpeedLimit,CT363)","v":35},null,7,10,10,13.5,18,18,25,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35]
[null,"Basalt",3300,94710,132825,{"$f":"$D364+$C$342","v":174152},7,7,10,10,13.5,18,25,35,35,35,{"$f":"$E364+$D$342","v":242983},10.6,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",174152,7,7,10,10,13.5,18,25,35,35,35,null,{"$f":"$E364+$D$342","v":242983},{"$f":"IF(CK364>SpeedLimit,SpeedLimit,CK364)","v":10.6},10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,null,7,7,10,10,13.5,18,25,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35]
[null,"Clay - Dry",2500,71750,100625,151192,10,10,10,13.5,18,25,33.5,35,35,35,{"$f":"$E365+$D$342","v":210783},10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",151192,10,10,10,13.5,18,25,33.5,35,35,35,null,210783,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Granite - broken",2800,80360,112700,159802,7,10,10,13.5,18,18,25,35,35,35,222858,10.6,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",159802,7,10,10,13.5,18,18,25,35,35,35,null,222858,10.6,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35,null,7,10,10,13.5,18,18,25,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,19.2,35,35,35]
[null,"Gravel",2550,73185,102638,152627,10,10,10,13.5,18,25,33.5,35,35,35,212796,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",152627,10,10,10,13.5,18,25,33.5,35,35,35,null,212796,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Limestone - broken",2600,74620,104650,154062,7,10,10,13.5,18,25,33.5,35,35,35,214808,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",154062,7,10,10,13.5,18,25,33.5,35,35,35,null,214808,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,7,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Limestone - crushed",2600,74620,104650,154062,7,10,10,13.5,18,25,33.5,35,35,35,214808,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",154062,7,10,10,13.5,18,25,33.5,35,35,35,null,214808,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,7,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Sandstone",2550,73185,102638,152627,10,10,10,13.5,18,25,33.5,35,35,35,212796,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",152627,10,10,10,13.5,18,25,33.5,35,35,35,null,212796,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Shale",2100,60270,84525,139712,10,10,13.5,18,18,25,33.5,35,35,35,194683,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",139712,10,10,13.5,18,18,25,33.5,35,35,35,null,194683,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,10,10,13.5,18,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Stone - crushed",2700,77490,108675,156932,10,10,10,13.5,18,25,33.5,35,35,35,218833,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",156932,10,10,10,13.5,18,25,33.5,35,35,35,null,218833,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,68880,96600,148322,{"$f":"ROUND(IF(Metric,BC373*Mi2Km,BC373),1)","v":10},10,10,13.5,18,25,33.5,35,35,35,206758,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",148322,10,10,10,13.5,18,25,33.5,35,35,35,null,206758,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Tailings - Slimes (loose sand & clay)",2700,77490,108675,156932,10,10,10,13.5,18,25,33.5,35,35,35,218833,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",156932,10,10,10,13.5,18,25,33.5,35,35,35,null,218833,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35,null,10,10,10,13.5,18,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,10.6,19.2,19.2,25.9,35,35,35]
[null,"Topsoil",1600,45920,64400,125362,10,13.5,13.5,18,25,25,33.5,35,35,35,174558,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",125362,10,13.5,13.5,18,25,25,33.5,35,35,35,null,174558,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,35,null,10,13.5,13.5,18,25,25,33.5,45.5,45.5,45.5,null,10.6,10.6,10.6,14.2,19.2,19.2,35,35,35,35]
[null,null,null,null,null,"Empty",18,25,33.5,33.5,33.5,35,35,35,35,35,"Empty",14.2,19.2,19.2,19.2,25.9,35,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",18,{"$f":"IF(CA376>SpeedLimit,SpeedLimit,CA376)","v":25},33.5,33.5,33.5,35,35,35,35,35,null,"Empty",14.2,19.2,19.2,19.2,25.9,35,35,35,35,35,null,18,25,33.5,33.5,33.5,45.5,45.5,45.5,45.5,45.5,null,14.2,19.2,19.2,19.2,25.9,35,35,35,35,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"}]
[null,"Weight of Materials",null,null,null,{"$f":"E338","v":"777G"},null,null,null,null,null,null,null,null,null,null,{"$f":"F338","v":"785D"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E338","v":"777G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"F338","v":"785D"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC381","v":"777G"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO381","v":"785D"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&F381&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 777G Load (lb)"},{"$f":"\"Truck \"&Q381&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 785D Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"ROUND($BD$346*C383,0)","v":193140},{"$f":"ROUND($BE$346*C383,0)","v":259550},{"$f":"D383+$E$342","v":356295},{"$f":"ROUND(IF(Metric,BC383*Mi2Km,BC383),1)","v":7.8},{"$f":"ROUND(IF(Metric,BD383*Mi2Km,BD383),1)","v":9},{"$f":"ROUND(IF(Metric,BE383*Mi2Km,BE383),1)","v":9},{"$f":"ROUND(IF(Metric,BF383*Mi2Km,BF383),1)","v":9},{"$f":"ROUND(IF(Metric,BG383*Mi2Km,BG383),1)","v":12.5},{"$f":"ROUND(IF(Metric,BH383*Mi2Km,BH383),1)","v":16.8},{"$f":"ROUND(IF(Metric,BI383*Mi2Km,BI383),1)","v":16.8},{"$f":"ROUND(IF(Metric,BJ383*Mi2Km,BJ383),1)","v":22.8},{"$f":"ROUND(IF(Metric,BK383*Mi2Km,BK383),1)","v":35},{"$f":"ROUND(IF(Metric,BL383*Mi2Km,BL383),1)","v":35},{"$f":"E383+$F$342","v":508963},{"$f":"ROUND(IF(Metric,BO383*Mi2Km,BO383),1)","v":7.8},{"$f":"ROUND(IF(Metric,BP383*Mi2Km,BP383),1)","v":7.8},{"$f":"ROUND(IF(Metric,BQ383*Mi2Km,BQ383),1)","v":7.8},{"$f":"ROUND(IF(Metric,BR383*Mi2Km,BR383),1)","v":10.5},{"$f":"ROUND(IF(Metric,BS383*Mi2Km,BS383),1)","v":10.5},{"$f":"ROUND(IF(Metric,BT383*Mi2Km,BT383),1)","v":14.2},{"$f":"ROUND(IF(Metric,BU383*Mi2Km,BU383),1)","v":19.2},{"$f":"ROUND(IF(Metric,BV383*Mi2Km,BV383),1)","v":35},{"$f":"ROUND(IF(Metric,BW383*Mi2Km,BW383),1)","v":35},{"$f":"ROUND(IF(Metric,BX383*Mi2Km,BX383),1)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B92","v":"Alluvium"},{"$f":"D383+$E$342","v":356295},{"$f":"IF(BZ383>SpeedLimit,SpeedLimit,BZ383)","v":7.8},{"$f":"IF(CA383>SpeedLimit,SpeedLimit,CA383)","v":9},{"$f":"IF(CB383>SpeedLimit,SpeedLimit,CB383)","v":9},{"$f":"IF(CC383>SpeedLimit,SpeedLimit,CC383)","v":9},{"$f":"IF(CD383>SpeedLimit,SpeedLimit,CD383)","v":12.5},{"$f":"IF(CE383>SpeedLimit,SpeedLimit,CE383)","v":16.8},{"$f":"IF(CF383>SpeedLimit,SpeedLimit,CF383)","v":16.8},{"$f":"IF(CG383>SpeedLimit,SpeedLimit,CG383)","v":22.8},{"$f":"IF(CH383>SpeedLimit,SpeedLimit,CH383)","v":35},{"$f":"IF(CI383>SpeedLimit,SpeedLimit,CI383)","v":35},null,{"$f":"E383+$F$342","v":508963},{"$f":"IF(CK383>SpeedLimit,SpeedLimit,CK383)","v":7.8},{"$f":"IF(CL383>SpeedLimit,SpeedLimit,CL383)","v":7.8},{"$f":"IF(CM383>SpeedLimit,SpeedLimit,CM383)","v":7.8},{"$f":"IF(CN383>SpeedLimit,SpeedLimit,CN383)","v":10.5},{"$f":"IF(CO383>SpeedLimit,SpeedLimit,CO383)","v":10.5},{"$f":"IF(CP383>SpeedLimit,SpeedLimit,CP383)","v":14.2},{"$f":"IF(CQ383>SpeedLimit,SpeedLimit,CQ383)","v":19.2},{"$f":"IF(CR383>SpeedLimit,SpeedLimit,CR383)","v":35},{"$f":"IF(CS383>SpeedLimit,SpeedLimit,CS383)","v":35},{"$f":"IF(CT383>SpeedLimit,SpeedLimit,CT383)","v":35},null,7.8,9,9,9,12.5,16.8,16.8,22.8,41.6,41.6,null,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35]
[null,{"$f":"B364","v":"Basalt"},3300,219780,295350,{"$f":"D384+$E$342","v":382935},7.8,9,9,12.5,12.5,16.8,22.8,35,35,35,544763,7.8,7.8,7.8,10.5,10.5,14.2,19.2,26.1,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",382935,7.8,9,9,12.5,12.5,16.8,22.8,35,35,35,null,544763,7.8,7.8,7.8,10.5,10.5,14.2,19.2,26.1,35,35,null,7.8,9,9,12.5,12.5,16.8,22.8,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,10.5,14.2,19.2,26.1,35,35]
[null,"Clay - Dry",2500,166500,223750,329655,9,9,12.5,12.5,16.8,22.8,30.6,35,35,35,473163,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",329655,9,9,12.5,12.5,16.8,22.8,30.6,35,35,35,null,473163,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35,null,9,9,12.5,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35]
[null,"Granite - broken",2800,186480,250600,349635,9,9,9,12.5,16.8,16.8,22.8,35,35,35,500013,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",349635,9,9,9,12.5,16.8,16.8,22.8,35,35,35,null,500013,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35,null,9,9,9,12.5,16.8,16.8,22.8,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35]
[null,"Gravel",2550,169830,228225,332985,9,9,12.5,12.5,16.8,22.8,30.6,35,35,35,477638,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",332985,9,9,12.5,12.5,16.8,22.8,30.6,35,35,35,null,477638,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35,null,9,9,12.5,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35]
[null,"Limestone - broken",2600,173160,232700,336315,9,9,9,12.5,16.8,22.8,30.6,35,35,35,482113,7.8,7.8,7.8,10.5,14.2,14.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",336315,9,9,9,12.5,16.8,22.8,30.6,35,35,35,null,482113,7.8,7.8,7.8,10.5,14.2,14.2,19.2,35,35,35,null,9,9,9,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,14.2,14.2,19.2,35,35,35]
[null,"Limestone - crushed",2600,173160,232700,336315,9,9,9,12.5,16.8,22.8,30.6,35,35,35,482113,7.8,7.8,7.8,10.5,14.2,14.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",336315,9,9,9,12.5,16.8,22.8,30.6,35,35,35,null,482113,7.8,7.8,7.8,10.5,14.2,14.2,19.2,35,35,35,null,9,9,9,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,14.2,14.2,19.2,35,35,35]
[null,"Sandstone",2550,169830,228225,332985,9,9,12.5,12.5,16.8,22.8,30.6,35,35,35,477638,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",332985,9,9,12.5,12.5,16.8,22.8,30.6,35,35,35,null,477638,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35,null,9,9,12.5,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35]
[null,"Shale",2100,139860,187950,303015,9,9,12.5,16.8,16.8,22.8,30.6,35,35,35,437363,7.8,7.8,10.5,10.5,14.2,19.2,26.1,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",303015,9,9,12.5,16.8,16.8,22.8,30.6,35,35,35,null,437363,7.8,7.8,10.5,10.5,14.2,19.2,26.1,35,35,35,null,9,9,12.5,16.8,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,19.2,26.1,35,35,35]
[null,"Stone - crushed",2700,179820,241650,342975,9,9,9,12.5,16.8,16.8,22.8,35,35,35,491063,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",342975,9,9,9,12.5,16.8,16.8,22.8,35,35,35,null,491063,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35,null,9,9,9,12.5,16.8,16.8,22.8,41.6,41.6,41.6,null,7.8,7.8,7.8,10.5,10.5,14.2,19.2,35,35,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,159840,214800,322995,9,9,12.5,12.5,16.8,22.8,30.6,35,35,35,464213,7.8,7.8,10.5,10.5,14.2,19.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",322995,9,9,12.5,12.5,16.8,22.8,30.6,35,35,35,null,464213,7.8,7.8,10.5,10.5,14.2,19.2,19.2,35,35,35,null,9,9,12.5,12.5,16.8,22.8,30.6,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,19.2,19.2,35,35,35]
[null,"Tailings - Slimes (loose sand & clay)",2700,179820,241650,342975,9,9,9,12.5,16.8,16.8,22.8,35,35,35,491063,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",342975,9,9,9,12.5,16.8,16.8,22.8,35,35,35,null,491063,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35,null,9,9,9,12.5,16.8,16.8,22.8,41.6,41.6,41.6,null,7.8,7.8,10.5,10.5,14.2,14.2,19.2,35,35,35]
[null,"Topsoil",1600,106560,143200,269715,9,12.5,12.5,16.8,22.8,22.8,30.6,35,35,35,392613,7.8,10.5,10.5,14.2,14.2,19.2,26.1,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",269715,9,12.5,12.5,16.8,22.8,22.8,30.6,35,35,35,null,392613,7.8,10.5,10.5,14.2,14.2,19.2,26.1,35,35,35,null,9,12.5,12.5,16.8,22.8,22.8,30.6,41.6,41.6,41.6,null,7.8,10.5,10.5,14.2,14.2,19.2,26.1,35,35,35]
[null,null,null,null,null,"Empty",22.8,22.8,22.8,30.6,35,35,35,35,35,35,"Empty",14.2,14.2,19.2,19.2,26.1,35,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",22.8,22.8,22.8,30.6,35,35,35,35,35,35,null,"Empty",14.2,14.2,19.2,19.2,26.1,35,35,35,35,35,null,22.8,22.8,22.8,30.6,41.6,41.6,41.6,41.6,41.6,41.6,null,14.2,14.2,19.2,19.2,26.1,35,35,35,35,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"}]
[null,"Weight of Materials",null,null,null,{"$f":"G338","v":"789D"},null,null,null,null,null,null,null,null,null,null,{"$f":"H338","v":"793F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G338","v":"789D"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"H338","v":"793F"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC401","v":"789D"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO401","v":"793F"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&F401&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 789D Load (lb)"},{"$f":"\"Truck \"&Q401&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 793F Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0,null,18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"ROUND($BF$346*C403,0)","v":358150},{"$f":"ROUND($BG$346*C403,0)","v":584350},{"$f":"$D403+$G$342","v":660406},{"$f":"ROUND(IF(Metric,BC403*Mi2Km,BC403),1)","v":7.8},{"$f":"ROUND(IF(Metric,BD403*Mi2Km,BD403),1)","v":7.8},{"$f":"ROUND(IF(Metric,BE403*Mi2Km,BE403),1)","v":7.8},{"$f":"ROUND(IF(Metric,BF403*Mi2Km,BF403),1)","v":7.8},{"$f":"ROUND(IF(Metric,BG403*Mi2Km,BG403),1)","v":10.5},{"$f":"ROUND(IF(Metric,BH403*Mi2Km,BH403),1)","v":10.5},{"$f":"ROUND(IF(Metric,BI403*Mi2Km,BI403),1)","v":19.2},{"$f":"ROUND(IF(Metric,BJ403*Mi2Km,BJ403),1)","v":26.1},{"$f":"ROUND(IF(Metric,BK403*Mi2Km,BK403),1)","v":35},{"$f":"ROUND(IF(Metric,BL403*Mi2Km,BL403),1)","v":35},{"$f":"$E403+$H$342","v":926333},{"$f":"ROUND(IF(Metric,BO403*Mi2Km,BO403),1)","v":8.1},{"$f":"ROUND(IF(Metric,BP403*Mi2Km,BP403),1)","v":8.1},{"$f":"ROUND(IF(Metric,BQ403*Mi2Km,BQ403),1)","v":10.9},{"$f":"ROUND(IF(Metric,BR403*Mi2Km,BR403),1)","v":10.9},{"$f":"ROUND(IF(Metric,BS403*Mi2Km,BS403),1)","v":14.8},{"$f":"ROUND(IF(Metric,BT403*Mi2Km,BT403),1)","v":20},{"$f":"ROUND(IF(Metric,BU403*Mi2Km,BU403),1)","v":26.1},{"$f":"ROUND(IF(Metric,BV403*Mi2Km,BV403),1)","v":35},{"$f":"ROUND(IF(Metric,BW403*Mi2Km,BW403),1)","v":35},{"$f":"ROUND(IF(Metric,BX403*Mi2Km,BX403),1)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B92","v":"Alluvium"},660406,{"$f":"IF(BZ403>SpeedLimit,SpeedLimit,BZ403)","v":7.8},{"$f":"IF(CA403>SpeedLimit,SpeedLimit,CA403)","v":7.8},{"$f":"IF(CB403>SpeedLimit,SpeedLimit,CB403)","v":7.8},{"$f":"IF(CC403>SpeedLimit,SpeedLimit,CC403)","v":7.8},{"$f":"IF(CD403>SpeedLimit,SpeedLimit,CD403)","v":10.5},{"$f":"IF(CE403>SpeedLimit,SpeedLimit,CE403)","v":10.5},{"$f":"IF(CF403>SpeedLimit,SpeedLimit,CF403)","v":19.2},{"$f":"IF(CG403>SpeedLimit,SpeedLimit,CG403)","v":26.1},{"$f":"IF(CH403>SpeedLimit,SpeedLimit,CH403)","v":35},{"$f":"IF(CI403>SpeedLimit,SpeedLimit,CI403)","v":35},null,926333,{"$f":"IF(CK403>SpeedLimit,SpeedLimit,CK403)","v":8.1},{"$f":"IF(CL403>SpeedLimit,SpeedLimit,CL403)","v":8.1},{"$f":"IF(CM403>SpeedLimit,SpeedLimit,CM403)","v":10.9},{"$f":"IF(CN403>SpeedLimit,SpeedLimit,CN403)","v":10.9},{"$f":"IF(CO403>SpeedLimit,SpeedLimit,CO403)","v":14.8},{"$f":"IF(CP403>SpeedLimit,SpeedLimit,CP403)","v":20},{"$f":"IF(CQ403>SpeedLimit,SpeedLimit,CQ403)","v":26.1},{"$f":"IF(CR403>SpeedLimit,SpeedLimit,CR403)","v":35},{"$f":"IF(CS403>SpeedLimit,SpeedLimit,CS403)","v":35},{"$f":"IF(CT403>SpeedLimit,SpeedLimit,CT403)","v":35},null,7.8,7.8,7.8,7.8,10.5,10.5,19.2,26.1,35.6,35.6,null,8.1,8.1,10.9,10.9,14.8,20,26.1,37.299999999999997,37.299999999999997,37.299999999999997]
[null,{"$f":"BA93","v":"Basalt"},3300,407550,664950,709806,7.8,7.8,7.8,7.8,10.5,10.5,14.4,26.1,35,35,1006933,8.1,8.1,8.1,8.1,10.9,14.8,20,26.1,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",709806,7.8,7.8,7.8,7.8,10.5,10.5,14.4,26.1,35,35,null,1006933,8.1,8.1,8.1,8.1,10.9,14.8,20,26.1,35,35,null,7.8,7.8,7.8,7.8,10.5,10.5,14.4,26.1,35.6,35.6,null,8.1,8.1,8.1,8.1,10.9,14.8,20,26.1,37.299999999999997,37.299999999999997]
[null,"Clay - Dry",2500,308750,503750,611006,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,845733,8.1,8.1,8.1,10.9,0,14.8,20,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",611006,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,null,845733,8.1,8.1,8.1,10.9,0,14.8,20,35,35,35,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,null,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Granite - broken",2800,345800,564200,648056,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35,35,906183,8.1,8.1,8.1,10.9,10.9,14.8,20,26.1,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",648056,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35,35,null,906183,8.1,8.1,8.1,10.9,10.9,14.8,20,26.1,35,35,null,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,26.1,37.299999999999997,37.299999999999997]
[null,"Gravel",2550,314925,513825,617181,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,855808,8.1,8.1,8.1,10.9,0,14.8,20,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",617181,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,null,855808,8.1,8.1,8.1,10.9,0,14.8,20,35,35,35,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,null,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Limestone - broken",2600,321100,523900,623356,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,865883,8.1,8.1,8.1,10.9,10.9,14.8,20,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",623356,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,null,865883,8.1,8.1,8.1,10.9,10.9,14.8,20,35,35,35,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Limestone - crushed",2600,321100,523900,623356,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,865883,8.1,8.1,8.1,10.9,10.9,14.8,20,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",623356,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,null,865883,8.1,8.1,8.1,10.9,10.9,14.8,20,35,35,35,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Sandstone",2550,314925,513825,617181,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,855808,8.1,8.1,8.1,10.9,0,14.8,20,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",617181,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,null,855808,8.1,8.1,8.1,10.9,0,14.8,20,35,35,35,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,null,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Shale",2100,259350,423150,561606,7.8,7.8,7.8,10.5,10.5,14.4,19.2,35,35,35,765133,8.1,8.1,10.9,10.9,14.8,20,26.1,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",561606,7.8,7.8,7.8,10.5,10.5,14.4,19.2,35,35,35,null,765133,8.1,8.1,10.9,10.9,14.8,20,26.1,35,35,35,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,35.6,35.6,35.6,null,8.1,8.1,10.9,10.9,14.8,20,26.1,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Stone - crushed",2700,333450,544050,635706,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35,35,886033,8.1,8.1,8.1,10.9,10.9,14.8,20,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",635706,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35,35,null,886033,8.1,8.1,8.1,10.9,10.9,14.8,20,35,35,35,null,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Tailings - Coarse (dry, loose sand)",2400,296400,483600,598656,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,825583,8.1,8.1,8.1,10.9,14.8,14.8,20,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",598656,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35,35,null,825583,8.1,8.1,8.1,10.9,14.8,14.8,20,35,35,35,null,7.8,7.8,7.8,10.5,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,14.8,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Tailings - Slimes (loose sand & clay)",2700,333450,544050,635706,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35,35,886033,8.1,8.1,8.1,10.9,10.9,14.8,20,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",635706,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35,35,null,886033,8.1,8.1,8.1,10.9,10.9,14.8,20,35,35,35,null,7.8,7.8,7.8,7.8,10.5,14.4,19.2,26.1,35.6,35.6,null,8.1,8.1,8.1,10.9,10.9,14.8,20,37.299999999999997,37.299999999999997,37.299999999999997]
[null,"Topsoil",1600,197600,322400,499856,7.8,7.8,10.5,10.5,14.4,19.2,19.2,35,35,35,664383,8.1,10.9,10.9,14.8,14.8,20,26.1,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",499856,7.8,7.8,10.5,10.5,14.4,19.2,19.2,35,35,35,null,664383,8.1,10.9,10.9,14.8,14.8,20,26.1,35,35,35,null,7.8,7.8,10.5,10.5,14.4,19.2,19.2,35.6,35.6,35.6,null,8.1,10.9,10.9,14.8,14.8,20,26.1,37.299999999999997,37.299999999999997,37.299999999999997]
[null,null,null,null,null,"Empty",10.5,14.4,14.4,19.2,19.2,26.1,35,35,35,35,"Empty",14.8,20,20,26.1,26.1,35,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10.5,14.4,14.4,19.2,19.2,26.1,35,35,35,35,null,"Empty",14.8,20,20,26.1,26.1,35,35,35,35,35,null,10.5,14.4,14.4,19.2,19.2,26.1,35.6,35.6,35.6,35.6,null,14.8,20,20,26.1,26.1,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997,37.299999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"}]
[null,"Weight of Materials",null,null,{"$f":"I338","v":"797F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I338","v":"797F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC421","v":"797F"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&E421&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 797F Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"ROUND($BH$346*C423,0)","v":964250},{"$f":"D423+$I$342","v":1551610},{"$f":"ROUND(IF(Metric,BC423*Mi2Km,BC423),1)","v":5.4},{"$f":"ROUND(IF(Metric,BD423*Mi2Km,BD423),1)","v":6.8},{"$f":"ROUND(IF(Metric,BE423*Mi2Km,BE423),1)","v":7.2},{"$f":"ROUND(IF(Metric,BF423*Mi2Km,BF423),1)","v":8.6999999999999993},{"$f":"ROUND(IF(Metric,BG423*Mi2Km,BG423),1)","v":9.6},{"$f":"ROUND(IF(Metric,BH423*Mi2Km,BH423),1)","v":13.8},{"$f":"ROUND(IF(Metric,BI423*Mi2Km,BI423),1)","v":17.3},{"$f":"ROUND(IF(Metric,BJ423*Mi2Km,BJ423),1)","v":23.2},{"$f":"ROUND(IF(Metric,BK423*Mi2Km,BK423),1)","v":35},{"$f":"ROUND(IF(Metric,BL423*Mi2Km,BL423),1)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B92","v":"Alluvium"},{"$f":"D423+$I$342","v":1551610},{"$f":"IF(BZ423>SpeedLimit,SpeedLimit,BZ423)","v":5.4},{"$f":"IF(CA423>SpeedLimit,SpeedLimit,CA423)","v":6.8},{"$f":"IF(CB423>SpeedLimit,SpeedLimit,CB423)","v":7.2},{"$f":"IF(CC423>SpeedLimit,SpeedLimit,CC423)","v":8.6999999999999993},{"$f":"IF(CD423>SpeedLimit,SpeedLimit,CD423)","v":9.6},{"$f":"IF(CE423>SpeedLimit,SpeedLimit,CE423)","v":13.8},{"$f":"IF(CF423>SpeedLimit,SpeedLimit,CF423)","v":17.3},{"$f":"IF(CG423>SpeedLimit,SpeedLimit,CG423)","v":23.2},{"$f":"IF(CH423>SpeedLimit,SpeedLimit,CH423)","v":35},{"$f":"IF(CI423>SpeedLimit,SpeedLimit,CI423)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,5.4,6.8,7.2,8.6999999999999993,9.6,13.8,17.3,23.2,42.2,42.2]
[null,{"$f":"BA93","v":"Basalt"},3300,1097250,{"$f":"D424+$I$342","v":1684610},5.4,5.4,7.2,7.2,9.6,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",1684610,5.4,5.4,7.2,7.2,9.6,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4,5.4,7.2,7.2,9.6,12.9,17.2,23.4,42.2,42.2]
[null,"Clay - Dry",2500,831250,1418610,6.3,7.2,7.5,9.6,11.4,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",1418610,6.3,7.2,7.5,9.6,11.4,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3,7.2,7.5,9.6,11.4,12.9,17.2,23.4,42.2,42.2]
[null,"Granite - broken",2800,931000,1518360,5.4,6.9,7.2,9,9.6,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",1518360,5.4,6.9,7.2,9,9.6,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4,6.9,7.2,9,9.6,12.9,17.2,23.4,42.2,42.2]
[null,"Gravel",2550,847875,1435235,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",1435235,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,42.2,42.2]
[null,"Limestone - broken",2600,864500,1451860,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - broken",1451860,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,42.2,42.2]
[null,"Limestone - crushed",2600,864500,1451860,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone - crushed",1451860,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6,7.2,7.2,9.6,10.7,12.9,17.2,23.4,42.2,42.2]
[null,"Sandstone",2550,847875,1435235,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",1435235,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3,7.2,7.2,9.6,11.2,12.9,17.2,23.4,42.2,42.2]
[null,"Shale",2100,698250,1285610,7.2,7.2,9.6,9.6,12.9,15,19.8,31.5,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",1285610,7.2,7.2,9.6,9.6,12.9,15,19.8,31.5,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2,7.2,9.6,9.6,12.9,15,19.8,31.5,42.2,42.2]
[null,"Stone - crushed",2700,897750,1485110,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",1485110,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,42.2,42.2]
[null,"Tailings - Coarse (dry, loose sand)",2400,798000,1385360,6.6,7.2,8,9.6,11.8,12.9,17.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",1385360,6.6,7.2,8,9.6,11.8,12.9,17.2,26,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6,7.2,8,9.6,11.8,12.9,17.2,26,42.2,42.2]
[null,"Tailings - Slimes (loose sand & clay)",2700,897750,1485110,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",1485110,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8,7.2,7.2,9.6,10,12.9,17.2,23.4,42.2,42.2]
[null,"Topsoil",1600,532000,1119360,6.5,9.6,9.6,12.9,12.9,17.2,23.4,31.5,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",1119360,6.5,9.6,9.6,12.9,12.9,17.2,23.4,31.5,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5,9.6,9.6,12.9,12.9,17.2,23.4,31.5,42.2,42.2]
[null,null,null,null,"Empty",13.8,17.3,17.3,23.2,23.3,31.4,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",13.8,17.3,17.3,23.2,23.3,31.4,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,13.8,17.3,17.3,23.2,23.3,31.4,42.2,42.2,42.2,42.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"C338","v":"770G"},null,null,null,null,null,null,null,null,null,{"$f":"D338","v":"773G"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C338","v":"770G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"D338","v":"773G"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC441","v":"770G"},null,null,null,null,null,null,null,null,null,{"$f":"BO441","v":"773G"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&F441&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 770G Load (lb)"},{"$f":"\"Truck \"&P441&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 773G Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,18,16,14,12,10,8,6,4,2,null,18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"ROUND($BB$346*C443,0)","v":83230},{"$f":"ROUND($BC$346*C443,0)","v":116725},{"$f":"$D443+$C$342","v":162672},{"$f":"ROUND(IF(Metric,BC443*Mi2Km,BC443),1)","v":4},{"$f":"ROUND(IF(Metric,BD443*Mi2Km,BD443),1)","v":5},{"$f":"ROUND(IF(Metric,BE443*Mi2Km,BE443),1)","v":6.3},{"$f":"ROUND(IF(Metric,BF443*Mi2Km,BF443),1)","v":7.5},{"$f":"ROUND(IF(Metric,BG443*Mi2Km,BG443),1)","v":8.9},{"$f":"ROUND(IF(Metric,BH443*Mi2Km,BH443),1)","v":11.3},{"$f":"ROUND(IF(Metric,BI443*Mi2Km,BI443),1)","v":15.2},{"$f":"ROUND(IF(Metric,BJ443*Mi2Km,BJ443),1)","v":22.3},{"$f":"ROUND(IF(Metric,BK443*Mi2Km,BK443),1)","v":35},{"$f":"$E443+$D$342","v":226883},{"$f":"ROUND(IF(Metric,BO443*Mi2Km,BO443),1)","v":5.6},{"$f":"ROUND(IF(Metric,BP443*Mi2Km,BP443),1)","v":6.6},{"$f":"ROUND(IF(Metric,BQ443*Mi2Km,BQ443),1)","v":7.4},{"$f":"ROUND(IF(Metric,BR443*Mi2Km,BR443),1)","v":8.6999999999999993},{"$f":"ROUND(IF(Metric,BS443*Mi2Km,BS443),1)","v":10.4},{"$f":"ROUND(IF(Metric,BT443*Mi2Km,BT443),1)","v":13.2},{"$f":"ROUND(IF(Metric,BU443*Mi2Km,BU443),1)","v":17.5},{"$f":"ROUND(IF(Metric,BV443*Mi2Km,BV443),1)","v":25.7},{"$f":"ROUND(IF(Metric,BW443*Mi2Km,BW443),1)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"$D443+$C$342","v":162672},{"$f":"IF(BZ443>SpeedLimit,SpeedLimit,BZ443)","v":4},{"$f":"IF(CA443>SpeedLimit,SpeedLimit,CA443)","v":5},{"$f":"IF(CB443>SpeedLimit,SpeedLimit,CB443)","v":6.3},{"$f":"IF(CC443>SpeedLimit,SpeedLimit,CC443)","v":7.5},{"$f":"IF(CD443>SpeedLimit,SpeedLimit,CD443)","v":8.9},{"$f":"IF(CE443>SpeedLimit,SpeedLimit,CE443)","v":11.3},{"$f":"IF(CF443>SpeedLimit,SpeedLimit,CF443)","v":15.2},{"$f":"IF(CG443>SpeedLimit,SpeedLimit,CG443)","v":22.3},{"$f":"IF(CH443>SpeedLimit,SpeedLimit,CH443)","v":35},null,null,{"$f":"$E443+$D$342","v":226883},{"$f":"IF(CJ443>SpeedLimit,SpeedLimit,CJ443)","v":5.6},{"$f":"IF(CK443>SpeedLimit,SpeedLimit,CK443)","v":6.6},{"$f":"IF(CL443>SpeedLimit,SpeedLimit,CL443)","v":7.4},{"$f":"IF(CM443>SpeedLimit,SpeedLimit,CM443)","v":8.6999999999999993},{"$f":"IF(CN443>SpeedLimit,SpeedLimit,CN443)","v":10.4},{"$f":"IF(CO443>SpeedLimit,SpeedLimit,CO443)","v":13.2},{"$f":"IF(CP443>SpeedLimit,SpeedLimit,CP443)","v":17.5},{"$f":"IF(CQ443>SpeedLimit,SpeedLimit,CQ443)","v":25.7},{"$f":"IF(CR443>SpeedLimit,SpeedLimit,CR443)","v":35},null,null,4,5,6.3,7.5,8.9,11.3,15.2,22.3,42.5,null,5.6,6.6,7.4,8.6999999999999993,10.4,13.2,17.5,25.7,40]
[null,{"$f":"BA93","v":"Basalt"},3300,94710,132825,{"$f":"$D444+$C$342","v":174152},4,4.4000000000000004,5.9,6.8,8.5,10.6,14.6,21.6,35,{"$f":"$E444+$D$342","v":242983},5.3,6,7,8,9.8000000000000007,12.2,16.2,24.3,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",{"$f":"$D444+$C$342","v":174152},4,4.4000000000000004,5.9,6.8,8.5,10.6,14.6,21.6,35,null,null,{"$f":"$E444+$D$342","v":242983},5.3,6,7,8,9.8000000000000007,12.2,16.2,24.3,35,null,null,4,4.4000000000000004,5.9,6.8,8.5,10.6,14.6,21.6,41.8,null,5.3,6,7,8,9.8000000000000007,12.2,16.2,24.3,39.200000000000003]
[null,"Clay - Dry",2500,71750,100625,151192,4.8,6,6.8,8.4,9.5,12.1,16.399999999999999,24.8,35,{"$f":"$E445+$D$342","v":210783},6.2,7.1,8,9.5,10.9,14,18.7,28,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",151192,4.8,6,6.8,8.4,9.5,12.1,16.399999999999999,24.8,35,null,null,{"$f":"$E445+$D$342","v":210783},6.2,7.1,8,9.5,10.9,14,18.7,28,35,null,null,4.8,6,6.8,8.4,9.5,12.1,16.399999999999999,24.8,44,null,6.2,7.1,8,9.5,10.9,14,18.7,28,40.6]
[null,"Granite - broken",2800,80360,112700,159802,4.2,5.3,6.5,12.8,14,11.6,15.5,22.5,35,222858,5.9,6.8,7.7,8.9,10.5,13.3,17.899999999999999,26.6,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",159802,4.2,5.3,6.5,12.8,14,11.6,15.5,22.5,35,null,null,222858,5.9,6.8,7.7,8.9,10.5,13.3,17.899999999999999,26.6,35,null,null,4.2,5.3,6.5,12.8,14,11.6,15.5,22.5,43.8,null,5.9,6.8,7.7,8.9,10.5,13.3,17.899999999999999,26.6,40.200000000000003]
[null,"Gravel",2550,73185,102638,152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,35,212796,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,35,null,null,212796,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,35,null,null,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,43.8,null,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,40.200000000000003]
[null,"Limestone - broken",2600,74620,104650,154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,35,214808,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,35,null,null,214808,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,35,null,null,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,43.4,null,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,40.1]
[null,"Limestone - crushed",2600,74620,104650,154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,35,214808,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",154062,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,35,null,null,214808,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,35,null,null,4.3,5.8,6.7,8.1999999999999993,9.3000000000000007,12,16,24.5,43.4,null,6,7,7.9,9.1999999999999993,10.8,13.7,18.3,27.4,40.1]
[null,"Sandstone",2550,73185,102638,152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,35,212796,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",152627,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,35,null,null,212796,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,35,null,null,4.5,6,6.8,8.3000000000000007,9.5,12,16.2,23.4,43.8,null,6.2,7.1,7.9,9.4,10.8,13.9,18.5,27.4,40.200000000000003]
[null,"Shale",2100,60270,84525,139712,5.3,6.5,7.5,8.6999999999999993,10.5,12.5,16.8,27,35,194683,6.8,7.6,8.8000000000000007,10.199999999999999,12,15.2,19.899999999999999,30.8,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",139712,5.3,6.5,7.5,8.6999999999999993,10.5,12.5,16.8,27,35,null,null,194683,6.8,7.6,8.8000000000000007,10.199999999999999,12,15.2,19.899999999999999,30.8,35,null,null,5.3,6.5,7.5,8.6999999999999993,10.5,12.5,16.8,27,44.5,null,6.8,7.6,8.8000000000000007,10.199999999999999,12,15.2,19.899999999999999,30.8,40.799999999999997]
[null,"Stone - crushed",2700,77490,108675,156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,35,218833,6,7.8,7.8,9,10.6,13.6,18,26.7,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,35,null,null,218833,6,7.8,7.8,9,10.6,13.6,18,26.7,35,null,null,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,43.4,null,6,7.8,7.8,9,10.6,13.6,18,26.7,40.1]
[null,"Tailings - Coarse (dry, loose sand)",2400,68880,96600,148322,4.9000000000000004,6.2,7.1,8.5,10,12.3,16.5,25.7,35,206758,6.4,7.3,8.1,9.6999999999999993,11.5,14.2,18.899999999999999,28.6,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",148322,4.9000000000000004,6.2,7.1,8.5,10,12.3,16.5,25.7,35,null,null,206758,6.4,7.3,8.1,9.6999999999999993,11.5,14.2,18.899999999999999,28.6,35,null,null,4.9000000000000004,6.2,7.1,8.5,10,12.3,16.5,25.7,44,null,6.4,7.3,8.1,9.6999999999999993,11.5,14.2,18.899999999999999,28.6,40.6]
[null,"Tailings - Slimes (loose sand & clay)",2700,77490,108675,156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,35,218833,6,7.8,7.8,9,10.6,13.6,18,26.7,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",156932,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,35,null,null,218833,6,7.8,7.8,9,10.6,13.6,18,26.7,35,null,null,4.3,5.5,6.6,8,9.1999999999999993,11.8,15.8,23.1,43.4,null,6,7.8,7.8,9,10.6,13.6,18,26.7,40.1]
[null,"Topsoil",1600,45920,64400,125362,6.5,7.5,8.5,9.8000000000000007,11.8,15,20.2,29.5,35,174558,7.5,8.1999999999999993,9.5,10.8,13.3,16.7,22.3,33.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",125362,6.5,7.5,8.5,9.8000000000000007,11.8,15,20.2,29.5,35,null,null,174558,7.5,8.1999999999999993,9.5,10.8,13.3,16.7,22.3,33.4,35,null,null,6.5,7.5,8.5,9.8000000000000007,11.8,15,20.2,29.5,45.5,null,7.5,8.1999999999999993,9.5,10.8,13.3,16.7,22.3,33.4,40.799999999999997]
[null,null,null,null,null,"Empty",11.4,12.5,15,17,21.2,26,34.700000000000003,35,35,"Empty",13.1,14.5,16.7,19.2,23,29.4,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",11.4,12.5,15,17,21.2,26,34.700000000000003,35,35,null,null,"Empty",13.1,14.5,16.7,19.2,23,29.4,35,35,35,null,null,11.4,12.5,15,17,21.2,26,34.700000000000003,44.4,45.8,null,13.1,14.5,16.7,19.2,23,29.4,36.799999999999997,40.799999999999997,41.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"}]
[null,"Weight of Materials",null,null,null,{"$f":"E338","v":"777G"},null,null,null,null,null,null,null,null,null,{"$f":"F338","v":"785D"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E338","v":"777G"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"F338","v":"785D"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC461","v":"777G"},null,null,null,null,null,null,null,null,null,{"$f":"BO461","v":"785D"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&F461&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 777G Load (lb)"},{"$f":"\"Truck \"&P461&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 785D Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,18,16,14,12,10,8,6,4,2,null,18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"ROUND($BD$346*C463,0)","v":193140},{"$f":"ROUND($BE$346*C463,0)","v":259550},{"$f":"D463+$E$342","v":356295},{"$f":"ROUND(IF(Metric,BC463*Mi2Km,BC463),1)","v":4.2},{"$f":"ROUND(IF(Metric,BD463*Mi2Km,BD463),1)","v":5.4},{"$f":"ROUND(IF(Metric,BE463*Mi2Km,BE463),1)","v":6},{"$f":"ROUND(IF(Metric,BF463*Mi2Km,BF463),1)","v":7.2},{"$f":"ROUND(IF(Metric,BG463*Mi2Km,BG463),1)","v":8.3000000000000007},{"$f":"ROUND(IF(Metric,BH463*Mi2Km,BH463),1)","v":10.5},{"$f":"ROUND(IF(Metric,BI463*Mi2Km,BI463),1)","v":14.2},{"$f":"ROUND(IF(Metric,BJ463*Mi2Km,BJ463),1)","v":20.5},{"$f":"ROUND(IF(Metric,BK463*Mi2Km,BK463),1)","v":35},{"$f":"E463+$F$342","v":508963},{"$f":"ROUND(IF(Metric,BO463*Mi2Km,BO463),1)","v":4},{"$f":"ROUND(IF(Metric,BP463*Mi2Km,BP463),1)","v":4.4000000000000004},{"$f":"ROUND(IF(Metric,BQ463*Mi2Km,BQ463),1)","v":6.4},{"$f":"ROUND(IF(Metric,BR463*Mi2Km,BR463),1)","v":7.1},{"$f":"ROUND(IF(Metric,BS463*Mi2Km,BS463),1)","v":8.8000000000000007},{"$f":"ROUND(IF(Metric,BT463*Mi2Km,BT463),1)","v":11},{"$f":"ROUND(IF(Metric,BU463*Mi2Km,BU463),1)","v":14.6},{"$f":"ROUND(IF(Metric,BV463*Mi2Km,BV463),1)","v":21.8},{"$f":"ROUND(IF(Metric,BW463*Mi2Km,BW463),1)","v":33.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D463+$E$342","v":356295},{"$f":"IF(BZ463>SpeedLimit,SpeedLimit,BZ463)","v":4.2},{"$f":"IF(CA463>SpeedLimit,SpeedLimit,CA463)","v":5.4},{"$f":"IF(CB463>SpeedLimit,SpeedLimit,CB463)","v":6},{"$f":"IF(CC463>SpeedLimit,SpeedLimit,CC463)","v":7.2},{"$f":"IF(CD463>SpeedLimit,SpeedLimit,CD463)","v":8.3000000000000007},{"$f":"IF(CE463>SpeedLimit,SpeedLimit,CE463)","v":10.5},{"$f":"IF(CF463>SpeedLimit,SpeedLimit,CF463)","v":14.2},{"$f":"IF(CG463>SpeedLimit,SpeedLimit,CG463)","v":20.5},{"$f":"IF(CH463>SpeedLimit,SpeedLimit,CH463)","v":35},null,null,{"$f":"E463+$F$342","v":508963},{"$f":"IF(CJ463>SpeedLimit,SpeedLimit,CJ463)","v":4},{"$f":"IF(CK463>SpeedLimit,SpeedLimit,CK463)","v":4.4000000000000004},{"$f":"IF(CL463>SpeedLimit,SpeedLimit,CL463)","v":6.4},{"$f":"IF(CM463>SpeedLimit,SpeedLimit,CM463)","v":7.1},{"$f":"IF(CN463>SpeedLimit,SpeedLimit,CN463)","v":8.8000000000000007},{"$f":"IF(CO463>SpeedLimit,SpeedLimit,CO463)","v":11},{"$f":"IF(CP463>SpeedLimit,SpeedLimit,CP463)","v":14.6},{"$f":"IF(CQ463>SpeedLimit,SpeedLimit,CQ463)","v":21.8},{"$f":"IF(CR463>SpeedLimit,SpeedLimit,CR463)","v":33.6},null,null,4.2,5.4,6,7.2,8.3000000000000007,10.5,14.2,20.5,38,null,4,4.4000000000000004,6.4,7.1,8.8000000000000007,11,14.6,21.8,33.6]
[null,{"$f":"BA93","v":"Basalt"},3300,219780,295350,{"$f":"D464+$E$342","v":382935},3.8,4.9000000000000004,5.7,6.6,7.9,10,13.2,19.600000000000001,35,544763,3.6,4.2,5.8,6.8,8.1999999999999993,9.6,13,20.6,33.200000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",382935,3.8,4.9000000000000004,5.7,6.6,7.9,10,13.2,19.600000000000001,35,null,null,544763,3.6,4.2,5.8,6.8,8.1999999999999993,9.6,13,20.6,33.200000000000003,null,null,3.8,4.9000000000000004,5.7,6.6,7.9,10,13.2,19.600000000000001,37.6,null,3.6,4.2,5.8,6.8,8.1999999999999993,9.6,13,20.6,33.200000000000003]
[null,"Clay - Dry",2500,166500,223750,329655,5,5.8,6.5,7.7,9,11,14.8,23.3,35,473163,4.3,6,6.8,7.7,9.4,11.8,15.9,23.3,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",329655,5,5.8,6.5,7.7,9,11,14.8,23.3,35,null,null,473163,4.3,6,6.8,7.7,9.4,11.8,15.9,23.3,34,null,null,5,5.8,6.5,7.7,9,11,14.8,23.3,38.799999999999997,null,4.3,6,6.8,7.7,9.4,11.8,15.9,23.3,34]
[null,"Granite - broken",2800,186480,250600,349635,4.2,5.4,6,7.4,8.3000000000000007,10.6,14.3,21.5,35,500013,4,4.5,6.5,7.2,9,11.2,14.8,22.4,33.799999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",349635,4.2,5.4,6,7.4,8.3000000000000007,10.6,14.3,21.5,35,null,null,500013,4,4.5,6.5,7.2,9,11.2,14.8,22.4,33.799999999999997,null,null,4.2,5.4,6,7.4,8.3000000000000007,10.6,14.3,21.5,38,null,4,4.5,6.5,7.2,9,11.2,14.8,22.4,33.799999999999997]
[null,"Gravel",2550,169830,228225,332985,5,5.6,6.4,7.6,9,11,14.9,23,35,477638,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,33.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",332985,5,5.6,6.4,7.6,9,11,14.9,23,35,null,null,477638,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,33.9,null,null,5,5.6,6.4,7.6,9,11,14.9,23,38.5,null,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,33.9]
[null,"Limestone - broken",2600,173160,232700,336315,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,35,482113,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,33.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",336315,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,35,null,null,482113,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,33.9,null,null,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,38.799999999999997,null,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,33.9]
[null,"Limestone - crushed",2600,173160,232700,336315,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,35,482113,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,33.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",336315,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,35,null,null,482113,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,33.9,null,null,4.9000000000000004,5.6,6.3,7.6,8.9,11,14.6,22.9,38.799999999999997,null,4.2,5.7,6.7,7.4,9.1999999999999993,11.6,15.6,23,33.9]
[null,"Sandstone",2550,169830,228225,332985,5,5.6,6.4,7.6,9,11,14.9,23,35,477638,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,33.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",332985,5,5.6,6.4,7.6,9,11,14.9,23,35,null,null,477638,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,33.9,null,null,5,5.6,6.4,7.6,9,11,14.9,23,38.5,null,4.2,5.8,6.7,7.7,9.4,11.8,15.8,23.1,33.9]
[null,"Shale",2100,139860,187950,303015,5.5,6,7.3,8.1999999999999993,10,12.5,16.399999999999999,25.1,35,437363,5.3,6.5,7.2,8.6,9.6,12.7,16.899999999999999,23.6,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",303015,5.5,6,7.3,8.1999999999999993,10,12.5,16.399999999999999,25.1,35,null,null,437363,5.3,6.5,7.2,8.6,9.6,12.7,16.899999999999999,23.6,34,null,null,5.5,6,7.3,8.1999999999999993,10,12.5,16.399999999999999,25.1,39.200000000000003,null,5.3,6.5,7.2,8.6,9.6,12.7,16.899999999999999,23.6,34]
[null,"Stone - crushed",2700,179820,241650,342975,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,35,491063,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,33.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",342975,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,35,null,null,491063,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,33.700000000000003,null,null,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,38.5,null,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,33.700000000000003]
[null,"Tailings - Coarse (dry, loose sand)",2400,159840,214800,322995,5.2,5.8,6.8,7.8,9.1999999999999993,10.199999999999999,15.1,23.9,35,464213,4.2,6.1,6.9,8,9.5,12.1,16.100000000000001,23.4,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",322995,5.2,5.8,6.8,7.8,9.1999999999999993,10.199999999999999,15.1,23.9,35,null,null,464213,4.2,6.1,6.9,8,9.5,12.1,16.100000000000001,23.4,34,null,null,5.2,5.8,6.8,7.8,9.1999999999999993,10.199999999999999,15.1,23.9,38.9,null,4.2,6.1,6.9,8,9.5,12.1,16.100000000000001,23.4,34]
[null,"Tailings - Slimes (loose sand & clay)",2700,179820,241650,342975,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,35,491063,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,33.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",342975,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,35,null,null,491063,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,33.700000000000003,null,null,4.5999999999999996,5.5,6.1,7.5,8.6,10.8,14.6,22.2,38.5,null,4.0999999999999996,5.4,6.6,7.2,9,11.4,15.2,22.5,33.700000000000003]
[null,"Topsoil",1600,106560,143200,269715,6,7,8,9.3000000000000007,10.8,13.8,18.600000000000001,27.4,35,392613,6.5,7.1,8.1999999999999993,9.1999999999999993,11.4,13.2,17.600000000000001,28.5,34.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",269715,6,7,8,9.3000000000000007,10.8,13.8,18.600000000000001,27.4,35,null,null,392613,6.5,7.1,8.1999999999999993,9.1999999999999993,11.4,13.2,17.600000000000001,28.5,34.6,null,null,6,7,8,9.3000000000000007,10.8,13.8,18.600000000000001,27.4,40,null,6.5,7.1,8.1999999999999993,9.1999999999999993,11.4,13.2,17.600000000000001,28.5,34.6]
[null,null,null,null,null,"Empty",10.8,12.5,14.2,16.600000000000001,19.600000000000001,25,33,35,35,"Empty",9.6,11,13.5,14.8,17.3,22.2,29.4,33.200000000000003,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10.8,12.5,14.2,16.600000000000001,19.600000000000001,25,33,35,35,null,null,"Empty",9.6,11,13.5,14.8,17.3,22.2,29.4,33.200000000000003,35,null,null,10.8,12.5,14.2,16.600000000000001,19.600000000000001,25,33,39,41.6,null,9.6,11,13.5,14.8,17.3,22.2,29.4,33.200000000000003,35]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"G338","v":"789D"},null,null,null,null,null,null,null,null,null,{"$f":"H338","v":"793F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G338","v":"789D"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"H338","v":"793F"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC481","v":"789D"},null,null,null,null,null,null,null,null,null,{"$f":"BO481","v":"793F"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&F481&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 789D Load (lb)"},{"$f":"\"Truck \"&P481&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 793F Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,18,16,14,12,10,8,6,4,2,null,18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"ROUND($BF$346*C483,0)","v":358150},{"$f":"ROUND($BG$346*C483,0)","v":584350},{"$f":"$D483+$G$342","v":660406},{"$f":"ROUND(IF(Metric,BC483*Mi2Km,BC483),1)","v":5},{"$f":"ROUND(IF(Metric,BD483*Mi2Km,BD483),1)","v":6.4},{"$f":"ROUND(IF(Metric,BE483*Mi2Km,BE483),1)","v":7},{"$f":"ROUND(IF(Metric,BF483*Mi2Km,BF483),1)","v":8.6},{"$f":"ROUND(IF(Metric,BG483*Mi2Km,BG483),1)","v":9.8000000000000007},{"$f":"ROUND(IF(Metric,BH483*Mi2Km,BH483),1)","v":12.7},{"$f":"ROUND(IF(Metric,BI483*Mi2Km,BI483),1)","v":16.8},{"$f":"ROUND(IF(Metric,BJ483*Mi2Km,BJ483),1)","v":24.2},{"$f":"ROUND(IF(Metric,BK483*Mi2Km,BK483),1)","v":34.700000000000003},{"$f":"$E483+$H$342","v":926333},{"$f":"ROUND(IF(Metric,BO483*Mi2Km,BO483),1)","v":3.3},{"$f":"ROUND(IF(Metric,BP483*Mi2Km,BP483),1)","v":4},{"$f":"ROUND(IF(Metric,BQ483*Mi2Km,BQ483),1)","v":6.5},{"$f":"ROUND(IF(Metric,BR483*Mi2Km,BR483),1)","v":7.2},{"$f":"ROUND(IF(Metric,BS483*Mi2Km,BS483),1)","v":9},{"$f":"ROUND(IF(Metric,BT483*Mi2Km,BT483),1)","v":11},{"$f":"ROUND(IF(Metric,BU483*Mi2Km,BU483),1)","v":14.4},{"$f":"ROUND(IF(Metric,BV483*Mi2Km,BV483),1)","v":22.6},{"$f":"ROUND(IF(Metric,BW483*Mi2Km,BW483),1)","v":34.799999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"$D483+$G$342","v":660406},{"$f":"IF(BZ483>SpeedLimit,SpeedLimit,BZ483)","v":5},{"$f":"IF(CA483>SpeedLimit,SpeedLimit,CA483)","v":6.4},{"$f":"IF(CB483>SpeedLimit,SpeedLimit,CB483)","v":7},{"$f":"IF(CC483>SpeedLimit,SpeedLimit,CC483)","v":8.6},{"$f":"IF(CD483>SpeedLimit,SpeedLimit,CD483)","v":9.8000000000000007},{"$f":"IF(CE483>SpeedLimit,SpeedLimit,CE483)","v":12.7},{"$f":"IF(CF483>SpeedLimit,SpeedLimit,CF483)","v":16.8},{"$f":"IF(CG483>SpeedLimit,SpeedLimit,CG483)","v":24.2},{"$f":"IF(CH483>SpeedLimit,SpeedLimit,CH483)","v":34.700000000000003},null,null,{"$f":"$E483+$H$342","v":926333},{"$f":"IF(CJ483>SpeedLimit,SpeedLimit,CJ483)","v":3.3},{"$f":"IF(CK483>SpeedLimit,SpeedLimit,CK483)","v":4},{"$f":"IF(CL483>SpeedLimit,SpeedLimit,CL483)","v":6.5},{"$f":"IF(CM483>SpeedLimit,SpeedLimit,CM483)","v":7.2},{"$f":"IF(CN483>SpeedLimit,SpeedLimit,CN483)","v":9},{"$f":"IF(CO483>SpeedLimit,SpeedLimit,CO483)","v":11},{"$f":"IF(CP483>SpeedLimit,SpeedLimit,CP483)","v":14.4},{"$f":"IF(CQ483>SpeedLimit,SpeedLimit,CQ483)","v":22.6},{"$f":"IF(CR483>SpeedLimit,SpeedLimit,CR483)","v":34.799999999999997},null,null,5,6.4,7,8.6,9.8000000000000007,12.7,16.8,24.2,34.700000000000003,null,3.3,4,6.5,7.2,9,11,14.4,22.6,34.799999999999997]
[null,{"$f":"BA93","v":"Basalt"},3300,407550,664950,709806,4.5999999999999996,5.8,6.7,7.3,9.4,11.8,15.7,23.6,34.299999999999997,1006933,2.8,3.5,5.8,7,8.1999999999999993,9.8000000000000007,13.3,20,34.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",709806,4.5999999999999996,5.8,6.7,7.3,9.4,11.8,15.7,23.6,34.299999999999997,null,null,1006933,2.8,3.5,5.8,7,8.1999999999999993,9.8000000000000007,13.3,20,34.1,null,null,4.5999999999999996,5.8,6.7,7.3,9.4,11.8,15.7,23.6,34.299999999999997,null,2.8,3.5,5.8,7,8.1999999999999993,9.8000000000000007,13.3,20,34.1]
[null,"Clay - Dry",2500,308750,503750,611006,6.2,7,7.3,9.3000000000000007,10.5,13.2,17.7,28,34.9,845733,3.9,6.1,7.1,8,9.6999999999999993,12.3,16.5,24,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",611006,6.2,7,7.3,9.3000000000000007,10.5,13.2,17.7,28,34.9,null,null,845733,3.9,6.1,7.1,8,9.6999999999999993,12.3,16.5,24,35,null,null,6.2,7,7.3,9.3000000000000007,10.5,13.2,17.7,28,34.9,null,3.9,6.1,7.1,8,9.6999999999999993,12.3,16.5,24,35.299999999999997]
[null,"Granite - broken",2800,345800,564200,648056,5.4,6.6,7.2,8.6999999999999993,9.8000000000000007,12.8,17,24.3,34.700000000000003,906183,3.2,4,6.6,7.2,9.3000000000000007,11.3,15,22.7,34.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",648056,5.4,6.6,7.2,8.6999999999999993,9.8000000000000007,12.8,17,24.3,34.700000000000003,null,null,906183,3.2,4,6.6,7.2,9.3000000000000007,11.3,15,22.7,34.9,null,null,5.4,6.6,7.2,8.6999999999999993,9.8000000000000007,12.8,17,24.3,34.700000000000003,null,3.2,4,6.6,7.2,9.3000000000000007,11.3,15,22.7,34.9]
[null,"Gravel",2550,314925,513825,617181,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,34.799999999999997,855808,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",617181,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,34.799999999999997,null,null,855808,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,35,null,null,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,34.799999999999997,null,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,35.200000000000003]
[null,"Limestone - broken",2600,321100,523900,623356,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,34.799999999999997,865883,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",623356,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,34.799999999999997,null,null,865883,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,35,null,null,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,34.799999999999997,null,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,35]
[null,"Limestone - crushed",2600,321100,523900,623356,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,34.799999999999997,865883,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",623356,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,34.799999999999997,null,null,865883,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,35,null,null,5.9,6.8,7.2,9,10.1,13.1,17.399999999999999,26.9,34.799999999999997,null,4.5999999999999996,5.8,7,7.8,9.6,12.2,16,23.9,35]
[null,"Sandstone",2550,314925,513825,617181,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,34.799999999999997,855808,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",617181,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,34.799999999999997,null,null,855808,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,35,null,null,6.1,6.9,7.2,9.1,10.4,13.2,17.600000000000001,27.7,34.799999999999997,null,4.8,6,7,7.9,9.6999999999999993,12.3,16.399999999999999,24,35.200000000000003]
[null,"Shale",2100,259350,423150,561606,6.7,7.2,8.6,9.6,11.8,14.4,19.5,30.6,35,765133,5.9,6.9,7.6,9.1999999999999993,10.4,13.3,17.899999999999999,25.9,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",561606,6.7,7.2,8.6,9.6,11.8,14.4,19.5,30.6,35,null,null,765133,5.9,6.9,7.6,9.1999999999999993,10.4,13.3,17.899999999999999,25.9,35,null,null,6.7,7.2,8.6,9.6,11.8,14.4,19.5,30.6,35,null,5.9,6.9,7.6,9.1999999999999993,10.4,13.3,17.899999999999999,25.9,35.6]
[null,"Stone - crushed",2700,333450,544050,635706,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,34.700000000000003,886033,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",635706,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,34.700000000000003,null,null,886033,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,35,null,null,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,34.700000000000003,null,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,35]
[null,"Tailings - Coarse (dry, loose sand)",2400,296400,483600,598656,6.4,6,7.9,9,11.1,13.2,17.8,28.6,35,825583,3.9,6.3,7.2,8.4,9.8000000000000007,12.7,17,24.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",598656,6.4,6,7.9,9,11.1,13.2,17.8,28.6,35,null,null,825583,3.9,6.3,7.2,8.4,9.8000000000000007,12.7,17,24.4,35,null,null,6.4,6,7.9,9,11.1,13.2,17.8,28.6,35.9,null,3.9,6.3,7.2,8.4,9.8000000000000007,12.7,17,24.4,35.200000000000003]
[null,"Tailings - Slimes (loose sand & clay)",2700,333450,544050,635706,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,34.700000000000003,886033,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",635706,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,34.700000000000003,null,null,886033,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,35,null,null,5.6,6.7,7.2,8.8000000000000007,9.8000000000000007,12.8,17.3,25.1,34.700000000000003,null,3.5,5.6,6.8,7.4,9.4,11.6,15.4,23.4,35]
[null,"Topsoil",1600,197600,322400,499856,7.2,8.4,9.4,11.1,13,16.7,22.2,32.5,35,664383,7,7.4,9.1,9.8000000000000007,12.6,15.4,20.8,30.6,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",499856,7.2,8.4,9.4,11.1,13,16.7,22.2,32.5,35,null,null,664383,7,7.4,9.1,9.8000000000000007,12.6,15.4,20.8,30.6,35,null,null,7.2,8.4,9.4,11.1,13,16.7,22.2,32.5,35.1,null,7,7.4,9.1,9.8000000000000007,12.6,15.4,20.8,30.6,36]
[null,null,null,null,null,"Empty",12,13,15.4,17.8,21.6,27,33,35,35,"Empty",13,13.8,16.7,18.2,23.1,28.5,34.700000000000003,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",12,13,15.4,17.8,21.6,27,33,35,35,null,null,"Empty",13,13.8,16.7,18.2,23.1,28.5,34.700000000000003,35,35,null,null,12,13,15.4,17.8,21.6,27,33,35,35.4,null,13,13.8,16.7,18.2,23.1,28.5,34.700000000000003,35.799999999999997,37]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"}]
[null,"Weight of Materials",null,null,{"$f":"I338","v":"797F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I338","v":"797F"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC501","v":"797F"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&E501&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 797F Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA92","v":"Alluvium"},{"$f":"C92","v":2900},{"$f":"ROUND($BH$346*C503,0)","v":964250},{"$f":"D503+$I$342","v":1551610},{"$f":"ROUND(IF(Metric,BC503*Mi2Km,BC503),1)","v":3.9},{"$f":"ROUND(IF(Metric,BD503*Mi2Km,BD503),1)","v":5},{"$f":"ROUND(IF(Metric,BE503*Mi2Km,BE503),1)","v":6.1},{"$f":"ROUND(IF(Metric,BF503*Mi2Km,BF503),1)","v":6.6},{"$f":"ROUND(IF(Metric,BG503*Mi2Km,BG503),1)","v":8.5},{"$f":"ROUND(IF(Metric,BH503*Mi2Km,BH503),1)","v":10.5},{"$f":"ROUND(IF(Metric,BI503*Mi2Km,BI503),1)","v":13.6},{"$f":"ROUND(IF(Metric,BJ503*Mi2Km,BJ503),1)","v":20.9},{"$f":"ROUND(IF(Metric,BK503*Mi2Km,BK503),1)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D503+$I$342","v":1551610},{"$f":"IF(BZ503>SpeedLimit,SpeedLimit,BZ503)","v":3.9},{"$f":"IF(CA503>SpeedLimit,SpeedLimit,CA503)","v":5},{"$f":"IF(CB503>SpeedLimit,SpeedLimit,CB503)","v":6.1},{"$f":"IF(CC503>SpeedLimit,SpeedLimit,CC503)","v":6.6},{"$f":"IF(CD503>SpeedLimit,SpeedLimit,CD503)","v":8.5},{"$f":"IF(CE503>SpeedLimit,SpeedLimit,CE503)","v":10.5},{"$f":"IF(CF503>SpeedLimit,SpeedLimit,CF503)","v":13.6},{"$f":"IF(CG503>SpeedLimit,SpeedLimit,CG503)","v":20.9},{"$f":"IF(CH503>SpeedLimit,SpeedLimit,CH503)","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,5,6.1,6.6,8.5,10.5,13.6,20.9,38.6]
[null,{"$f":"BA93","v":"Basalt"},3300,1097250,{"$f":"D504+$I$342","v":1684610},3.2,4,5.8,6.5,7.8,9,12,19.399999999999999,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",1684610,3.2,4,5.8,6.5,7.8,9,12,19.399999999999999,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2,4,5.8,6.5,7.8,9,12,19.399999999999999,38]
[null,"Clay - Dry",2500,831250,1418610,4.0999999999999996,6,6.5,7.8,8.8000000000000007,11.2,15,21.2,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",1418610,4.0999999999999996,6,6.5,7.8,8.8000000000000007,11.2,15,21.2,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0999999999999996,6,6.5,7.8,8.8000000000000007,11.2,15,21.2,39.200000000000003]
[null,"Granite - broken",2800,931000,1518360,4,5.5,6.2,7,8.6,10.9,14.4,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",1518360,4,5.5,6.2,7,8.6,10.9,14.4,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.5,6.2,7,8.6,10.9,14.4,21,39]
[null,"Gravel",2550,847875,1435235,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",1435235,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,39.1]
[null,"Limestone - broken",2600,864500,1451860,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",1451860,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,39]
[null,"Limestone - crushed",2600,864500,1451860,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",1451860,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.6,6.5,7.5,8.8000000000000007,11.1,14.9,21,39]
[null,"Sandstone",2550,847875,1435235,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",1435235,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.9,6.5,7.5,8.8000000000000007,11.2,15,21,39.1]
[null,"Shale",2100,698250,1285610,5.8,6.4,7,8.5,10,11.8,15.8,25.7,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",1285610,5.8,6.4,7,8.5,10,11.8,15.8,25.7,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8,6.4,7,8.5,10,11.8,15.8,25.7,40]
[null,"Stone - crushed",2700,897750,1485110,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",1485110,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,38.799999999999997]
[null,"Tailings - Coarse (dry, loose sand)",2400,798000,1385360,5,6,6.5,7.9,8.8000000000000007,11.5,15.4,23,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",1385360,5,6,6.5,7.9,8.8000000000000007,11.5,15.4,23,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6,6.5,7.9,8.8000000000000007,11.5,15.4,23,39.5]
[null,"Tailings - Slimes (loose sand & clay)",2700,897750,1485110,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",1485110,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5.5,6.4,7.1,8.8000000000000007,11,14.2,21,38.799999999999997]
[null,"Topsoil",1600,532000,1119360,6.5,7,8.1999999999999993,9.4,11.5,14.5,19.5,28.2,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",1119360,6.5,7,8.1999999999999993,9.4,11.5,14.5,19.5,28.2,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5,7,8.1999999999999993,9.4,11.5,14.5,19.5,28.2,41]
[null,null,null,null,"Empty",10.8,13.2,15.2,17,21,26.3,33.299999999999997,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10.8,13.2,15.2,17,21,26.3,33.299999999999997,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.8,13.2,15.2,17,21,26.3,33.299999999999997,40.200000000000003,41.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[null,"769D Haul Truck Travel Time - Uphill Loaded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SmallTruck & \" Travel Time - Uphill Loaded\"","v":"730C2 Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"MedTruck & \" Travel Time - Uphill Loaded\"","v":"740C Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"LargeTruck & \" Travel Time - Uphill Loaded\"","v":"777G Travel Time - Uphill Loaded"},null,null,null,null,null,null,null,null,null,{"$f":"XLargeTruck & \" Travel Time - Uphill Loaded\"","v":"770G Travel Time - Uphill Loaded"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1148,3428,7183,null,null,null,3316.3,1.1422000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,600,2190,5200,null,null,null,2097.3000000000002,1.3454999999999999,null,0,700,2200,5020,null,null,null,2166,1.2254,null,0,820,2630,5500,null,null,null,2491.1,1.1872,null,0,1230,2570,5300,null,null,null,2558.8000000000002,1.0537000000000001]
[null,4,689,1984,4198,6330,null,null,1928.3,1.1032999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,420,1400,3200,5000,6820,null,1329.1,1.2109000000000001,null,4,550,1350,2950,4520,6100,null,1410.5,1.0528,null,4,530,1600,3370,5040,null,null,1524.4,1.1206,null,4,800,1600,3400,5190,7000,null,1634.8,1.0485]
[null,6,508,1427,2952,4510,6002,null,1386.4,1.0725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,400,1080,2390,3630,4950,6200,1091.2,1.0904,null,6,450,1020,2200,3400,4570,5770,1095.5999999999999,1.0223,null,6,300,1000,2180,3270,4400,5570,923,1.1469,null,6,520,1090,2300,3560,4760,5970,1091.9000000000001,1.0634999999999999]
[null,8,394,1082,2263,3411,4592,5740,1061.8,1.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,380,880,1850,2850,3850,4820,928.59,1.0158,null,8,390,810,1650,2530,3370,4200,879.73,0.9546,null,8,240,790,1610,2480,3380,4200,719.64,1.1233,null,8,390,810,1760,2700,3630,4570,820.99,1.0743]
[null,10,328,869,1771,2690,3608,4510,857.82,1.0373000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,300,729,1450,2250,3020,3800,741.09,1.0076000000000001,null,10,340,700,1400,2100,2800,3500,754.84,0.93320000000000003,null,10,190,630,1400,2180,2920,3650,590.42999999999995,1.1677999999999999,null,10,260,630,1200,2180,2930,3690,589.82000000000005,1.1480999999999999]
[null,15,213,574,1181,1804,2394,3018,565,1.0482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,200,500,1000,1570,2100,2620,504.55,1.0225,null,15,230,500,970,1400,1900,2390,519.30999999999995,0.92679999999999996,null,15,40,370,770,1200,1590,2000,227.29,1.4863,null,15,150,380,810,1300,1760,2210,355.44,1.1605000000000001]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Truck",null,null,null,null,null,null,null,null,null,"MedTruck",null,null,null,null,null,null,null,null,null,"LargeTruck",null,null,null,null,null,null,null,null,null,"XLargeTruck"]
[null,"769D Haul Truck Travel Time - Uphill Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SmallTruck &\" Travel Time - Uphill Empty\"","v":"730C2 Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" MedTruck &\" Travel Time - Uphill Empty\"","v":"740C Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" LargeTruck &\" Travel Time - Uphill Empty\"","v":"777G Travel Time - Uphill Empty"},null,null,null,null,null,null,null,null,null,{"$f":" XLargeTruck &\" Travel Time - Uphill Empty\"","v":"770G Travel Time - Uphill Empty"}]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)",null,null,null,null,null,null,null,null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p",null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1427,3870,null,null,null,null,3870,1.0888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,680,2480,5570,null,null,null,2326.3000000000002,1.3122,null,0,680,2300,5140,null,null,null,2200.1999999999998,1.2605999999999999,null,0,1380,2870,5780,null,null,null,3032.7,0.88519999999999999,null,0,1380,2780,5580,null,null,null,2776.6,1.0078]
[null,4,1246,3444,7183,null,null,null,3400.1,1.0894999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,620,2070,4700,null,null,null,1999.4,1.2616000000000001,null,4,610,2070,4760,null,null,null,1999.7,1.2795000000000001,null,4,1210,2690,5400,null,null,null,2785.5,0.9264,null,4,1310,2650,5370,null,null,null,2651.5,1.0177]
[null,6,1017,2755,5740,null,null,null,2734.5,1.0759000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,590,1770,3900,6020,null,null,1728,1.1556,null,6,580,1770,4100,6370,null,null,1751.7,1.1953,null,6,1060,2490,5020,null,null,null,2542.3000000000002,0.96450000000000002,null,6,1230,2500,5040,null,null,null,2493.1999999999998,1.0174000000000001]
[null,8,820,2230,4592,6954,null,null,2191.3000000000002,1.0613999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,540,1490,3250,4970,6730,null,1487.8,1.0986,null,8,560,1370,2900,4400,5950,null,1414.4,1.0306,null,8,900,1960,4000,6000,null,null,2074.4,0.9446,null,8,1060,2140,4300,6490,null,null,2137,1.0106999999999999]
[null,10,722,1870,3870,5838,null,null,1872,1.0390999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,470,1270,2740,4200,5600,7050,1271.2,1.0753999999999999,null,10,440,1200,2600,4030,5450,6900,1203,1.0924,null,10,770,1670,3410,5190,6910,null,1780.8,0.96060000000000001,null,10,880,1750,3560,5310,null,null,1762.1,1.0059]
[null,15,459,1246,2558,3903,5248,6560,1222.9000000000001,1.0523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,390,960,2000,3000,4000,5000,979.82,1.0145,null,15,370,840,1660,2540,3390,4200,871.57,0.96899999999999997,null,15,430,1030,2200,3320,4410,5570,1073.0999999999999,1.0208999999999999,null,15,600,1200,2410,3610,4800,6000,1201.0999999999999,1.0003]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  ",null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"773E Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1066,3117,6496,null,null,null,3027.4,1.1254]
[null,4,656,1952,4035,6168,null,null,1863.1,1.1109]
[null,6,492,1312,2756,4167,5577,6955,1304.2,1.0507]
[null,8,394,1017,2100,3182,4265,5315,1018.2,1.0326]
[null,10,328,853,1804,2690,3609,4528,856.36,1.0409999999999999]
[null,15,226,525,1083,1673,2231,2789,549.25,1.0038]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"773E Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1312,3510,7218,null,null,null,3479.1,1.0602]
[null,4,1181,3248,6660,null,null,null,3190.7,1.0763]
[null,6,1017,2887,5971,null,null,null,2819.7,1.1017999999999999]
[null,8,820,2329,4790,7218,null,null,2250.5,1.08]
[null,10,656,1804,3675,5545,null,null,1757.5,1.0591999999999999]
[null,15,427,1280,2657,4035,5446,6824,1212.9000000000001,1.0914999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"777D Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,656,2558,6068,null,null,null,2403.1,1.3875999999999999]
[null,4,459,1509,3313,5215,7085,null,1412,1.1862999999999999]
[null,6,394,1148,2460,3706,5018,6298,1111,1.0949]
[null,8,null,918,1886,2837,3772,4756,922.57,1.0197000000000001]
[null,10,null,722,1443,2165,2919,3608,721.44,1.0026999999999999]
[null,15,null,525,1017,1558,2034,2591,520.55999999999995,0.99050000000000005]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"777D Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,968,3034,6560,null,null,null,2929.3,1.1919999999999999]
[null,4,754,2657,6068,null,null,null,2532.8000000000002,1.2999000000000001]
[null,6,656,2247,5182,null,null,null,2167.3000000000002,1.2873000000000001]
[null,8,607,1935,4248,6560,null,null,1846.2,1.1831]
[null,10,525,1607,3378,5215,7282,null,1528.4,1.1332]
[null,15,410,1197,2460,3706,4986,6232,1139.7,1.0720000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"785C Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,820,2630,5500,null,null,null,2491.1,1.1872]
[null,4,530,1600,3370,5040,null,null,1524.4,1.1206]
[null,6,300,1000,2180,3270,4400,5570,923,1.1469]
[null,8,240,790,1610,2480,3380,4200,719.64,1.1233]
[null,10,190,630,1400,2180,2920,3650,590.42999999999995,1.1677999999999999]
[null,15,40,370,770,1200,1590,2000,227.29,1.4863]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"785C Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.4,1,2,3,4,5,"k","p"]
[null,0,1380,2870,5780,null,null,null,3032.7,0.88519999999999999]
[null,4,1210,2690,5400,null,null,null,2785.5,0.9264]
[null,6,1060,2490,5020,null,null,null,2542.3000000000002,0.96450000000000002]
[null,8,900,1960,4000,6000,null,null,2074.4,0.9446]
[null,10,770,1670,3410,5190,6910,null,1780.8,0.96060000000000001]
[null,15,430,1030,2200,3320,4410,5570,1073.0999999999999,1.0208999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"789C Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1200,2580,5220,null,null,null,2528.3000000000002,1.0605]
[null,4,770,1600,3320,null,null,null,1599.2,1.0541]
[null,6,520,1100,2260,3480,4670,5840,1088.3,1.0507]
[null,8,390,800,1700,2610,3550,4420,809.95,1.0607]
[null,10,300,630,1400,2200,2950,3720,642.14,1.1020000000000001]
[null,15,190,400,820,1250,1720,2180,396.16,1.0563]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 41   "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"789C Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1400,2870,6000,null,null,null,2888.8,1.0498000000000001]
[null,4,1220,2660,5570,null,null,null,2624.4,1.0953999999999999]
[null,6,1100,2400,5000,null,null,null,2363.3000000000002,1.0922000000000001]
[null,8,950,2000,4200,6400,null,null,1994.7,1.0660000000000001]
[null,10,750,1650,3580,5400,null,null,1632.2,1.1061000000000001]
[null,15,553,1120,2380,3600,4820,6050,1136.7,1.0437000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 41  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"793C Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1230,2570,5300,null,null,null,2558.8000000000002,1.0537000000000001]
[null,4,800,1600,3400,5190,7000,null,1634.8,1.0485]
[null,6,520,1090,2300,3560,4760,5970,1091.9000000000001,1.0634999999999999]
[null,8,390,810,1760,2700,3630,4570,820.99,1.0743]
[null,10,260,630,1200,2180,2930,3690,589.82000000000005,1.1480999999999999]
[null,15,150,380,810,1300,1760,2210,355.44,1.1605000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"793C Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1380,2780,5580,null,null,null,2776.6,1.0078]
[null,4,1310,2650,5370,null,null,null,2651.5,1.0177]
[null,6,1230,2500,5040,null,null,null,2493.1999999999998,1.0174000000000001]
[null,8,1060,2140,4300,6490,null,null,2137,1.0106999999999999]
[null,10,880,1750,3560,5310,null,null,1762.1,1.0059]
[null,15,600,1200,2410,3610,4800,6000,1201.0999999999999,1.0003]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Haul Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"797B Haul Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1900,3670,null,null,null,null,3670,0.94979999999999998]
[null,4,900,1800,3620,5480,null,null,1805.3,1.0077]
[null,6,620,1230,2450,3700,5000,null,1234.4000000000001,1.0019]
[null,8,480,940,1850,2790,3750,null,944.49,0.98699999999999999]
[null,10,370,750,1460,2220,2950,null,741.06,0.99570000000000003]
[null,15,240,500,1000,1480,2000,null,491.13,1.0142]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"797B Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,1800,3650,null,null,null,null,3650,1.0199]
[null,4,1700,3400,6900,null,null,null,3416.6,1.0105]
[null,6,1240,2520,5100,null,null,null,2516.5,1.0201]
[null,8,960,1950,3960,5900,null,null,1945.9,1.0152000000000001]
[null,10,800,1620,3350,5000,6700,null,1627.6,1.0239]
[null,15,500,1000,2040,3050,4100,5130,1006,1.0124]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Articulated Truck Specifications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","725C2","730C2","735C","740C"]
[null,"Articulated Truck Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Weight (Empty) (lb)",50795,53131,69446,79366]
[null,"Description","725C2","730C2","735C","740C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Weight (Empty) (kg)",23040,23725,31500,36000]
[null,{"$f":"\"Empty Weight (\"&IF(Metric,\"kg\",\"lb\")&\")\"","v":"Empty Weight (lb)"},{"$f":"IF(Metric,BB907,BB906)","v":50795},{"$f":"IF(Metric,BC907,BC906)","v":53131},{"$f":"IF(Metric,BD907,BD906)","v":69446},{"$f":"IF(Metric,BE907,BE906)","v":79366},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",14.4,17.399999999999999,19.600000000000001,23.5]
[null,"Struck",{"$f":"IF(Metric,BB913,BB909)","v":14.4},17.399999999999999,19.600000000000001,23.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",19.600000000000001,23,26.8,30.1]
[null,"Heaped",19.600000000000001,23,26.8,30.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB909+BB910)/2","v":17},{"$f":"(BC909+BC910)/2","v":20.2},{"$f":"(BD909+BD910)/2","v":23.200000000000003},{"$f":"(BE909+BE910)/2","v":26.8}]
[null,"Average",{"$f":"(C910+C911)/2","v":17},{"$f":"(D910+D911)/2","v":20.2},23.200000000000003,26.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",11,13.3,15,18]
[null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",15,17.5,20.5,23]
[null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB913+BB914)/2","v":13},{"$f":"(BC913+BC914)/2","v":15.4},{"$f":"(BD913+BD914)/2","v":17.75},{"$f":"(BE913+BE914)/2","v":20.5}]
[null,"Job Efficiency",{"$f":"Truck725CJobEfficiency","v":0.83},{"$f":"Truck730CJobEfficiency","v":0.83},{"$f":"Truck735CJobEfficiency","v":0.83},{"$f":"Truck740CJobEfficiency","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver to Load Time (min)",0.7,0.7,0.7,0.7]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver and Dump Time (min)",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C907,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D907,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E907,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(F907,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(TruckJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB905,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BC905,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BD905,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BE905,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load "]
[null,"        or undulating, maintained fairly regularly, watered"]
[null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"BB905","v":"725C2"},null,null,null,null,null,null,null,null,null,null,{"$f":"BC905","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB905","v":"725C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC905","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB905","v":"725C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC905","v":"730C2"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&BB905&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 725C2 Load (lb)"},{"$f":"\"Truck \"&BC905&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 730C2 Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA92","v":"Alluvium"},2900,{"$f":"$C$912*C930","v":49300},{"$f":"$D$912*C930","v":58580},{"$f":"D930+$C$908","v":100095},{"$f":"ROUND(IF(Metric,BC930*Mi2Km,BC930),1)","v":6},{"$f":"ROUND(IF(Metric,BD930*Mi2Km,BD930),1)","v":6.8},{"$f":"ROUND(IF(Metric,BE930*Mi2Km,BE930),1)","v":8},{"$f":"ROUND(IF(Metric,BF930*Mi2Km,BF930),1)","v":9},{"$f":"ROUND(IF(Metric,BG930*Mi2Km,BG930),1)","v":11},{"$f":"ROUND(IF(Metric,BH930*Mi2Km,BH930),1)","v":13.5},{"$f":"ROUND(IF(Metric,BI930*Mi2Km,BI930),1)","v":18},{"$f":"ROUND(IF(Metric,BJ930*Mi2Km,BJ930),1)","v":25.5},{"$f":"ROUND(IF(Metric,BK930*Mi2Km,BK930),1)","v":34},{"$f":"ROUND(IF(Metric,BL930*Mi2Km,BL930),1)","v":34},{"$f":"E930+$D$908","v":111711},{"$f":"ROUND(IF(Metric,BO930*Mi2Km,BO930),1)","v":5},{"$f":"ROUND(IF(Metric,BP930*Mi2Km,BP930),1)","v":10},{"$f":"ROUND(IF(Metric,BQ930*Mi2Km,BQ930),1)","v":10},{"$f":"ROUND(IF(Metric,BR930*Mi2Km,BR930),1)","v":10},{"$f":"ROUND(IF(Metric,BS930*Mi2Km,BS930),1)","v":15},{"$f":"ROUND(IF(Metric,BT930*Mi2Km,BT930),1)","v":23},{"$f":"ROUND(IF(Metric,BU930*Mi2Km,BU930),1)","v":23},{"$f":"ROUND(IF(Metric,BV930*Mi2Km,BV930),1)","v":35},{"$f":"ROUND(IF(Metric,BV930*Mi2Km,BV930),1)","v":35},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D930+$BB$906","v":100095},{"$f":"IF(CA930>SpeedLimit,SpeedLimit,CA930)","v":6},{"$f":"IF(CB930>SpeedLimit,SpeedLimit,CB930)","v":6.75},{"$f":"IF(CC930>SpeedLimit,SpeedLimit,CC930)","v":8},{"$f":"IF(CD930>SpeedLimit,SpeedLimit,CD930)","v":9},{"$f":"IF(CE930>SpeedLimit,SpeedLimit,CE930)","v":11},{"$f":"IF(CF930>SpeedLimit,SpeedLimit,CF930)","v":13.5},{"$f":"IF(CG930>SpeedLimit,SpeedLimit,CG930)","v":18},{"$f":"IF(CH930>SpeedLimit,SpeedLimit,CH930)","v":25.5},{"$f":"IF(CI930>SpeedLimit,SpeedLimit,CI930)","v":34},{"$f":"IF(CJ930>SpeedLimit,SpeedLimit,CJ930)","v":34},null,{"$f":"E930+$BC$906","v":111711},{"$f":"IF(CM930>SpeedLimit,SpeedLimit,CM930)","v":5},{"$f":"IF(CN930>SpeedLimit,SpeedLimit,CN930)","v":10},{"$f":"IF(CO930>SpeedLimit,SpeedLimit,CO930)","v":10},{"$f":"IF(CP930>SpeedLimit,SpeedLimit,CP930)","v":10},{"$f":"IF(CQ930>SpeedLimit,SpeedLimit,CQ930)","v":15},{"$f":"IF(CR930>SpeedLimit,SpeedLimit,CR930)","v":23},{"$f":"IF(CS930>SpeedLimit,SpeedLimit,CS930)","v":23},{"$f":"IF(CT930>SpeedLimit,SpeedLimit,CT930)","v":35},{"$f":"IF(CU930>SpeedLimit,SpeedLimit,CU930)","v":35},{"$f":"IF(CV930>SpeedLimit,SpeedLimit,CV930)","v":35},null,100491,6,6.75,8,9,11,13.5,18,25.5,34,34,null,111711,5,10,10,10,15,23,23,38,38,38]
[null,"Basalt",3300,{"$f":"$C$912*C931","v":56100},{"$f":"$D$912*C931","v":66660},{"$f":"D931+$C$908","v":106895},6,6.9,7.8,9,10.5,13,17,25.5,34,34,119791,5,10,10,10,15,15,23,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",106895,6,6.9,7.75,9,10.5,13,17,25.5,34,34,null,119791,5,10,10,10,15,15,23,35,35,35,null,107291,6,6.9,7.75,9,10.5,13,17,25.5,34,34,null,119791,5,10,10,10,15,15,23,38,38,38]
[null,"Clay - Dry",2500,42500,50500,93295,6.3,7.5,8.3000000000000007,10,12,14.5,20,27,34,34,103631,10,10,10,15,15,23,30,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",93295,6.25,7.5,8.25,10,12,14.5,20,27,34,34,null,103631,10,10,10,15,15,23,30,35,35,35,null,93691,6.25,7.5,8.25,10,12,14.5,20,27,34,34,null,103631,10,10,10,15,15,23,30,38,38,38]
[null,"Granite - broken",2800,47600,56560,98395,6,7,8,9,11,14,17.8,27.3,34,34,109691,10,10,10,15,15,23,31,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",98395,6,7,8,9,11,14,17.75,27.25,34,34,null,109691,10,10,10,15,15,23,31,35,35,35,null,98791,6,7,8,9,11,14,17.75,27.25,34,34,null,109691,10,10,10,15,15,23,31,38,38,38]
[null,"Gravel",2550,43350,51510,94145,6.3,7.3,9.5,9.8000000000000007,12,14.5,18.5,27,34,34,104641,10,15,10,15,15,23,30,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",94145,6.25,7.25,9.5,9.75,12,14.5,18.5,27,34,34,null,104641,10,15,10,15,15,23,30,35,35,35,null,94541,6.25,7.25,9.5,9.75,12,14.5,18.5,27,34,34,null,104641,10,15,10,15,15,23,30,38,38,38]
[null,"Limestone - broken",2600,44200,52520,94995,6,7.3,8.3000000000000007,9.3000000000000007,11.3,14.5,18.5,27.5,34,34,105651,10,15,10,15,15,23,30,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",94995,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,34,34,null,105651,10,15,10,15,15,23,30,35,35,35,null,95391,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,34,34,null,105651,10,15,10,15,15,23,30,38,38,38]
[null,"Limestone - crushed",2600,44200,52520,94995,6,7.3,8.3000000000000007,9.3000000000000007,11.3,14.5,18.5,27.5,34,34,105651,10,15,10,15,15,23,30,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",94995,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,34,34,null,105651,10,15,10,15,15,23,30,35,35,35,null,95391,6,7.25,8.25,9.25,11.25,14.5,18.5,27.5,34,34,null,105651,10,15,10,15,15,23,30,38,38,38]
[null,"Sandstone",2550,43350,51510,94145,6.3,7.3,9.5,9.8000000000000007,12,14.5,18.5,27,34,34,104641,10,15,10,15,15,23,30,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",94145,6.25,7.25,9.5,9.75,12,14.5,18.5,27,34,34,null,104641,10,15,10,15,15,23,30,35,35,35,null,94541,6.25,7.25,9.5,9.75,12,14.5,18.5,27,34,34,null,104641,10,15,10,15,15,23,30,38,38,38]
[null,"Shale",2100,35700,42420,86495,7,8,9,10.3,12.5,15.5,20,29.5,34,34,95551,10,15,15,15,23,23,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",86495,7,8,9,10.25,12.5,15.5,20,29.5,34,34,null,95551,10,15,15,15,23,23,35,35,35,35,null,86891,7,8,9,10.25,12.5,15.5,20,29.5,34,34,null,95551,10,15,15,15,23,23,38,38,38,38]
[null,"Stone - crushed",2700,45900,54540,96695,6,7,8,9.5,11,14.3,18,28,34,34,107671,10,10,10,15,15,23,31,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",96695,6,7,8,9.5,11,14.25,18,28,34,34,null,107671,10,10,10,15,15,23,31,35,35,35,null,97091,6,7,8,9.5,11,14.25,18,28,34,34,null,107671,10,10,10,15,15,23,31,38,38,38]
[null,"Tailings - Coarse (dry, loose sand)",2400,40800,48480,91595,6.5,7.5,8.5,10,12,14.8,19,28.5,34,34,101611,10,10,10,15,15,23,29,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",91595,6.5,7.5,8.5,10,12,14.75,19,28.5,34,34,null,101611,10,10,10,15,15,23,29,35,35,35,null,91991,6.5,7.5,8.5,10,12,14.75,19,28.5,34,34,null,101611,10,10,10,15,15,23,29,38,38,38]
[null,"Tailings - Slimes (loose sand & clay)",2700,45900,54540,96695,6,7,8,9.5,11,14.3,18,28,34,34,107671,10,10,10,15,15,23,31,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",96695,6,7,8,9.5,11,14.25,18,28,34,34,null,107671,10,10,10,15,15,23,31,35,35,35,null,97091,6,7,8,9.5,11,14.25,18,28,34,34,null,107671,10,10,10,15,15,23,31,38,38,38]
[null,"Topsoil",1600,27200,32320,77995,8,9,10,12,14.3,19.5,24,34,34,34,85451,10,15,15,15,23,23,33,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",77995,8,9,10,12,14.25,19.5,24,34,34,34,null,85451,10,15,15,15,23,23,33,35,35,35,null,78391,8,9,10,12,14.25,19.5,24,34,34,34,null,85451,10,15,15,15,23,23,33,38,38,38]
[null,null,null,null,null,"Empty",12,13.8,15,18,21.5,34,34,34,34,34,"Empty",15,15,15,15,23,35,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",12,13.75,15,18,21.5,34,34,34,34,34,null,"Empty",15,15,15,15,23,35,35,35,35,35,null,"Empty",12,13.75,15,18,21.5,34,34,34,34,34,null,"Empty",15,15,15,15,23,38,38,38,38,38]
[null,"assumes medium compression breaking"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Downhill Speed (\"&SpeedUnits&\") - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)\"","v":"Downhill Speed (mph) - Grade Retarding vs. Effective Grade (%Grade - Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"BD905","v":"735C"},null,null,null,null,null,null,null,null,null,null,{"$f":"BE905","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD905","v":"735C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE905","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC988","v":"735C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO988","v":"740C"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&BD905&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 735C Load (lb)"},{"$f":"\"Truck \"&BE905&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 740C Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,0]
[null,{"$f":"BA92","v":"Alluvium"},2900,{"$f":"$E$912*C950","v":67280.000000000015},{"$f":"$F$912*C950","v":77720},{"$f":"D950+$E$908","v":136726},{"$f":"ROUND(IF(Metric,BC950*Mi2Km,BC950),1)","v":9},{"$f":"ROUND(IF(Metric,BD950*Mi2Km,BD950),1)","v":12},{"$f":"ROUND(IF(Metric,BE950*Mi2Km,BE950),1)","v":12},{"$f":"ROUND(IF(Metric,BF950*Mi2Km,BF950),1)","v":14.8},{"$f":"ROUND(IF(Metric,BG950*Mi2Km,BG950),1)","v":20},{"$f":"ROUND(IF(Metric,BH950*Mi2Km,BH950),1)","v":24.3},{"$f":"ROUND(IF(Metric,BI950*Mi2Km,BI950),1)","v":30.8},{"$f":"ROUND(IF(Metric,BJ950*Mi2Km,BJ950),1)","v":35},{"$f":"ROUND(IF(Metric,BK950*Mi2Km,BK950),1)","v":35},{"$f":"ROUND(IF(Metric,BL950*Mi2Km,BL950),1)","v":35},{"$f":"E950+$F$908","v":157086},{"$f":"ROUND(IF(Metric,BO950*Mi2Km,BO950),1)","v":9},{"$f":"ROUND(IF(Metric,BP950*Mi2Km,BP950),1)","v":9},{"$f":"ROUND(IF(Metric,BQ950*Mi2Km,BQ950),1)","v":12},{"$f":"ROUND(IF(Metric,BR950*Mi2Km,BR950),1)","v":15},{"$f":"ROUND(IF(Metric,BS950*Mi2Km,BS950),1)","v":15},{"$f":"ROUND(IF(Metric,BT950*Mi2Km,BT950),1)","v":20.8},{"$f":"ROUND(IF(Metric,BU950*Mi2Km,BU950),1)","v":25},{"$f":"ROUND(IF(Metric,BV950*Mi2Km,BV950),1)","v":35},{"$f":"ROUND(IF(Metric,BV950*Mi2Km,BV950),1)","v":35},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D950+$BD$906","v":136726},{"$f":"IF(CA950>SpeedLimit,SpeedLimit,CA950)","v":9},{"$f":"IF(CB950>SpeedLimit,SpeedLimit,CB950)","v":12},{"$f":"IF(CC950>SpeedLimit,SpeedLimit,CC950)","v":12},{"$f":"IF(CD950>SpeedLimit,SpeedLimit,CD950)","v":14.75},{"$f":"IF(CE950>SpeedLimit,SpeedLimit,CE950)","v":20},{"$f":"IF(CF950>SpeedLimit,SpeedLimit,CF950)","v":24.25},{"$f":"IF(CG950>SpeedLimit,SpeedLimit,CG950)","v":30.75},{"$f":"IF(CH950>SpeedLimit,SpeedLimit,CH950)","v":35},{"$f":"IF(CI950>SpeedLimit,SpeedLimit,CI950)","v":35},{"$f":"IF(CJ950>SpeedLimit,SpeedLimit,CJ950)","v":35},null,{"$f":"E950+$BE$906","v":157086},{"$f":"IF(CM950>SpeedLimit,SpeedLimit,CM950)","v":9},{"$f":"IF(CN950>SpeedLimit,SpeedLimit,CN950)","v":9},{"$f":"IF(CO950>SpeedLimit,SpeedLimit,CO950)","v":12},{"$f":"IF(CP950>SpeedLimit,SpeedLimit,CP950)","v":15},{"$f":"IF(CQ950>SpeedLimit,SpeedLimit,CQ950)","v":15},{"$f":"IF(CR950>SpeedLimit,SpeedLimit,CR950)","v":20.75},{"$f":"IF(CS950>SpeedLimit,SpeedLimit,CS950)","v":25},{"$f":"IF(CT950>SpeedLimit,SpeedLimit,CT950)","v":35},{"$f":"IF(CU950>SpeedLimit,SpeedLimit,CU950)","v":35},{"$f":"IF(CV950>SpeedLimit,SpeedLimit,CV950)","v":35},null,136726,9,12,12,14.75,20,24.25,30.75,35,35,35,null,157086,9,9,12,15,15,20.75,25,36,36,36]
[null,{"$f":"BA93","v":"Basalt"},3300,{"$f":"$E$912*C951","v":76560.000000000015},{"$f":"$F$912*C951","v":88440},{"$f":"D951+$E$908","v":146006},9,9,12,14.8,14.8,20.3,32.5,35,35,35,167806,9,9,12,15,15,20.8,25,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",146006,9,9,12,14.75,14.75,20.25,32.5,35,35,35,null,167806,9,9,12,15,15,20.75,25,35,35,35,null,146006,9,9,12,14.75,14.75,20.25,32.5,35,35,35,null,167806,9,9,12,15,15,20.75,25,36,36,36]
[null,"Clay - Dry",2500,58000.000000000007,67000,127446,12,12,14.8,14.8,20,24.3,35,35,35,35,146366,9,12,15,15,20.8,25,25,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",127446,12,12,14.75,14.75,20,24.25,35,35,35,35,null,146366,9,12,15,15,20.75,25,25,35,35,35,null,127446,12,12,14.75,14.75,20,24.25,35,35,35,35,null,146366,9,12,15,15,20.75,25,25,36,36,36]
[null,"Granite - broken",2800,64960.000000000007,75040,134406,9,12,12,14.8,20,20,30,35,35,35,154406,9,9,12,15,15,20.8,25,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",134406,9,12,12,14.75,20,20,30,35,35,35,null,154406,9,9,12,15,15,20.75,25,35,35,35,null,134406,9,12,12,14.75,20,20,30,35,35,35,null,154406,9,9,12,15,15,20.75,25,36,36,36]
[null,"Gravel",2550,59160.000000000007,68340,128606,9,12,14.8,14.8,20,24.3,35,35,35,35,147706,9,12,15,15,20.8,25,33,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",128606,9,12,14.75,14.75,20,24.25,35,35,35,35,null,147706,9,12,15,15,20.75,25,33,35,35,35,null,128606,9,12,14.75,14.75,20,24.25,35,35,35,35,null,147706,9,12,15,15,20.75,25,33,36,36,36]
[null,"Limestone - broken",2600,60320.000000000007,69680,129766,9,12,14.8,14.8,20,24.3,29,35,35,35,149046,9,12,15,15,20.8,25,33,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",129766,9,12,14.75,14.75,20,24.25,29,35,35,35,null,149046,9,12,15,15,20.75,25,33,35,35,35,null,129766,9,12,14.75,14.75,20,24.25,29,35,35,35,null,149046,9,12,15,15,20.75,25,33,36,36,36]
[null,"Limestone - crushed",2600,60320.000000000007,69680,129766,9,12,14.8,14.8,20,24.3,29,35,35,35,149046,9,12,15,15,20.8,25,33,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",129766,9,12,14.75,14.75,20,24.25,29,35,35,35,null,149046,9,12,15,15,20.75,25,33,35,35,35,null,129766,9,12,14.75,14.75,20,24.25,29,35,35,35,null,149046,9,12,15,15,20.75,25,33,36,36,36]
[null,"Sandstone",2550,59160.000000000007,68340,128606,9,12,14.8,14.8,20,24.3,35,35,35,35,147706,9,12,15,15,20.8,25,33,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",128606,9,12,14.75,14.75,20,24.25,35,35,35,35,null,147706,9,12,15,15,20.75,25,33,35,35,35,null,128606,9,12,14.75,14.75,20,24.25,35,35,35,35,null,147706,9,12,15,15,20.75,25,33,36,36,36]
[null,"Shale",2100,48720.000000000007,56280,118166,12,12,14.8,14.8,20,24.3,35,35,35,35,135646,12,12,15,15,20.8,25,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",118166,12,12,14.75,14.75,20,24.25,35,35,35,35,null,135646,12,12,15,15,20.75,25,35,35,35,35,null,118166,12,12,14.75,14.75,20,24.25,35,35,35,35,null,135646,12,12,15,15,20.75,25,36,36,36,36]
[null,"Stone - crushed",2700,62640.000000000007,72360,132086,9,12,14.8,14.8,20,24.3,29.5,35,35,35,151726,9,12,15,15,20.8,25,33.5,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",132086,9,12,14.75,14.75,20,24.25,29.5,35,35,35,null,151726,9,12,15,15,20.75,25,33.5,35,35,35,null,132086,9,12,14.75,14.75,20,24.25,29.5,35,35,35,null,151726,9,12,15,15,20.75,25,33.5,36,36,36]
[null,"Tailings - Coarse (dry, loose sand)",2400,55680.000000000007,64320,125126,12,12,14.8,14.8,20,24.3,35,35,35,35,143686,9,12,15,15,20.8,25,32,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",125126,12,12,14.75,14.75,20,24.25,35,35,35,35,null,143686,9,12,15,15,20.75,25,32,35,35,35,null,125126,12,12,14.75,14.75,20,24.25,35,35,35,35,null,143686,9,12,15,15,20.75,25,32,36,36,36]
[null,"Tailings - Slimes (loose sand & clay)",2700,62640.000000000007,72360,132086,9,12,14.8,14.8,20,24.3,29.5,35,35,35,151726,9,12,15,15,20.8,25,33.5,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",132086,9,12,14.75,14.75,20,24.25,29.5,35,35,35,null,151726,9,12,15,15,20.75,25,33.5,35,35,35,null,132086,9,12,14.75,14.75,20,24.25,29.5,35,35,35,null,151726,9,12,15,15,20.75,25,33.5,36,36,36]
[null,"Topsoil",1600,37120.000000000007,42880,106566,12,14.8,14.8,20,24.3,24.3,35,35,35,35,122246,12,15,15,20.8,25,25,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",106566,12,14.75,14.75,20,24.25,24.25,35,35,35,35,null,122246,12,15,15,20.75,25,25,35,35,35,35,null,106566,12,14.75,14.75,20,24.25,24.25,35,35,35,35,null,122246,12,15,15,20.75,25,25,36,36,36,36]
[null,null,null,null,null,"Empty",14.8,20,24.3,24.3,35,35,35,35,35,35,"Empty",20.8,25,25,25,35,35,35,35,35,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",14.75,20,24.25,24.25,35,35,35,35,35,35,null,"Empty",20.75,25,25,25,35,35,35,35,35,35,null,"Empty",14.75,20,24.25,24.25,35,35,35,35,35,35,null,"Empty",20.75,25,25,25,36,36,36,36,36,36]
[null,"assumes medium compression breaking"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup Tables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"BB905","v":"725C2"},null,null,null,null,null,null,null,null,null,{"$f":"BC905","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB905","v":"725C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC905","v":"730C2"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC968","v":"725C2"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO968","v":"730C2"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&BB905&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 725C2 Load (lb)"},{"$f":"\"Truck \"&BC905&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 730C2 Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},{"$f":"BC969","v":18},16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA92","v":"Alluvium"},2900,{"$f":"$C$912*C970","v":49300},{"$f":"$D$912*C970","v":58580},{"$f":"D970+$C$908","v":100095},{"$f":"ROUND(IF(Metric,BC970*Mi2Km,BC970),1)","v":5.2},{"$f":"ROUND(IF(Metric,BD970*Mi2Km,BD970),1)","v":6.1},{"$f":"ROUND(IF(Metric,BE970*Mi2Km,BE970),1)","v":6.9},{"$f":"ROUND(IF(Metric,BF970*Mi2Km,BF970),1)","v":8},{"$f":"ROUND(IF(Metric,BG970*Mi2Km,BG970),1)","v":9.5},{"$f":"ROUND(IF(Metric,BH970*Mi2Km,BH970),1)","v":11.6},{"$f":"ROUND(IF(Metric,BI970*Mi2Km,BI970),1)","v":15.1},{"$f":"ROUND(IF(Metric,BJ970*Mi2Km,BJ970),1)","v":20.5},{"$f":"ROUND(IF(Metric,BK970*Mi2Km,BK970),1)","v":31.9},{"$f":"E970+$D$908","v":111711},{"$f":"ROUND(IF(Metric,BO970*Mi2Km,BO970),1)","v":6},{"$f":"ROUND(IF(Metric,BP970*Mi2Km,BP970),1)","v":6.7},{"$f":"ROUND(IF(Metric,BQ970*Mi2Km,BQ970),1)","v":7.6},{"$f":"ROUND(IF(Metric,BR970*Mi2Km,BR970),1)","v":8.8000000000000007},{"$f":"ROUND(IF(Metric,BS970*Mi2Km,BS970),1)","v":10.5},{"$f":"ROUND(IF(Metric,BT970*Mi2Km,BT970),1)","v":13.2},{"$f":"ROUND(IF(Metric,BU970*Mi2Km,BU970),1)","v":17},{"$f":"ROUND(IF(Metric,BV970*Mi2Km,BV970),1)","v":23.2},{"$f":"ROUND(IF(Metric,BW970*Mi2Km,BW970),1)","v":33.299999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D970+$BB$906","v":100095},{"$f":"IF(CA970>SpeedLimit,SpeedLimit,CA970)","v":5.2},{"$f":"IF(CB970>SpeedLimit,SpeedLimit,CB970)","v":6.1},{"$f":"IF(CC970>SpeedLimit,SpeedLimit,CC970)","v":6.9},{"$f":"IF(CD970>SpeedLimit,SpeedLimit,CD970)","v":8},{"$f":"IF(CE970>SpeedLimit,SpeedLimit,CE970)","v":9.5},{"$f":"IF(CF970>SpeedLimit,SpeedLimit,CF970)","v":11.6},{"$f":"IF(CG970>SpeedLimit,SpeedLimit,CG970)","v":15.1},{"$f":"IF(CH970>SpeedLimit,SpeedLimit,CH970)","v":20.5},{"$f":"IF(CI970>SpeedLimit,SpeedLimit,CI970)","v":31.9},null,null,{"$f":"E970+$BC$906","v":111711},{"$f":"IF(CL970>SpeedLimit,SpeedLimit,CL970)","v":6},{"$f":"IF(CM970>SpeedLimit,SpeedLimit,CM970)","v":6.7},{"$f":"IF(CN970>SpeedLimit,SpeedLimit,CN970)","v":7.6},{"$f":"IF(CO970>SpeedLimit,SpeedLimit,CO970)","v":8.8000000000000007},{"$f":"IF(CP970>SpeedLimit,SpeedLimit,CP970)","v":10.5},{"$f":"IF(CQ970>SpeedLimit,SpeedLimit,CQ970)","v":13.2},{"$f":"IF(CR970>SpeedLimit,SpeedLimit,CR970)","v":17},{"$f":"IF(CS970>SpeedLimit,SpeedLimit,CS970)","v":23.2},{"$f":"IF(CT970>SpeedLimit,SpeedLimit,CT970)","v":33.299999999999997},null,null,100491,5.2,6.1,6.9,8,9.5,11.6,15.1,20.5,31.9,null,111711,6,6.7,7.6,8.8000000000000007,10.5,13.2,17,23.2,33.299999999999997]
[null,{"$f":"BA93","v":"Basalt"},3300,{"$f":"$C$912*C971","v":56100},{"$f":"$D$912*C971","v":66660},{"$f":"D971+$C$908","v":106895},4.5999999999999996,5.7,6.5,7.6,8.9,10.9,14.1,19.600000000000001,31.1,{"$f":"E971+$D$908","v":119791},5.7,6.3,7.1,8.1999999999999993,9.8000000000000007,12.3,16.100000000000001,22.1,32.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",106895,4.5999999999999996,5.7,6.5,7.6,8.9,10.9,14.1,19.600000000000001,31.1,null,null,119791,5.7,6.3,7.1,8.1999999999999993,9.8000000000000007,12.3,16.100000000000001,22.1,32.700000000000003,null,null,107291,4.5999999999999996,5.7,6.5,7.6,8.9,10.9,14.1,19.600000000000001,31.1,null,119791,5.7,6.3,7.1,8.1999999999999993,9.8000000000000007,12.3,16.100000000000001,22.1,32.700000000000003]
[null,"Clay - Dry",2500,42500,50500,93295,5.8,6.6,7.4,8.4,10.199999999999999,12.2,16.100000000000001,21.8,32.700000000000003,103631,6.5,7.2,8.1999999999999993,9.4,11.2,14.2,18.100000000000001,24.4,33.799999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",93295,5.8,6.6,7.4,8.4,10.199999999999999,12.2,16.100000000000001,21.8,32.700000000000003,null,null,103631,6.5,7.2,8.1999999999999993,9.4,11.2,14.2,18.100000000000001,24.4,33.799999999999997,null,null,93691,5.8,6.6,7.4,8.4,10.199999999999999,12.2,16.100000000000001,21.8,32.700000000000003,null,103631,6.5,7.2,8.1999999999999993,9.4,11.2,14.2,18.100000000000001,24.4,33.799999999999997]
[null,"Granite - broken",2800,47600,56560,98395,5.3,6.2,7.1,8.1,9.6999999999999993,11.8,15.3,20.6,32.200000000000003,109691,6.1,6.8,7.7,8.9,10.7,13.4,17.3,23.5,33.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",98395,5.3,6.2,7.1,8.1,9.6999999999999993,11.8,15.3,20.6,32.200000000000003,null,null,109691,6.1,6.8,7.7,8.9,10.7,13.4,17.3,23.5,33.4,null,null,98791,5.3,6.2,7.1,8.1,9.6999999999999993,11.8,15.3,20.6,32.200000000000003,null,109691,6.1,6.8,7.7,8.9,10.7,13.4,17.3,23.5,33.4]
[null,"Gravel",2550,43350,51510,94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,32.700000000000003,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,32.700000000000003,null,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997,null,null,94541,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,32.700000000000003,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997]
[null,"Limestone - broken",2600,44200,52520,94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,32.799999999999997,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,32.799999999999997,null,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003,null,null,95391,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,32.799999999999997,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003]
[null,"Limestone - crushed",2600,44200,52520,94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,32.799999999999997,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",94995,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,32.799999999999997,null,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003,null,null,95391,5.7,6.4,7.3,8.3000000000000007,10,12.1,15.9,21.5,32.799999999999997,null,105651,6.4,7.1,8.1,9.1999999999999993,11,13.9,17.899999999999999,24.1,33.700000000000003]
[null,"Sandstone",2550,43350,51510,94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,32.700000000000003,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",94145,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,32.700000000000003,null,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997,null,null,94541,5.7,6.5,7.4,8.3000000000000007,10.1,12.1,16,21.5,32.700000000000003,null,104641,6.5,7.1,8.1999999999999993,9.3000000000000007,11.1,14,18,24.2,33.799999999999997]
[null,"Shale",2100,35700,42420,86495,6.3,7.1,7.9,9.1,10.9,12.9,17,23,33.299999999999997,95551,7,7.8,8.9,10.199999999999999,12.3,15.3,19.2,25.9,34.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",86495,6.3,7.1,7.9,9.1,10.9,12.9,17,23,33.299999999999997,null,null,95551,7,7.8,8.9,10.199999999999999,12.3,15.3,19.2,25.9,34.4,null,null,86891,6.3,7.1,7.9,9.1,10.9,12.9,17,23,33.299999999999997,null,95551,7,7.8,8.9,10.199999999999999,12.3,15.3,19.2,25.9,34.4]
[null,"Stone - crushed",2700,45900,54540,96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,32.4,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,32.4,null,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6,null,null,97091,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,32.4,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6]
[null,"Tailings - Coarse (dry, loose sand)",2400,40800,48480,91595,5.9,6.7,7.6,8.5,10.4,12.4,16.399999999999999,22,33,101611,6.6,7.3,8.4,9.6,11.4,14.5,18.399999999999999,24.8,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",91595,5.9,6.7,7.6,8.5,10.4,12.4,16.399999999999999,22,33,null,null,101611,6.6,7.3,8.4,9.6,11.4,14.5,18.399999999999999,24.8,34,null,null,91991,5.9,6.7,7.6,8.5,10.4,12.4,16.399999999999999,22,33,null,101611,6.6,7.3,8.4,9.6,11.4,14.5,18.399999999999999,24.8,34]
[null,"Tailings - Slimes (loose sand & clay)",2700,45900,54540,96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,32.4,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",96695,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,32.4,null,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6,null,null,97091,5.5,6.3,7.2,8.1999999999999993,9.8000000000000007,11.9,15.6,21.2,32.4,null,107671,6.3,7,7.9,9.1,10.8,13.6,17.600000000000001,23.8,33.6]
[null,"Topsoil",1600,27200,32320,77995,6.9,7.8,8.5,10.1,12,14.7,18.5,24.6,33.9,85451,7.8,8.6999999999999993,9.9,11.3,13.7,16.7,20.9,27.9,34.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",77995,6.9,7.8,8.5,10.1,12,14.7,18.5,24.6,33.9,null,null,85451,7.8,8.6999999999999993,9.9,11.3,13.7,16.7,20.9,27.9,34.9,null,null,78391,6.9,7.8,8.5,10.1,12,14.7,18.5,24.6,33.9,null,85451,7.8,8.6999999999999993,9.9,11.3,13.7,16.7,20.9,27.9,34.9]
[null,null,null,null,null,"Empty",10.4,11.6,12.7,14.9,17.8,20.399999999999999,25.2,31.7,35,"Empty",12.6,14,15.9,17.8,20.399999999999999,24,29.2,33.700000000000003,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",10.4,11.6,12.7,14.9,17.8,20.399999999999999,25.2,31.7,35,null,null,"Empty",12.6,14,15.9,17.8,20.399999999999999,24,29.2,33.700000000000003,35,null,null,"Empty",10.4,11.6,12.7,14.9,17.8,20.399999999999999,25.2,31.7,35.799999999999997,null,"Empty",12.6,14,15.9,17.8,20.399999999999999,24,29.2,33.700000000000003,35.799999999999997]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
[null,null,null,null,null,{"$f":"\"Uphill Speed (\"&SpeedUnits&\") - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)\"","v":"Uphill Speed (mph) - Rimpull vs. Total Resistance (%Grade + Rolling Resistance)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data Tables"]
[null,"Weight of Materials",null,null,null,{"$f":"BD905","v":"735C"},null,null,null,null,null,null,null,null,null,{"$f":"BE905","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD905","v":"735C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE905","v":"740C"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC988","v":"735C"},null,null,null,null,null,null,null,null,null,null,{"$f":"BO988","v":"740C"}]
[null,"Material",{"$f":"C91","v":"lb/yd3"},{"$f":"\"Truck \"&BD905&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 735C Load (lb)"},{"$f":"\"Truck \"&BE905&\" Load (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Truck 740C Load (lb)"},{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},{"$f":"BC989","v":18},16,14,12,10,8,6,4,2,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,{"$f":"\"Loaded Weight (\"&IF(Metric,\"kg)\",\"lb)\")","v":"Loaded Weight (lb)"},18,16,14,12,10,8,6,4,2,null,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2,null,"Loaded Weight (lbs)",18,16,14,12,10,8,6,4,2]
[null,{"$f":"BA92","v":"Alluvium"},2900,{"$f":"$E$912*C990","v":67280.000000000015},{"$f":"$F$912*C990","v":77720},{"$f":"D990+$E$908","v":136726},{"$f":"ROUND(IF(Metric,BC990*Mi2Km,BC990),1)","v":5.4},{"$f":"ROUND(IF(Metric,BD990*Mi2Km,BD990),1)","v":6.6},{"$f":"ROUND(IF(Metric,BE990*Mi2Km,BE990),1)","v":7.4},{"$f":"ROUND(IF(Metric,BF990*Mi2Km,BF990),1)","v":9},{"$f":"ROUND(IF(Metric,BG990*Mi2Km,BG990),1)","v":10.199999999999999},{"$f":"ROUND(IF(Metric,BH990*Mi2Km,BH990),1)","v":12.4},{"$f":"ROUND(IF(Metric,BI990*Mi2Km,BI990),1)","v":18},{"$f":"ROUND(IF(Metric,BJ990*Mi2Km,BJ990),1)","v":24},{"$f":"ROUND(IF(Metric,BK990*Mi2Km,BK990),1)","v":33},{"$f":"E990+$F$908","v":157086},{"$f":"ROUND(IF(Metric,BO990*Mi2Km,BO990),1)","v":5.6},{"$f":"ROUND(IF(Metric,BP990*Mi2Km,BP990),1)","v":6.2},{"$f":"ROUND(IF(Metric,BQ990*Mi2Km,BQ990),1)","v":7.4},{"$f":"ROUND(IF(Metric,BR990*Mi2Km,BR990),1)","v":8.6999999999999993},{"$f":"ROUND(IF(Metric,BS990*Mi2Km,BS990),1)","v":10.4},{"$f":"ROUND(IF(Metric,BT990*Mi2Km,BT990),1)","v":12.8},{"$f":"ROUND(IF(Metric,BU990*Mi2Km,BU990),1)","v":17.2},{"$f":"ROUND(IF(Metric,BV990*Mi2Km,BV990),1)","v":24},{"$f":"ROUND(IF(Metric,BW990*Mi2Km,BW990),1)","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alluvium",{"$f":"D990+$BD$906","v":136726},{"$f":"IF(CA990>SpeedLimit,SpeedLimit,CA990)","v":5.4},{"$f":"IF(CB990>SpeedLimit,SpeedLimit,CB990)","v":6.6},{"$f":"IF(CC990>SpeedLimit,SpeedLimit,CC990)","v":7.4},{"$f":"IF(CD990>SpeedLimit,SpeedLimit,CD990)","v":9},{"$f":"IF(CE990>SpeedLimit,SpeedLimit,CE990)","v":10.199999999999999},{"$f":"IF(CF990>SpeedLimit,SpeedLimit,CF990)","v":12.4},{"$f":"IF(CG990>SpeedLimit,SpeedLimit,CG990)","v":18},{"$f":"IF(CH990>SpeedLimit,SpeedLimit,CH990)","v":24},{"$f":"IF(CI990>SpeedLimit,SpeedLimit,CI990)","v":33},null,null,{"$f":"E990+$BE$906","v":157086},{"$f":"IF(CL990>SpeedLimit,SpeedLimit,CL990)","v":5.6},{"$f":"IF(CM990>SpeedLimit,SpeedLimit,CM990)","v":6.2},{"$f":"IF(CN990>SpeedLimit,SpeedLimit,CN990)","v":7.4},{"$f":"IF(CO990>SpeedLimit,SpeedLimit,CO990)","v":8.6999999999999993},{"$f":"IF(CP990>SpeedLimit,SpeedLimit,CP990)","v":10.4},{"$f":"IF(CQ990>SpeedLimit,SpeedLimit,CQ990)","v":12.8},{"$f":"IF(CR990>SpeedLimit,SpeedLimit,CR990)","v":17.2},{"$f":"IF(CS990>SpeedLimit,SpeedLimit,CS990)","v":24},{"$f":"IF(CT990>SpeedLimit,SpeedLimit,CT990)","v":34},null,null,136726,5.4,6.6,7.4,9,10.199999999999999,12.4,18,24,33,null,157086,5.6,6.2,7.4,8.6999999999999993,10.4,12.8,17.2,24,34]
[null,{"$f":"BA93","v":"Basalt"},3300,{"$f":"$E$912*C991","v":76560.000000000015},{"$f":"$F$912*C991","v":88440},{"$f":"D991+$E$908","v":146006},5.0999999999999996,5.8,6,8.1999999999999993,9.8000000000000007,12.1,16.8,22,32.799999999999997,{"$f":"E991+$F$908","v":167806},5.2,5.8,7,8,10,12.2,16,22.4,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basalt",146006,5.0999999999999996,5.8,6,8.1999999999999993,9.8000000000000007,12.1,16.8,22,32.799999999999997,null,null,167806,5.2,5.8,7,8,10,12.2,16,22.4,34,null,null,146006,5.0999999999999996,5.8,6,8.1999999999999993,9.8000000000000007,12.1,16.8,22,32.799999999999997,null,167806,5.2,5.8,7,8,10,12.2,16,22.4,34]
[null,"Clay - Dry",2500,58000.000000000007,67000,127446,6,7.1,8.9,9.6,11.2,13.5,19.2,26.8,33.200000000000003,146366,6,7,7.9,9.6,11.1,13.4,19.3,25.7,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clay - Dry",127446,6,7.1,8.9,9.6,11.2,13.5,19.2,26.8,33.200000000000003,null,null,146366,6,7,7.9,9.6,11.1,13.4,19.3,25.7,34,null,null,127446,6,7.1,8.9,9.6,11.2,13.5,19.2,26.8,33.200000000000003,null,146366,6,7,7.9,9.6,11.1,13.4,19.3,25.7,34]
[null,"Granite - broken",2800,64960.000000000007,75040,134406,5.8,6.8,7.5,9.1,10.4,12.7,18.5,25.5,32.799999999999997,154406,5.7,6.6,7.5,9,10.6,12.8,17.3,22.9,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Granite - broken",134406,5.8,6.8,7.5,9.1,10.4,12.7,18.5,25.5,32.799999999999997,null,null,154406,5.7,6.6,7.5,9,10.6,12.8,17.3,22.9,34,null,null,134406,5.8,6.8,7.5,9.1,10.4,12.7,18.5,25.5,32.799999999999997,null,154406,5.7,6.6,7.5,9,10.6,12.8,17.3,22.9,34]
[null,"Gravel",2550,59160.000000000007,68340,128606,6,7,8.9,9.5,11.2,13,19,26.7,33.200000000000003,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravel",128606,6,7,8.9,9.5,11.2,13,19,26.7,33.200000000000003,null,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34,null,null,128606,6,7,8.9,9.5,11.2,13,19,26.7,33.200000000000003,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34]
[null,"Limestone - broken",2600,60320.000000000007,69680,129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,33,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - broken",129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,33,null,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34,null,null,129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,33,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34]
[null,"Limestone - crushed",2600,60320.000000000007,69680,129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,33,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LS - crushed",129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,33,null,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34,null,null,129766,5.9,6.8,7.8,9.5,11,13,19.2,24.5,33,null,149046,5.8,6.8,7.8,9.5,10.9,13.2,19.2,25.7,34]
[null,"Sandstone",2550,59160.000000000007,68340,128606,6,7,8.9,9.5,11.2,13,19,26.7,33.200000000000003,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sandstone",128606,6,7,8.9,9.5,11.2,13,19,26.7,33.200000000000003,null,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34,null,null,128606,6,7,8.9,9.5,11.2,13,19,26.7,33.200000000000003,null,147706,5.9,7,7.8,9.5,11,13.3,19.2,25.7,34]
[null,"Shale",2100,48720.000000000007,56280,118166,6.7,7.4,9.1,10.199999999999999,11.8,15.4,20.5,27.5,33.5,135646,6.4,7.4,8.6,10.199999999999999,11.9,14.3,20.2,28.4,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shale",118166,6.7,7.4,9.1,10.199999999999999,11.8,15.4,20.5,27.5,33.5,null,null,135646,6.4,7.4,8.6,10.199999999999999,11.9,14.3,20.2,28.4,34,null,null,118166,6.7,7.4,9.1,10.199999999999999,11.8,15.4,20.5,27.5,33.5,null,135646,6.4,7.4,8.6,10.199999999999999,11.9,14.3,20.2,28.4,34]
[null,"Stone - crushed",2700,62640.000000000007,72360,132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,33,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stone - crushed",132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,33,null,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34,null,null,132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,33,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34]
[null,"Tailings - Coarse (dry, loose sand)",2400,55680.000000000007,64320,125126,6.1,7,8.1999999999999993,9.6,11.3,14.6,19.600000000000001,27,33.200000000000003,143686,6,7.2,8,9.8000000000000007,11.1,13.8,19.3,27,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Coarse (dry, loose sand)",125126,6.1,7,8.1999999999999993,9.6,11.3,14.6,19.600000000000001,27,33.200000000000003,null,null,143686,6,7.2,8,9.8000000000000007,11.1,13.8,19.3,27,34,null,null,125126,6.1,7,8.1999999999999993,9.6,11.3,14.6,19.600000000000001,27,33.200000000000003,null,143686,6,7.2,8,9.8000000000000007,11.1,13.8,19.3,27,34]
[null,"Tailings - Slimes (loose sand & clay)",2700,62640.000000000007,72360,132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,33,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tailings - Slimes (loose sand & clay)",132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,33,null,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34,null,null,132086,5.4,6.8,7.4,9.1999999999999993,10.6,12.7,18.5,25,33,null,151726,5.7,6.7,7.7,9.3000000000000007,10.8,13,18.3,25.6,34]
[null,"Topsoil",1600,37120.000000000007,42880,106566,7.3,8.6,9.6999999999999993,11,12.6,17.2,21.2,29,33.5,122246,7.4,8.1999999999999993,9.6999999999999993,11,12.8,16.399999999999999,21.5,29.3,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topsoil",106566,7.3,8.6,9.6999999999999993,11,12.6,17.2,21.2,29,33.5,null,null,122246,7.4,8.1999999999999993,9.6999999999999993,11,12.8,16.399999999999999,21.5,29.3,34,null,null,106566,7.3,8.6,9.6999999999999993,11,12.6,17.2,21.2,29,33.5,null,122246,7.4,8.1999999999999993,9.6999999999999993,11,12.8,16.399999999999999,21.5,29.3,34]
[null,null,null,null,null,"Empty",11.5,12.4,15.2,17.8,20.3,24.6,30.3,33,33.5,"Empty",11.3,12.5,14,16.600000000000001,20.8,23,29.5,33.799999999999997,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty",11.5,12.4,15.2,17.8,20.3,24.6,30.3,33,33.5,null,null,"Empty",11.3,12.5,14,16.600000000000001,20.8,23,29.5,33.799999999999997,34,null,null,"Empty",11.5,12.4,15.2,17.8,20.3,24.6,30.3,33,33.5,null,"Empty",11.3,12.5,14,16.600000000000001,20.8,23,29.5,33.799999999999997,34]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  "]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[]
[null,"725 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,600,2190,5200,null,null,null,2097.3000000000002,1.3454999999999999]
[null,4,420,1400,3200,5000,6820,null,1329.1,1.2109000000000001]
[null,6,400,1080,2390,3630,4950,6200,1091.2,1.0904]
[null,8,380,880,1850,2850,3850,4820,928.59,1.0158]
[null,10,300,729,1450,2250,3020,3800,741.09,1.0076000000000001]
[null,15,200,500,1000,1570,2100,2620,504.55,1.0225]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"725 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,680,2480,5570,null,null,null,2326.3000000000002,1.3122]
[null,4,620,2070,4700,null,null,null,1999.4,1.2616000000000001]
[null,6,590,1770,3900,6020,null,null,1728,1.1556]
[null,8,540,1490,3250,4970,6730,null,1487.8,1.0986]
[null,10,470,1270,2740,4200,5600,7050,1271.2,1.0753999999999999]
[null,15,390,960,2000,3000,4000,5000,979.82,1.0145]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"730 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,780,2250,5240,null,null,null,2095,1.3740000000000001]
[null,4,610,1390,3170,4930,6880,null,1382,1.1651]
[null,6,540,1100,2340,3550,5780,6000,112,1.0847]
[null,8,460,920,1840,2810,3770,4760,922.63,1.0145]
[null,10,390,750,1420,2170,2880,3600,751.26,0.96499999999999997]
[null,15,300,560,1050,1500,1995,2500,560.84,0.91520000000000001]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"730 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,980,2500,5560,null,null,null,2388,1.25621]
[null,4,810,2100,4810,null,null,null,2015,1.2849999999999999]
[null,6,770,1800,4060,6310,null,null,1767,1.1766000000000001]
[null,8,680,1560,3390,5230,7070,null,1520.2,1.1252]
[null,10,595,1340,2840,4370,5870,null,1304.7,1.0993999999999999]
[null,15,480,980,2020,3090,4150,5090,983.74,1.0321]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"735 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,700,2200,5020,null,null,null,2166,1.2254]
[null,4,550,1350,2950,4520,6100,null,1410.5,1.0528]
[null,6,450,1020,2200,3400,4570,5770,1095.5999999999999,1.0223]
[null,8,390,810,1650,2530,3370,4200,879.73,0.9546]
[null,10,340,700,1400,2100,2800,3500,754.84,0.93320000000000003]
[null,15,230,500,970,1400,1900,2390,519.30999999999995,0.92679999999999996]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"735 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,680,2300,5140,null,null,null,2200.1999999999998,1.2605999999999999]
[null,4,610,2070,4760,null,null,null,1999.7,1.2795000000000001]
[null,6,580,1770,4100,6370,null,null,1751.7,1.1953]
[null,8,560,1370,2900,4400,5950,null,1414.4,1.0306]
[null,10,440,1200,2600,4030,5450,6900,1203,1.0924]
[null,15,370,840,1660,2540,3390,4200,871.57,0.96899999999999997]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Articulated Trucks (cont.)"]
[]
[]
[]
[]
[]
[null,"740 Articulated Truck Travel Time - Uphill Loaded"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,600,2340,5500,null,null,null,2190.6,1.3823000000000001]
[null,4,500,1390,3190,4960,6780,null,1415,1.1389]
[null,6,420,1020,2200,3400,4580,5700,1066.4000000000001,1.0438000000000001]
[null,8,350,800,1650,2560,3400,4300,842.87,1.0012000000000001]
[null,10,290,640,1350,2040,2750,3410,686.02,0.9889]
[null,15,200,450,940,1400,1830,2340,474.86,0.97889999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"740 Haul Truck Travel Time - Uphill Empty"]
[null,"Total Resistance (%)\n(rolling + grade)","Time (min)"]
[null,null,0.5,1,2,3,4,5,"k","p"]
[null,0,700,2570,5820,null,null,null,2413.6,1.3213999999999999]
[null,4,630,2230,5400,null,null,null,2170.4,1.3371999999999999]
[null,6,590,1840,4230,6630,null,null,1804.5,1.2048000000000001]
[null,8,560,1510,3400,5250,7120,null,1541.5,1.1112]
[null,10,500,1250,2790,4300,5800,null,1308.2,1.0740000000000001]
[null,15,390,900,1900,2920,3930,4930,951.69,1.0145999999999999]
[]
[]
[]
[]
[null,"Travel Time (min) = "]
[null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Wheel Loaders"]
[]
[null,"Wheel Loader Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel Loader Specifications"]
[null,"Description",{"$f":"BB1239","v":"926M"},{"$f":"BC1239","v":"930M"},"950M","966M","972M","972M (2)","980M","988K","988K (2)","990K","992K","992K (2)","994K","994K (2)","L2350",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"'Labor Rates'!A65","v":"926M"},{"$f":"'Labor Rates'!A66","v":"930M"},{"$f":"'Labor Rates'!A67","v":"950M"},{"$f":"'Labor Rates'!A68","v":"966M"},{"$f":"'Labor Rates'!A69","v":"972M"},{"$f":"BF1239&\" (2)\"","v":"972M (2)"},{"$f":"'Labor Rates'!A70","v":"980M"},{"$f":"'Labor Rates'!A71","v":"988K"},{"$f":"BI1239&\" (2)\"","v":"988K (2)"},{"$f":"'Labor Rates'!A72","v":"990K"},{"$f":"'Labor Rates'!A73","v":"992K"},{"$f":"BL1239&\" (2)\"","v":"992K (2)"},{"$f":"'Labor Rates'!A74","v":"994K"},{"$f":"BN1239&\" (2)\"","v":"994K (2)"},"L2350"]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)"]
[null,"Struck",{"$f":"IF(Metric,ROUND(BB1241*Yd3_2_M3,2),BB1241)","v":2.2000000000000002},2.5,3.5,4.3,4.7,4.7,6,6.9,{"$f":"IF(Metric,ROUND(BJ1241*Yd3_2_M3,2),BJ1241)","v":6.9},9.5,12.4,12.4,18.3,18.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",2.2000000000000002,2.5,3.5,4.3,4.7,4.7,6,6.9,6.9,9.5,12.4,12.4,18.3,18.3]
[null,"Heaped",2.7,3,4.0999999999999996,5,5.6,5.6,7.1,8.33,{"$f":"IF(Metric,ROUND(BJ1242*Yd3_2_M3,2),BJ1242)","v":8.33},11.25,15,15,22.5,22.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",2.7,3,4.0999999999999996,5,5.6,5.6,7.1,8.33,8.33,11.25,15,15,22.5,22.5]
[null,"Average",{"$f":"ROUND(AVERAGE(C1241:C1242),2)","v":2.4500000000000002},{"$f":"ROUND(AVERAGE(D1241:D1242),2)","v":2.75},{"$f":"ROUND(AVERAGE(E1241:E1242),2)","v":3.8},{"$f":"ROUND(AVERAGE(F1241:F1242),2)","v":4.6500000000000004},{"$f":"ROUND(AVERAGE(G1241:G1242),2)","v":5.15},{"$f":"ROUND(AVERAGE(H1241:H1242),2)","v":5.15},{"$f":"ROUND(AVERAGE(I1241:I1242),2)","v":6.55},{"$f":"ROUND(AVERAGE(J1241:J1242),2)","v":7.62},{"$f":"ROUND(AVERAGE(K1241:K1242),2)","v":7.62},{"$f":"ROUND(AVERAGE(L1241:L1242),2)","v":10.38},{"$f":"ROUND(AVERAGE(M1241:M1242),2)","v":13.7},{"$f":"ROUND(AVERAGE(N1241:N1242),2)","v":13.7},{"$f":"ROUND(AVERAGE(O1241:O1242),2)","v":20.399999999999999},{"$f":"ROUND(AVERAGE(P1241:P1242),2)","v":20.399999999999999},{"$f":"IF(Metric,ROUND(BP1243*Yd3_2_M3,2),BP1243)","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB1241+BB1242)/2","v":2.4500000000000002},2.75,3.8,4.6500000000000004,5.15,5.15,6.55,7.6150000000000002,7.6150000000000002,10.375,13.7,13.7,{"$f":"(BN1241+BN1242)/2","v":20.399999999999999},20.399999999999999,53]
[null,"Matched Truck","N/A","N/A","N/A","725C2","730C2","735C","N/A","740C","770G","773G","777G","785D","789D","793F","797F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matched Truck","N/A","N/A","N/A","725C","730C","735C","N/A","740C","770G","773G","777G","785D","789D","793F","797F"]
[null,"Average Cycle Time (min)",0.47499999999999998,0.47499999999999998,0.47499999999999998,0.52500000000000002,0.52500000000000002,0.52500000000000002,0.52500000000000002,0.57499999999999996,0.57499999999999996,0.57499999999999996,0.57499999999999996,0.65,0.65,0.65,0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.47499999999999998,0.47499999999999998,0.47499999999999998,0.52500000000000002,0.52500000000000002,0.52500000000000002,0.52500000000000002,0.57499999999999996,0.57499999999999996,0.57499999999999996,0.57499999999999996,0.65,0.65,0.65,0.75]
[null,"Passes to Fill Truck",{"$f":"BB1246","v":"N/A"},{"$f":"BC1246","v":"N/A"},"N/A",4,4,5,"N/A",4,4,4,5,7,10,10,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passes to Fill Truck","N/A","N/A","N/A",{"$f":"ROUND(Truck725C_Avg_Capacity/BE1243,0)","v":4},{"$f":"ROUND(Truck730C_Avg_Capacity/BF1243,0)","v":4},{"$f":"ROUND(Truck735C_Avg_Capacity/BG1243,0)","v":5},"N/A",{"$f":"ROUND(Truck740C_Avg_Capacity/BI1243,0)","v":4},{"$f":"ROUND(Truck770G_Avg_Capacity/BJ1243,0)","v":4},{"$f":"ROUND(Truck773G_Avg_Capacity/BK1243,0)","v":4},{"$f":"ROUND(Truck777G_Avg_Capacity/BL1243,0)","v":5},{"$f":"ROUND(Truck785D_Avg_Capacity/BM1243,0)","v":7},{"$f":"ROUND(Truck793F_Avg_Capacity/BN1243,0)","v":10},{"$f":"ROUND(Truck793F_Avg_Capacity/BO1243,0)","v":10},{"$f":"ROUND(Truck797F_Avg_Capacity/BP1243,0)","v":6}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(LEFT(C1239,4),AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(INDEX(AltDerationTable,MATCH(Q1239,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(LEFT(BB1239,4),AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BP1239,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[null,"Operator Efficiency",{"$f":"LoaderOperator","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"LoaderOperator","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83,0.83]
[null,"Time to Fill Truck","N/A","N/A","N/A",{"$f":"ROUND(F1246*F1245*F1247,2)","v":2.1},{"$f":"ROUND(G1246*G1245*G1247,2)","v":2.1},{"$f":"ROUND(H1246*H1245*H1247,2)","v":2.63},"N/A",{"$f":"ROUND(J1246*J1245*J1247,2)","v":2.2999999999999998},{"$f":"ROUND(K1246*K1245*K1247,2)","v":2.2999999999999998},{"$f":"ROUND(L1246*L1245*L1247,2)","v":2.2999999999999998},2.88,4.55,{"$f":"ROUND(O1246*O1245*O1247,2)","v":6.5},{"$f":"ROUND(P1246*P1245*P1247,2)","v":6.5},{"$f":"ROUND(Q1246*Q1245*Q1247,2)","v":4.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck","N/A","N/A","N/A",{"$f":"ROUND(BE1246*BE1245*BE1247,2)","v":2.1},{"$f":"ROUND(BF1246*BF1245*BF1247,2)","v":2.1},{"$f":"ROUND(BG1246*BG1245*BG1247,2)","v":2.63},"N/A",{"$f":"ROUND(BI1246*BI1245*BI1247,2)","v":2.2999999999999998},{"$f":"ROUND(BJ1246*BJ1245*BJ1247,2)","v":2.2999999999999998},2.2999999999999998,2.88,4.55,{"$f":"ROUND(BN1246*BN1245*BN1247,2)","v":6.5},{"$f":"ROUND(BO1246*BO1245*BO1247,2)","v":6.5},{"$f":"ROUND(BP1246*BP1245*BP1247,2)","v":4.5}]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,"Loader matched to small truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader matched to small truck fleet"]
[null,"Loader matched to medium truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader matched to medium truck fleet"]
[null,"Loader matched to large truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader matched to large truck fleet"]
[null,"Loader matched to extra large truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader matched to extra large truck fleet"]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered"]
[null,"992K (2) - can be used to load 785 with 6 passes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992G (2) - can be used to load 785 with 6 passes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47; LeTourneau/actual Chilean mine operating data for L2350.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 40; LeTourneau/actual Chilean mine operating data for L2350.  "]
[]
[null,"Matched Wheeled Loader Buckets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheel Loader Specifications"]
[null,null,"General Purpose","Heavy Duty Rock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders","yd3",null,null,"m3",null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge",null,null,"Truck/Loader Match Table"]
[null,"Wheeled Loaders",{"$f":"IF(Metric,\"m3\",\"yd3\")","v":"yd3"},{"$f":"IF(Metric,\"m3\",\"yd3\")","v":"yd3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truck:",{"$f":"SmallTruck","v":"730C2"},{"$f":"MedTruck","v":"740C"},{"$f":"LargeTruck","v":"777G"},{"$f":"XLargeTruck","v":"770G"},null,null,"Truck ","Loader","Loader Spec"]
[null,{"$f":"'Labor Rates'!A66","v":"930M"},{"$f":"IF(Metric,BE1265,BB1265)","v":2.85},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1265","v":"930M"},{"$f":"ROUND(AVERAGE(BC1265:BD1265),2)","v":2.85},2.5,3.2,{"$f":"ROUND(AVERAGE(BF1265:BG1265),2)","v":2.4},1.9,2.9,null,null,null,null,null,null,"Loader:",{"$f":"IF(SmallFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(SmallTruck,HaulTrucks,0),2))","v":"972M"},{"$f":"IF(MedFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(MedTruck,HaulTrucks,0),2))","v":"988K"},{"$f":"IF(LargeFltLoader=\"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(LargeTruck,HaulTrucks,0),2))","v":"992K"},{"$f":"IF(XLargeFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(XLargeTruck,HaulTrucks,0),2))","v":"988K"},null,null,{"$f":"'Labor Rates'!A123","v":"725C2"},{"$f":"'Labor Rates'!A68","v":"966M"},{"$f":"BV1265","v":"966M"}]
[null,{"$f":"'Labor Rates'!A67","v":"950M"},{"$f":"IF(Metric,BE1266,BB1266)","v":4.25},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1266","v":"950M"},{"$f":"ROUND(AVERAGE(BC1266:BD1266),2)","v":4.25},3.5,5,3.25,2.7,3.8,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A124","v":"730C2"},{"$f":"'Labor Rates'!A69","v":"972M"},{"$f":"BV1266","v":"972M"}]
[null,{"$f":"'Labor Rates'!A68","v":"966M"},{"$f":"IF(Metric,BE1267,BB1267)","v":5.5},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",5.5,5,6,4.2,3.8,4.5999999999999996,null,null,null,null,null,null,"Struck",{"$f":"INDEX(LoaderSpecTable,MATCH($BN1267,LoaderSpecDescription,0),MATCH(BO$1265,LoaderNames,0))","v":4.7},6.9,12.4,6.9,null,null,{"$f":"'Labor Rates'!A125","v":"735C"},{"$f":"'Labor Rates'!A69","v":"972M"},{"$f":"BG1239","v":"972M (2)"}]
[null,{"$f":"'Labor Rates'!A69","v":"972M"},{"$f":"IF(Metric,BE1268,BB1268)","v":6},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",6,5.5,6.5,4.5999999999999996,4.2,5,null,null,null,null,null,null,"Heaped",5.6,8.33,15,8.33,null,null,{"$f":"'Labor Rates'!A126","v":"740C"},{"$f":"'Labor Rates'!A71","v":"988K"},{"$f":"BI1239","v":"988K"}]
[null,{"$f":"'Labor Rates'!A70","v":"980M"},{"$f":"IF(Metric,BE1269,BB1269)","v":7.88},"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",7.88,7.5,8.25,6.1,5.8,6.4,null,null,null,null,null,null,"Average",5.15,7.6150000000000002,13.7,7.6150000000000002,null,null,{"$f":"'Labor Rates'!A127","v":"770G"},{"$f":"'Labor Rates'!A71","v":"988K"},{"$f":"BJ1239","v":"988K (2)"}]
[null,{"$f":"'Labor Rates'!A71","v":"988K"},"-",{"$f":"IF(Metric,BE1270,BB1270)","v":8.3000000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",8.3000000000000007,null,null,6.4,6.9,8.4,null,null,null,null,null,null,"Matched Truck","730C","740C","777G","740C",null,null,{"$f":"'Labor Rates'!A128","v":"773G"},{"$f":"'Labor Rates'!A72","v":"990K"},{"$f":"BK1239","v":"990K"}]
[null,{"$f":"'Labor Rates'!A72","v":"990K"},"-",{"$f":"IF(Metric,BE1271,BB1271)","v":11.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",11.25,null,null,8.6,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.52500000000000002,0.57499999999999996,0.57499999999999996,0.57499999999999996,null,null,{"$f":"'Labor Rates'!A129","v":"777G"},{"$f":"'Labor Rates'!A73","v":"992K"},{"$f":"BL1239","v":"992K"}]
[null,{"$f":"'Labor Rates'!A73","v":"992K"},"-",{"$f":"IF(Metric,BE1272,BB1272)","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1272","v":"992K"},14,null,null,10.7,null,null,null,null,null,null,null,null,"Passes to Fill Truck",4,4,5,4,null,null,{"$f":"'Labor Rates'!A130","v":"785D"},{"$f":"'Labor Rates'!A73","v":"992K"},{"$f":"BM1239","v":"992K (2)"}]
[null,{"$f":"'Labor Rates'!A74","v":"994K"},"-",{"$f":"IF(Metric,BE1273,BB1273)","v":26.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",26.5,25,28,21.8,19.100000000000001,24.5,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BO1265,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BP1265,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BQ1265,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BR1265,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,{"$f":"'Labor Rates'!A131","v":"789D"},{"$f":"'Labor Rates'!A74","v":"994K"},{"$f":"BN1239","v":"994K"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"INDEX(LoaderSpecTable,MATCH($BN1274,LoaderSpecDescription,0),MATCH(BO$1265,LoaderNames,0))","v":1},{"$f":"INDEX(LoaderSpecTable,MATCH($BN1274,LoaderSpecDescription,0),MATCH(BP$1265,LoaderNames,0))","v":1},1,1,null,null,{"$f":"'Labor Rates'!A132","v":"793F"},{"$f":"'Labor Rates'!A74","v":"994K"},{"$f":"BO1239","v":"994K (2)"}]
[null,"note:  capacities are 2:1 heaped, SAE standards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",0.83,0.83,0.83,0.83,null,null,{"$f":"'Labor Rates'!A133","v":"797F"},{"$f":"'Labor Rates'!A75","v":"L2350"},"L2350"]
[null,"NOTES:  Buckets for both Track Excavators and Wheel Loaders are offered by CECo &",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck",2.1,2.2999999999999998,2.88,2.2999999999999998]
[null,"available for the rental rates quoted.  Bucket sizes and capacities obtained from CATERPILLAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5]
[null,"PERFORMANCE HANDBOOK, ED 47; Section 23, Wheel Loader"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Lable:",{"$f":"IF(SmallFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(SmallTruck,HaulTrucks,0),3))","v":"972M"},{"$f":"IF(MedFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(MedTruck,HaulTrucks,0),3))","v":"988K"},{"$f":"IF(LargeFltLoader=\"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(LargeTruck,HaulTrucks,0),3))","v":"992K"},{"$f":"IF(XLargeFltLoader = \"Shovel\",\"\",INDEX(TruckLoaderMatchTable,MATCH(XLargeTruck,HaulTrucks,0),3))","v":"988K (2)"}]
[]
[null,"Bucket capacity and width dictated by material weight and configuration, ie., shot, loose, "]
[null,"tight bank, stockpile, rock, etc.  Typical Nevada applications were used to determine above"]
[null,"bucket capacities as related to materials & densities.  Job site specifics may alter specific"]
[null,"bucket requirements.   (Cashman Equipment, Elko, Nevada)"]
[]
[]
["Productivity - Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel Specifications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge"]
[null,"Shovel/Excavator Specifications (Komatsu or Hitachi equivalent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel/Excavator Specifications (Komatsu or Hitachi equivalent)",null,null,null,null,null,null,null,null,"Truck:",{"$f":"SmallTruck","v":"730C2"},{"$f":"MedTruck","v":"740C"},{"$f":"LargeTruck","v":"777G"},{"$f":"XLargeTruck","v":"770G"},null,null,"Truck/Shovel Match Table"]
[null,"Description","PC2000","PC3000","PC4000","PC5500","PC8000","EX2500",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","PC2000","PC3000","PC4000","PC5500","PC8000","EX2500",null,null,"Shovel:",{"$f":"IF(NOT(SmallFltLoader=\"Shovel\"),0,INDEX(TruckShovelMatchTable,MATCH(BK1289,ShovelHaulTrucks,0),2))","v":0},{"$f":"IF(NOT(MedFltLoader=\"Shovel\"),0,INDEX(TruckShovelMatchTable,MATCH(BL1289,ShovelHaulTrucks,0),2))","v":0},{"$f":"IF(NOT(LargeFltLoader=\"Shovel\"),0,INDEX(TruckShovelMatchTable,MATCH(BM1289,ShovelHaulTrucks,0),2))","v":0},{"$f":"IF(NOT(XLargeFltLoader=\"Shovel\"),0,INDEX(TruckShovelMatchTable,MATCH(BN1289,ShovelHaulTrucks,0),2))","v":0},null,null,"Truck ","Shovel"]
[null,{"$f":"\"Payload Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Payload Capacity (yd3)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,null,{"$f":"'Labor Rates'!A126","v":"740C"},{"$f":"'Labor Rates'!A77","v":"PC2000"}]
[null,"Struck",{"$f":"IF(Metric,ROUND(BB1292*Yd3_2_M3,2),BB1292)","v":10.46},18.84,26.16,33.479999999999997,47.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",10.46,18.84,26.16,33.479999999999997,47.09,null,null,null,"Struck",{"$f":"IF(BK$1290=0,0,INDEX(ShovelSpecTable,MATCH($BJ1292,ShovelSpecDescription,0),MATCH(BK$1290,ShovelNames,0)))","v":0},0,0,0,null,null,{"$f":"'Labor Rates'!A129","v":"777G"},{"$f":"'Labor Rates'!A78","v":"PC3000"}]
[null,"Heaped",14.39,25.9,35.97,46.04,64.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",14.39,25.9,35.97,46.04,64.75,null,null,null,"Heaped",0,0,0,0,null,null,{"$f":"'Labor Rates'!A130","v":"785D"},{"$f":"'Labor Rates'!A79","v":"PC4000"}]
[null,"Average",{"$f":"ROUND(AVERAGE(C1292:C1293),2)","v":12.43},22.37,31.07,39.76,55.92,{"$f":"IF(Metric,ROUND(BG1294*Yd3_2_M3,2),BG1294)","v":19.63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"ROUND(AVERAGE(BB1292:BB1293),2)","v":12.43},{"$f":"ROUND(AVERAGE(BC1292:BC1293),2)","v":22.37},31.07,39.76,55.92,19.63,null,null,"Average",0,0,0,0,null,null,{"$f":"'Labor Rates'!A131","v":"789D"},{"$f":"'Labor Rates'!A82","v":"EX2500"}]
[null,"Matched Truck",740,"777D","785C","793C","797B","789C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Matched Truck",740,"777D","785C","793C","797B","789C",null,null,"Matched Truck",0,0,0,0,null,null,{"$f":"'Labor Rates'!A132","v":"793F"},{"$f":"'Labor Rates'!A80","v":"PC5500"}]
[null,"Average Cycle Time (min)",0.49,0.49,0.59,0.59,0.69,{"$f":"0.68","v":0.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.49,0.49,0.59,0.59,0.69,{"$f":"0.68","v":0.68},null,null,"Average Cycle Time (min)",0,0,0,0,null,null,{"$f":"'Labor Rates'!A133","v":"797F"},{"$f":"'Labor Rates'!A81","v":"PC8000"}]
[null,"Passes to Fill Truck",2.0499999999999998,2.84,3.38,4.6900000000000004,5.1100000000000003,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passes to Fill Truck",2.0499999999999998,2.84,3.38,4.6900000000000004,5.1100000000000003,6,null,null,"Passes to Fill Truck",0,0,0,0]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1290,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1290,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,null,null,"Altitude Deration Factor",{"$f":"IF(BK$1290=0,0,ROUND(INDEX(AltDerationTable,MATCH(BK1290,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2))","v":0},{"$f":"IF(BL$1290=0,0,ROUND(INDEX(AltDerationTable,MATCH(BL1290,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2))","v":0},{"$f":"IF(BM$1290=0,0,ROUND(INDEX(AltDerationTable,MATCH(BM1290,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2))","v":0},{"$f":"IF(BN$1290=0,0,ROUND(INDEX(AltDerationTable,MATCH(BN1290,AltDerationEquipList,0),IF(Altitude=\"\",2,MATCH(Altitude,AltDerationElev,-1)))/100,2))","v":0}]
[null,"Operator Efficiency",{"$f":"BB1299","v":1},{"$f":"BC1299","v":1},1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"LoaderOperator","v":1},1,1,1,1,1,null,null,"Operator Efficiency",{"$f":"IF(BK$1290=0,0,INDEX(ShovelSpecTable,MATCH($BJ1299,ShovelSpecDescription,0),MATCH(BK$1290,ShovelNames,0)))","v":0},0,0,0]
[null,"Job Efficiency",{"$f":"BB1300","v":0.83},0.83,0.83,0.83,0.83,{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(LoaderJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,null,null,"Job Efficiency",0,0,0,0]
[null,"Time to Fill Truck",1.68,2.33,3.32,4.6100000000000003,5.86,{"$f":"H1296*H1297*H1298+2","v":6.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck",1.68,2.33,3.32,4.6100000000000003,5.86,{"$f":"BG1296*BG1297*BG1298+2","v":6.08},null,null,"Time to Fill Truck",0,0,0,0]
[null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,null,null,"Rolling Resistance**",0,0,0,0]
[]
[null,"Shovel matched to small truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel matched to small truck fleet"]
[null,"Shovel matched to medium truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel matched to medium truck fleet"]
[null,"Shovel matched to large truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel matched to large truck fleet"]
[null,"Shovel matched to extra large truck fleet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovel matched to extra large truck fleet"]
[]
[null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load or undulating, maintained fairly regularly, watered"]
[]
[null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46; Komatsu actual Peruvian mine (Lagunas Norte) operating data for PC4000.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46; Komatsu actual Peruvian mine (Lagunas Norte) operating data for PC4000.  "]
[]
[]
[null,"Loader Travel Times -  Empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Travel Times -  Empty"]
[null,null,{"$f":"\"Distance (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Distance (ft)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distance (m)"]
[null,"Loader Model",{"$f":"IF(Metric,BB1316,BB1316*M2Ft)","v":16.404199500000001},32.808399000000001,65.616798000000003,114.8293965,164.04199500000001,328.08399000000003,492.12598500000001,656.16798000000006,820.20997499999999,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Model",5,10,20,35,50,100,150,200,250,"a","b"]
[null,{"$f":"BA1317","v":"950M"},0.04,0.05,6.5000000000000002E-2,0.09,0.11799999999999999,0.19,0.27,0.34,0.42,1.5E-3,3.5700000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1266","v":"950M"},0.04,0.05,6.5000000000000002E-2,0.09,0.11799999999999999,0.19,0.27,0.34,0.42,1.5E-3,3.5700000000000003E-2]
[null,{"$f":"BA1318","v":"966M"},0.04,0.05,0.06,0.08,0.11,0.19,0.27,0.35,0.43,1.6000000000000001E-3,2.98E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",0.04,0.05,0.06,0.08,0.11,0.19,0.27,0.35,0.43,1.6000000000000001E-3,2.98E-2]
[null,"972M",0.04,0.05,0.06,0.08,0.12,0.2,0.28000000000000003,0.36,0.44,1.6000000000000001E-3,3.1199999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",0.04,0.05,0.06,0.08,0.12,0.2,0.28000000000000003,0.36,0.44,1.6000000000000001E-3,3.1199999999999999E-2]
[null,"980M",0.03,0.05,0.06,0.08,0.11,0.18,0.26,0.33,0.41,1.5E-3,2.93E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",0.03,0.05,0.06,0.08,0.11,0.18,0.26,0.33,0.41,1.5E-3,2.93E-2]
[null,"988K",8.0000000000000002E-3,0.01,0.03,0.05,7.0000000000000007E-2,0.15,0.23,0.31,null,1.6000000000000001E-3,3.8999999999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",8.0000000000000002E-3,0.01,0.03,0.05,7.0000000000000007E-2,0.15,0.23,0.31,null,1.6000000000000001E-3,3.8999999999999998E-3]
[null,"990K",0.02,0.03,0.06,0.1,0.14000000000000001,0.26,0.4,0.53,null,2.5999999999999999E-3,6.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",0.02,0.03,0.06,0.1,0.14000000000000001,0.26,0.4,0.53,null,2.5999999999999999E-3,6.4000000000000003E-3]
[null,"992K",1.4999999999999999E-2,0.03,0.06,0.1,0.15,0.3,0.44,0.59,null,2.8999999999999998E-3,5.9999999999999995E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",1.4999999999999999E-2,0.03,0.06,0.1,0.15,0.3,0.44,0.59,null,2.8999999999999998E-3,5.9999999999999995E-4]
[null,"994K",0.01,0.02,0.05,0.09,0.13,0.25,0.38,0.51,null,2.5999999999999999E-3,-2E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",0.01,0.02,0.05,0.09,0.13,0.25,0.38,0.51,null,2.5999999999999999E-3,-2E-3]
[]
[null,"Travel Time (min) = ","a(distance) + b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time (min) = ","a(distance) + b"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crusher Loader Specs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small","Medium","Large","XLarge",null,"Crusher Loader Specs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"SmallCrusherLoader","v":"950M"},{"$f":"MedCrusherLoader","v":"950M"},{"$f":"LargeCrusherLoader","v":"972M"},{"$f":"XLargeCrusherLoader","v":"980M"},null,"Description",{"$f":"BA1317","v":"950M"},{"$f":"BA1318","v":"966M"},{"$f":"BA1319","v":"972M"},{"$f":"BA1320","v":"980M"},{"$f":"BA1321","v":"988K"},{"$f":"BA1322","v":"990K"},{"$f":"BA1323","v":"992K"},{"$f":"BA1324","v":"994K"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payload Capacity (cy)",null,null,null,null,null,"Payload Capacity (cy)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struck",{"$f":"INDEX(CrusherLoaderDataTable,ROW(BB1342) - ROW(BB$1340)+1,MATCH(BB$1340,CrusherLoaderNames,0))","v":3.5},3.5,4.7,6,null,"Struck",{"$f":"BD1241","v":3.5},4.3,4.7,{"$f":"BH1241","v":6},6.9,{"$f":"BK1241","v":9.5},12.4,{"$f":"BN1241","v":18.3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heaped",4.0999999999999996,4.0999999999999996,5.6,7.1,null,"Heaped",4.0999999999999996,5,5.6,7.1,8.33,11.25,15,{"$f":"BN1242","v":22.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",3.8,3.8,5.15,6.55,null,"Average",3.8,4.6500000000000004,5.15,6.55,7.6150000000000002,10.375,13.7,{"$f":"BN1243","v":20.399999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Cycle Time (min)",0.47499999999999998,0.47499999999999998,0.52500000000000002,0.52500000000000002,null,"Average Cycle Time (min)",{"$f":"BD1245","v":0.47499999999999998},0.52500000000000002,0.52500000000000002,{"$f":"BH1245","v":0.52500000000000002},{"$f":"BI1245","v":0.57499999999999996},{"$f":"BK1245","v":0.57499999999999996},{"$f":"BL1245","v":0.57499999999999996},{"$f":"BN1245","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passes to Fill Truck","N/A","N/A",4,"N/A",null,"Passes to Fill Truck","N/A",4,4,{"$f":"BH1246","v":"N/A"},{"$f":"BI1246","v":4},{"$f":"BK1246","v":4},{"$f":"BL1246","v":5},{"$f":"BN1246","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"INDEX(CrusherLoaderDataTable,ROW(BB1347) - ROW(BB$1340)+1,MATCH(BB$1340,CrusherLoaderNames,0))","v":1},1,1,1,null,"Operator Efficiency",{"$f":"BD1248","v":1},1,1,{"$f":"BH1248","v":1},1,{"$f":"BK1248","v":1},1,{"$f":"BN1248","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",0.83,0.83,0.83,0.83,null,"Job Efficiency",0.83,0.83,0.83,0.83,0.83,0.83,0.83,{"$f":"BN1249","v":0.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time to Fill Truck","N/A","N/A",2.1,"N/A",null,"Time to Fill Truck","N/A",2.1,2.1,"N/A",2.2999999999999998,2.2999999999999998,2.88,{"$f":"BN1250","v":6.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,null,"Rolling Resistance**",2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"BN1251","v":2.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",1,1,1,1,null,"Altitude Deration Factor",{"$f":"BD1247","v":1},1,1,1,1,1,1,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**A firm, smooth, rolling roadway with dirt or light surfacing, flexing slightly under load "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"        or undulating, maintained fairly regularly, watered"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
[]
[]
[]
[]
[null,"Loader Travel Times -  Loaded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Travel Times -  Loaded"]
[null,null,{"$f":"\"Distance (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Distance (ft)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distance (m)"]
[null,"Loader Model",{"$f":"IF(Metric,BB1365,BB1365*M2Ft)","v":16.404199500000001},32.808399000000001,65.616798000000003,114.8293965,164.04199500000001,328.08399000000003,492.12598500000001,656.16798000000006,820.20997499999999,"a","b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loader Model",5,10,20,35,50,100,150,200,250,"a","b"]
[null,{"$f":"BA1366","v":"950M"},2.5000000000000001E-2,0.04,0.06,0.08,0.1,0.19,0.28000000000000003,0.36,0.44,1.6999999999999999E-3,2.1100000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1266","v":"950M"},2.5000000000000001E-2,0.04,0.06,0.08,0.1,0.19,0.28000000000000003,0.36,0.44,1.6999999999999999E-3,2.1100000000000001E-2]
[null,{"$f":"BA1367","v":"966M"},0.04,0.05,0.06,0.09,0.12,0.22,0.3,0.4,0.48,1.8E-3,2.9399999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",0.04,0.05,0.06,0.09,0.12,0.22,0.3,0.4,0.48,1.8E-3,2.9399999999999999E-2]
[null,"972M",0.04,0.05,7.0000000000000007E-2,0.1,0.12,0.21,0.3,0.4,0.48,1.8E-3,3.2399999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",0.04,0.05,7.0000000000000007E-2,0.1,0.12,0.21,0.3,0.4,0.48,1.8E-3,3.2399999999999998E-2]
[null,"980M",0.03,0.04,0.06,0.08,0.11,0.2,0.27,0.35,0.42,1.6000000000000001E-3,2.7300000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",0.03,0.04,0.06,0.08,0.11,0.2,0.27,0.35,0.42,1.6000000000000001E-3,2.7300000000000001E-2]
[null,"988K",0.01,1.7999999999999999E-2,0.03,0.05,7.4999999999999997E-2,0.16,0.23499999999999999,0.31,null,1.6000000000000001E-3,-2.0000000000000002E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",0.01,1.7999999999999999E-2,0.03,0.05,7.4999999999999997E-2,0.16,0.23499999999999999,0.31,null,1.6000000000000001E-3,-2.0000000000000002E-5]
[null,"990K",0.02,0.03,0.06,0.09,0.13,0.26,0.4,0.53,null,2.5999999999999999E-3,2.8E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",0.02,0.03,0.06,0.09,0.13,0.26,0.4,0.53,null,2.5999999999999999E-3,2.8E-3]
[null,"992K",0.02,0.03,0.06,0.1,0.15,0.3,0.44,0.59,null,2.8999999999999998E-3,1.9E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",0.02,0.03,0.06,0.1,0.15,0.3,0.44,0.59,null,2.8999999999999998E-3,1.9E-3]
[null,"994K",0.01,0.02,0.05,0.09,0.125,0.25,0.38,0.51,null,2.5999999999999999E-3,-2.8E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",0.01,0.02,0.05,0.09,0.125,0.25,0.38,0.51,null,2.5999999999999999E-3,-2.8E-3]
[]
[null,"Travel Time (min) = ","a(distance) + b",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Time (min) = ","a(distance) + b"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Productivity - Motor Graders"]
[]
[null,"Motor Grader Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Grader Specifications"]
[null,"Description",{"$f":"'Labor Rates'!A49","v":"12M2"},{"$f":"'Labor Rates'!A50","v":"14M"},{"$f":"'Labor Rates'!A51","v":"16M3"},{"$f":"'Labor Rates'!A52","v":"24M"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"'Labor Rates'!A49","v":"12M2"},{"$f":"'Labor Rates'!A50","v":"14M"},{"$f":"'Labor Rates'!A51","v":"16M3"},{"$f":"'Labor Rates'!A52","v":"24M"}]
[null,{"$f":"\"Grader Width (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Grader Width (ft)"},{"$f":"ROUND(IF(Metric,Grader12M2GraderWidth*Ft2M,Grader12M2GraderWidth),2)","v":8.25},{"$f":"ROUND(IF(Metric,Grader14MGraderWidth*Ft2M,Grader14MGraderWidth),2)","v":9.1999999999999993},{"$f":"ROUND(IF(Metric,Grader16M3GraderWidth*Ft2M,Grader16M3GraderWidth),2)","v":11.2},{"$f":"ROUND(IF(Metric,Grader24MGraderWidth*Ft2M,Grader24MGraderWidth),2)","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grader Width (ft)",8.25,9.1999999999999993,11.2,14]
[null,{"$f":"\"Blade Width (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Blade Width (ft)"},{"$f":"ROUND(IF(Metric,Grader12M2BladeWidth*Ft2M,Grader12M2BladeWidth),2)","v":12},{"$f":"ROUND(IF(Metric,Grader14MBladeWidth*Ft2M,Grader14MBladeWidth),2)","v":14},{"$f":"ROUND(IF(Metric,Grader16M3BladeWidth*Ft2M,Grader16M3BladeWidth),2)","v":16},{"$f":"ROUND(IF(Metric,Grader24MBladeWidth*Ft2M,Grader24MBladeWidth),2)","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blade Width (ft)",12,14,16,24]
[null,"Number of Shanks",{"$f":"BB1420","v":5},{"$f":"BC1420","v":7},7,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Shanks",5,7,7,7]
[null,{"$f":"\"Ripper Width (7 shanks) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Ripper Width (7 shanks) (ft)"},{"$f":"ROUND(IF(Metric,Grader12M2RipperWidth*Ft2M,Grader12M2RipperWidth),2)","v":7.6},{"$f":"ROUND(IF(Metric,Grader14MRipperWidth*Ft2M,Grader14MRipperWidth),2)","v":8.5},{"$f":"ROUND(IF(Metric,Grader16M3RipperWidth*Ft2M,Grader16M3RipperWidth),2)","v":9.75},{"$f":"ROUND(IF(Metric,Grader24MRipperWidth*Ft2M,Grader24MRipperWidth),2)","v":12.83},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripper Width (ft)",7.6,8.5,9.75,12.83]
[null,{"$f":"\"Road Maintence Speed (\"&IF(Metric,\"kph\",\"mph\")&\")\"","v":"Road Maintence Speed (mph)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Maintence Speed (mph)"]
[null,"Minimum",{"$f":"ROUND(IF(Metric,BB1423*Mi2Km,BB1423),2)","v":3},3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",3,3,3,3]
[null,"Maximum",9.5,9.5,9.5,9.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum",9.5,9.5,9.5,9.5]
[null,"Average",{"$f":"(C1423+C1424)/2","v":6.25},{"$f":"(D1423+D1424)/2","v":6.25},{"$f":"(E1423+E1424)/2","v":6.25},{"$f":"(F1423+F1424)/2","v":6.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB1423+BB1424)/2","v":6.25},{"$f":"(BC1423+BC1424)/2","v":6.25},{"$f":"(BD1423+BD1424)/2","v":6.25},{"$f":"(BE1423+BE1424)/2","v":6.25}]
[null,{"$f":"\"Hourly Production (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Hourly Production (ft)"},{"$f":"IF(Metric,Grader12M2RoadProd*Ft2M,Grader12M2RoadProd)","v":33000},{"$f":"IF(Metric,Grader14MRoadProd*Ft2M,Grader14MRoadProd)","v":33000},{"$f":"IF(Metric,Grader16M3RoadProd*Ft2M,Grader16M3RoadProd)","v":33000},{"$f":"IF(Metric,Grader24MRoadProd*Ft2M,Grader24MRoadProd)","v":33000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road Maintenance Hourly Production (ft)",{"$f":"5280*BB1425","v":33000},{"$f":"5280*BC1425","v":33000},{"$f":"5280*BD1425","v":33000},{"$f":"5280*BE1425","v":33000}]
[null,{"$f":"\"Ripping Speed (\"&IF(Metric,\"kph\",\"mph\")&\")\"","v":"Ripping Speed (mph)"},{"$f":"ROUND(IF(Metric,BB1427*Mi2Km,BB1427),1)","v":1},{"$f":"ROUND(IF(Metric,BC1427*Mi2Km,BC1427),1)","v":1},{"$f":"ROUND(IF(Metric,BD1427*Mi2Km,BD1427),1)","v":1},{"$f":"ROUND(IF(Metric,BE1427*Mi2Km,BE1427),1)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Speed (mph)",1,1,1,1]
[null,"Minimum",0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum",0,0,0,0]
[null,"Maximum",3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum",3,3,3,3]
[null,"Average",{"$f":"(C1428+C1429)/2","v":1.5},{"$f":"(D1428+D1429)/2","v":1.5},{"$f":"(E1428+E1429)/2","v":1.5},{"$f":"(F1428+F1429)/2","v":1.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",{"$f":"(BB1428+BB1429)/2","v":1.5},{"$f":"(BC1428+BC1429)/2","v":1.5},{"$f":"(BD1428+BD1429)/2","v":1.5},{"$f":"(BE1428+BE1429)/2","v":1.5}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1417,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D1417,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E1417,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(F1417,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1417,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BC1417,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BD1417,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BE1417,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[null,{"$f":"\"Ripping Hourly Production (with job efficiency correction & altitude deration factors) (excluding manuever time) (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Ripping Hourly Production (with job efficiency correction & altitude deration factors) (excluding manuever time) (ft)"},{"$f":"IF(Metric,Grader12M2RippingProd*Ft2M,Grader12M2RippingProd)","v":6574},{"$f":"IF(Metric,Grader14MRippingProd*Ft2M,Grader14MRippingProd)","v":6574},{"$f":"IF(Metric,Grader16M3RippingProd*Ft2M,Grader16M3RippingProd)","v":6574},{"$f":"IF(Metric,Grader24MRippingProd*Ft2M,Grader24MRippingProd)","v":6574},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ripping Hourly Production (with job efficiency correction & altitude deration factors) (excluding manuever time) (ft)",{"$f":"ROUND(5280*BB1430*BB1434*BB1431*BB1435,0)","v":6574},{"$f":"ROUND(5280*BC1430*BC1431*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574},{"$f":"ROUND(5280*BD1430*BD1431*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574},{"$f":"ROUND(5280*BE1430*BE1431*INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2),0)","v":6574}]
[null,"Maneuver time per pass (min)",0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maneuver time per pass (min)",0.5,0.5,0.5,0.5]
[null,"Operator Efficiency",{"$f":"BB1434","v":1},{"$f":"BC1434","v":1},{"$f":"BD1434","v":1},{"$f":"BE1434","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1},{"$f":"INDEX(OtherOperatorCorrectionFactors,MATCH(GraderOperator,OtherOperatorTypes,0),2)","v":1}]
[null,"Job Efficiency",{"$f":"BB1435","v":0.83},0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(GraderJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[]
[null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
["Productivity - Excavators"]
[]
[null,"Track Excavator Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavator Specifications",null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators","Hvy Duty Rock",null,"Extreme Service",null,"Hvy Duty Trench"]
[null,"Description",{"$f":"BB1442","v":"312F"},{"$f":"BC1442","v":"320F"},{"$f":"BD1442","v":"325F"},"330F",{"$f":"BF1442","v":"349F"},"374F","390F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"'Labor Rates'!A54","v":"312F"},{"$f":"'Labor Rates'!A55","v":"320F"},{"$f":"'Labor Rates'!A56","v":"325F"},{"$f":"'Labor Rates'!A57","v":"330F"},{"$f":"'Labor Rates'!A58","v":"349F"},{"$f":"'Labor Rates'!A59","v":"374F"},{"$f":"'Labor Rates'!A60","v":"390F"},null,null,null,null,null,"                                          ","in","yd3","in","yd3","in","yd3"]
[null,{"$f":"\"Bucket Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Bucket Capacity (yd3)"},0.68,1.57,2.2200000000000002,2.2200000000000002,3,4.5999999999999996,7.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bucket Capacity (cy)",0.68,1.57,2.2200000000000002,2.2200000000000002,3,4.5999999999999996,7.3,null,null,null,null,null,{"$f":"C1442","v":"312F"},30,0.68,47,0.94,22,0.42]
[null,"Fill Factor",0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fill Factor",0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,null,null,null,null,{"$f":"D1442","v":"320F"},30,0.9,55.1,1.57,23.6,0.57999999999999996]
[null,{"$f":"\"Average Bucket Load (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Average Bucket Load (yd3)"},{"$f":"C1443*C1444","v":0.6120000000000001},{"$f":"D1443*D1444","v":1.413},{"$f":"E1443*E1444","v":1.9980000000000002},1.9980000000000002,2.7,4.1399999999999997,{"$f":"I1443*I1444","v":6.57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Bucket Load (cy)",{"$f":"BB1443*BB1444","v":0.6120000000000001},{"$f":"BC1443*BC1444","v":1.413},1.9980000000000002,1.9980000000000002,2.7,4.1399999999999997,6.57,null,null,null,null,null,{"$f":"E1442","v":"325F"},36,1.25,60,2.2200000000000002,30,0.88]
[null,"Soil Type","packed earth","hard clay","hard clay","hard clay","hard clay","hard clay","hard clay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soil Type","packed earth","hard clay","hard clay","hard clay","hard clay","hard clay","hard clay",null,null,null,null,null,{"$f":"F1442","v":"330F"},36,1.25,60,2.2200000000000002,30,0.89]
[null,"Job Condition","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Condition","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard","med-hard",null,null,null,null,null,{"$f":"G1442","v":"349F"},43.2,1.69,65,3,48,2.09]
[null,"Cycle Times (minutes) - based on hard clay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cycle Times (minutes) - based on hard clay",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H1442","v":"374F"},60,3.25,82,4.5999999999999996,59,3.27]
[null,"Load Bucket",7.0000000000000007E-2,0.09,0.09,0.09,0.13,0.1,0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Bucket",7.0000000000000007E-2,0.09,0.09,0.09,0.13,0.1,0.19,null,null,null,null,null,{"$f":"I1442","v":"390F"},85,6.3,96,7.3,57,2.75]
[null,"Swing Loaded",0.06,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.09,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swing Loaded",0.06,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.09,0.06]
[null,"Dump Bucket",0.03,0.03,0.04,0.04,0.02,0.04,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Bucket",0.03,0.03,0.04,0.04,0.02,0.04,0.03]
[null,"Swing Empty",0.05,0.05,0.06,7.0000000000000007E-2,0.06,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Swing Empty",0.05,0.05,0.06,7.0000000000000007E-2,0.06,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Total Cycle Time",{"$f":"SUM(C1449:C1452)","v":0.21000000000000002},0.22999999999999998,0.25,0.27,0.28000000000000003,0.30000000000000004,0.35000000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cycle Time",{"$f":"SUM(BB1449:BB1452)","v":0.21000000000000002},0.22999999999999998,0.25,0.27,0.28000000000000003,0.30000000000000004,0.35000000000000003]
[null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},0.83,0.83,0.83,0.83,0.83,0.83,null,null,null,null,null,"Note:  capacities are 2:1 heaped, SAE standards"]
[null,"Operator Efficiency",{"$f":"INDEX(ExcavatorOperatorCorrectionFactors,MATCH($J$9,ExcavatorOperatorTypes,0),2)","v":1},1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Efficiency",{"$f":"ExcavatorOperator","v":1},1,1,1,1,1,1,null,null,null,null,null,"NOTES:  Buckets for both Track Excavators and Wheel Loaders are offered by CECo &"]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1442,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1442,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},1,1,1,1,1,1,null,null,null,null,null,"              Extreme service includes road recontouring"]
[null,{"$f":"\"Corrected Productivity (\"&IF(Metric,\"LCM\",\"LCY\")&\"/hr)\"","v":"Corrected Productivity (LCY/hr)"},{"$f":"ROUND(C$1445/C$1453*MinPerHr*C$1454*C$1455*C1456,0)","v":145},306,398,369,480,687,{"$f":"ROUND(I$1445/I$1453*MinPerHr*I$1454*I$1455*I1456,0)","v":935},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corrected Productivity (LCY/hr)",{"$f":"ROUND(BB$1445/(((BB$1453/MinPerHr)/BB$1454)/BB$1455)*BB1456,0)","v":145},306,398,369,480,687,935,null,null,null,null,null,"available for the rental rates quoted.  Bucket sizes and capacities obtained from CATERPILLAR"]
[null,"Exploration Road Cycle Time (1) (min)","N/A",0.38,0.4,"N/A",0.42,"N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Road Cycle Time (1) (min)","N/A",0.38,0.4,"N/A",0.42,"N/A","N/A",null,null,null,null,null,"PERFORMANCE HANDBOOK, ED 34; Section 12, Wheel Loader and Section 4, Excavators"]
[null,{"$f":"\"Exploration Road Corr Prod (\"&IF(Metric,\"LCM\",\"LCY\")&\"/hr)\"","v":"Exploration Road Corr Prod (LCY/hr)"},"N/A",{"$f":"ROUND(D$1445/(((D$1458/MinPerHr)/D$1454)/D$1455)*D1456,0)","v":185},{"$f":"ROUND(E$1445/(((E$1458/MinPerHr)/E$1454)/E$1455)*E1456,0)","v":249},"N/A",{"$f":"ROUND(G$1445/(((G$1458/MinPerHr)/G$1454)/G$1455)*G1456,0)","v":320},"N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Road Corr Prod (LCY/hr)","N/A",{"$f":"ROUND(BC$1445/(((BC$1458/MinPerHr)/BC$1454)/BC$1455)*BC1456,0)","v":185},{"$f":"ROUND(BD$1445/(((BD$1458/MinPerHr)/BD$1454)/BD$1455)*BD1456,0)","v":249},"N/A",{"$f":"ROUND(BF$1445/(((BF$1458/MinPerHr)/BF$1454)/BF$1455)*BF1456,0)","v":320},"N/A","N/A",null,null,null,null,null,"Bucket capacity and width dictated by material weight and configuration, ie., shot, loose, "]
[null,{"$f":"\"Track Width (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Track Width (ft)"},8.17,9.17,9.83,10.5,11.42,11.5,11.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Width (ft)",8.17,9.17,9.83,10.5,11.42,11.5,11.5,null,null,null,null,null,"tight bank, stockpile, rock, etc.  Typical Nevada applications were used to determine above"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bucket capacities as related to materials & densities.  Job site specifics may alter specific"]
[null,"Ditch/Trench Excavation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ditch/Trench Excavation",null,null,null,null,null,null,null,null,null,null,null,null,"bucket requirements ( Cashman Equipment, Elko, Nevada - February 21, 2005)"]
[null,{"$f":"\"Bucket Capacity (\"&IF(Metric,\"m3\",\"yd3\")&\")\"","v":"Bucket Capacity (yd3)"},0.42,0.57999999999999996,0.88,0.89,2.09,3.27,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bucket Capacity (cy)",0.42,0.57999999999999996,0.88,0.89,2.09,3.27,2.75]
[null,"Fill Factor",0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fill Factor",0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,{"$f":"\"Corrected Productivity (\"&IF(Metric,\"LCM\",\"LCY\")&\"/hr)\"","v":"Corrected Productivity (LCY/hr)"},{"$f":"ROUND((C1463*C$1464)/(((C$1453/MinPerHr)/C$1454)/C$1455)*C1456,0)","v":50},63,88,82,186,271,196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corrected Productivity (LCY/hr)",{"$f":"ROUND((BB1463*BB$1464)/(((BB$1453/MinPerHr)/BB$1454)/BB$1455)*BB1456,0)","v":50},63,88,82,186,271,196]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1) Exploration cycle time assumes feathering/smoothing performed by excavator"]
[null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
["Concrete Breaking Production"]
[]
[]
[null,"Track Excavator w/Hammer Specifications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavator w/Hammer Specifications"]
[null,"Description","320F","349F","374F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description",{"$f":"BD1442","v":"325F"},{"$f":"BF1442","v":"349F"},{"$f":"BG1442","v":"374F"}]
[null,"Hydraulic Hammer","H120Es","H160Es","H180Es",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammer",{"$f":"LEFT('Labor Rates'!A84,6)","v":"H120Es"},{"$f":"LEFT('Labor Rates'!A85,6)","v":"H160Es"},{"$f":"LEFT('Labor Rates'!A86,6)","v":"H180Es"}]
[null,"Material","reinforced concrete",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material","reinforced concrete"]
[null,{"$f":"\"Min Shift Production (\"&IF(Metric,\"m3\",\"yd3\")&\"/8hr)\"","v":"Min Shift Production (yd3/8hr)"},{"$f":"IF(Metric,ROUND(BB1477*Yd3_2_M3,0),BB1477)","v":160},300,385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min Shift Production (yd3/8hr)",160,300,385]
[null,{"$f":"\"Max Shift Production (\"&IF(Metric,\"m3\",\"yd3\")&\"/8hr)\"","v":"Max Shift Production (yd3/8hr)"},300,850,1705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Shift Production (yd3/8hr)",300,850,1705]
[null,"Avg Shift Production (8hr)",{"$f":"AVERAGE(C1477:C1478)","v":230},575,1045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg Shift Production (8hr)",{"$f":"AVERAGE(BB1477:BB1478)","v":230},{"$f":"AVERAGE(BC1477:BC1478)","v":575},{"$f":"AVERAGE(BD1477:BD1478)","v":1045}]
[null,"Job Efficiency",{"$f":"BB1480","v":0.83},{"$f":"BC1480","v":0.83},0.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Job Efficiency",{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83},{"$f":"INDEX(JobEffArray,MATCH(ExcavatorJobEfficiency,JobEffCategories,0),2)","v":0.83}]
[null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(C1474,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(D1474,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(E1474,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Altitude Deration Factor",{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BB1474,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BC1474,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1},{"$f":"ROUND(INDEX(AltDerationTable,MATCH(BD1474,AltDerationEquipList,0),IF(Altitude=\"\",7,MATCH(Altitude,AltDerationElev,-1)))/100,2)","v":1}]
[]
[]
[null,null,null,null,"Source: Caterpillar Performance Handbook Edition 47  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Caterpillar Performance Handbook Edition 46  "]
[]
[]
[null,"Productivity - Backhoe/Loader"]
[]
[null,"Backhoe/Loader Specifications"]
[null,"Description","420D"]
[null,"Loader"]
[null,"Loader Bucket Capacity",1.3]
[null,"Fill Factor",0.9]
[null,"Average Bucket Load",{"$f":"C1492*C1493","v":1.1700000000000002}]
[null,"Soil Type","clay, till or blasted rock"]
[null,"Corrected Productivity (LCY/hr)"]
[null,"Backhoe"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Source: Caterpillar Performance Handbook Edition 35  "]
[]
["Drill Hole Plugging Productivity"]
[]
[]
[null,"Drill Hole Plugging Productivity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drill Hole Plugging Productivity"]
[null,"Description","Drill Rig","Pump Rig",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description","Drill Rig","Pump Rig"]
[null,"Move-to-hole, set-up, tear-down (1)","2 hrs","2 hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Move-to-hole, set-up, tear-down (1)",2,2]
[]
[null,{"$f":"\"Trip in tremmie pipe (1) (\"&IF(Metric,\"m\",\"ft\")&\"/hr)\"","v":"Trip in tremmie pipe (1) (ft/hr)"},{"$f":"IF(Metric,ROUND(BB1516*Ft2M,0),BB1516)","v":500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trip in tremmie pipe (1)",500]
[]
[null,{"$f":"\"Pulling casing (threaded, not cemented) (1) (\"&IF(Metric,\"m\",\"ft\")&\"/hr)\"","v":"Pulling casing (threaded, not cemented) (1) (ft/hr)"},{"$f":"IF(Metric,ROUND(BB1518*Ft2M,0),BB1518)","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pulling casing (threaded, not cemented) (1)",200,null,null,null,"Carson Pump Company @ Goldstrike"]
[]
[null,{"$f":"IF(Metric,\"Single-pass perforating (water wells) by diameter (\"&IF(Metric,\"mm\",\"in\")&\")\")","v":false},{"$f":"\"Productivity\n(all passes) (2) (\"&IF(Metric,\"m\",\"ft\")&\"/hr)\"","v":"Productivity\n(all passes) (2) (ft/hr)"},"Passes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single-pass perforating (water wells) by diameter (in)","Productivity\n(all passes) (2) (ft/hr)","Passes",null,300,null,"five passes"]
[null,{"$f":"IF(Metric,ROUND(BA1521*In_2_mm,-1),BA1521)","v":4},{"$f":"IF(Metric,ROUND(BB1521*Ft2M,0),BB1521)","v":60},4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,60,4,null,300]
[null,6,60,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,60,4,null,250,"diameter","from","to","ft","time (hrs)","ft/hr"]
[null,8,50,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,50,4,null,175,"12 inch",390,325,{"$f":"BG1523-BH1523","v":65},1.5,{"$f":"BI1523/BJ1523","v":43.333333333333336}]
[null,12,45,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,45,6,null,null,null,null,null,null,null,null,"this was done with a mills knife (not a star perforator) is shredding - from cable tool technology"]
[null,18,40,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,40,9,null,40,null,null,null,null,"      - 1hr included in setup"]
[null,24,28,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,28,12]
[]
[null,"Perforation setup,trip in/out,tear-down time (2) (hr)","2 hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Perforation setup,trip in/out,tear-down time (2) (hr)",2]
[null,"Perforation tool cost (wear cost)(3)","2.5 hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Perforation tool cost (wear cost)(3)",2.5]
[]
[]
[null,"Inert Material Placement (backfill)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inert Material Placement (backfill)",null,null,null,"assumes cement top to bottom"]
[null,"Grouting/Cement (4) (cy/hr)",null,5.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grouting/Cement (4) (cy/hr)",null,5.33]
[null,"Cuttings (see below) (cy/hr)",null,{"$f":"C1546","v":3.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuttings (see below) (cy/hr)",null,{"$f":"BB1546","v":3.5},null,null,"only use drill rig if hole is plugged - pump rig can do perfing - was used on Newmont holes at Mill 4."]
[]
[null,"Sources:","1. Drillers daily logs from Newmont, Barrick, New West Gold, Agnico Eagle, Idaho General Mines Inc. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sources:","1. Drillers daily logs from Newmont, Barrick, New West Gold, Agnico Eagle, Idaho General Mines Inc. "]
[null,null,"2. Drillers daily logs from Newmont, Barrick, Target Minerals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Drillers daily logs from Newmont, Barrick, Target Minerals"]
[null,null,"3. Drillers daily logs from Newmont",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Drillers daily logs from Newmont"]
[null,null,"4. WDC Exploration, Dec 2005",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. WDC Exploration, Dec 2005"]
[]
[]
[null,null,null,"Sournce: WDC Exploration, Dec 2005",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sournce: WDC Exploration, Dec 2005"]
[null,"Cuttings Placement Productivity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cuttings Placement Productivity"]
[null,"Shift productivity (Means 02210-700-0120; Crew B11M)",{"$f":"IF(Metric,ROUND(BB1544*Yd3_2_M3,0),BB1544)","v":28},{"$f":"\" (\"&IF(Metric,\"m3\",\"yd3\")&\"/shift)\"","v":" (yd3/shift)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shift productivity (Means 02210-700-0120; Crew B11M)",28,"cy / shift"]
[null,"Shift length",8,"hours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shift length",8,"hours"]
[null,"Estimated Hourly Productivity",{"$f":"C1544/C1545","v":3.5},{"$f":"\" (\"&IF(Metric,\"m3\",\"yd3\")&\"/hr)\"","v":" (yd3/hr)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Hourly Productivity",{"$f":"BB1544/BB1545","v":3.5},"cy / hour"]
[]
[]
["Altitude Deration Table"]
[]
[null,null,"Elevation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Metric,4600,ROUND(M2Ft*4600,0))","v":15092},{"$f":"IF(Metric,3800,ROUND(M2Ft*3800,0))","v":12467},{"$f":"IF(Metric,3000,ROUND(M2Ft*3000,0))","v":9843},{"$f":"IF(Metric,2300,ROUND(M2Ft*2300,0))","v":7546},{"$f":"IF(Metric,1500,ROUND(M2Ft*1500,0))","v":4921},{"$f":"IF(Metric,760,ROUND(M2Ft*760,0))","v":2493}]
[null,null,"0-760 m",null,"760-1500 m",null,"1500-2300 m",null,"2300-3000 m",null,"3000-3800 m",null,"3800-4600 m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3800-4600 m","3000-3800 m","2300-3000 m","1500-2300 m","760-1500 m","0-760 m"]
[null,null,"(0-2500')",null,"(2500-5000')",null,"(5000-7000')",null,"(7500-10,000')",null,"(10,000-12,000')",null,"(12,500-15,000')",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(12,500-15,000')","(10,000-12,000')","(7500-10,000')","(5000-7000')","(2500-5000')","(0-2500')"]
[null,"MODEL","CAT","User","CAT","User","CAT","User","CAT","User","CAT","User","CAT","User",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL"]
[null,"Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
[null,{"$f":"'Labor Rates'!A36","v":"D6T"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1556","v":"D6T"},{"$f":"IF(ISBLANK(N1556),M1556,N1556)","v":100},{"$f":"IF(ISBLANK(L1556),K1556,L1556)","v":100},{"$f":"IF(ISBLANK(J1556),I1556,J1556)","v":100},{"$f":"IF(ISBLANK(H1556),G1556,H1556)","v":100},{"$f":"IF(ISBLANK(F1556),E1556,F1556)","v":100},{"$f":"IF(ISBLANK(D1556),C1556,D1556)","v":100}]
[null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1557","v":"D6R w/ Winch"},100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A38","v":"D7E"},100,null,100,null,100,null,100,null,99,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",95,99,100,100,100,100]
[null,{"$f":"'Labor Rates'!A39","v":"D8T"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A40","v":"D9T"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A41","v":"D10T2"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A42","v":"D11T"},100,null,100,null,100,null,100,null,100,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",86,100,100,100,100,100]
[null,"Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,{"$f":"'Labor Rates'!A44","v":"824K"},100,null,100,null,100,null,100,null,92,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",{"$f":"IF(ISBLANK(N1564),M1564,N1564)","v":84},{"$f":"IF(ISBLANK(L1564),K1564,L1564)","v":92},{"$f":"IF(ISBLANK(J1564),I1564,J1564)","v":100},{"$f":"IF(ISBLANK(H1564),G1564,H1564)","v":100},{"$f":"IF(ISBLANK(F1564),E1564,F1564)","v":100},{"$f":"IF(ISBLANK(D1564),C1564,D1564)","v":100}]
[null,{"$f":"'Labor Rates'!A45","v":"834K"},100,null,100,null,100,null,100,null,98,null,85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",{"$f":"IF(ISBLANK(N1565),M1565,N1565)","v":85},{"$f":"IF(ISBLANK(L1565),K1565,L1565)","v":98},{"$f":"IF(ISBLANK(J1565),I1565,J1565)","v":100},{"$f":"IF(ISBLANK(H1565),G1565,H1565)","v":100},{"$f":"IF(ISBLANK(F1565),E1565,F1565)","v":100},{"$f":"IF(ISBLANK(D1565),C1565,D1565)","v":100}]
[null,{"$f":"'Labor Rates'!A46","v":"844K"},100,null,100,null,100,null,98,null,93,null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",{"$f":"IF(ISBLANK(N1566),M1566,N1566)","v":83},{"$f":"IF(ISBLANK(L1566),K1566,L1566)","v":93},{"$f":"IF(ISBLANK(J1566),I1566,J1566)","v":98},{"$f":"IF(ISBLANK(H1566),G1566,H1566)","v":100},{"$f":"IF(ISBLANK(F1566),E1566,F1566)","v":100},{"$f":"IF(ISBLANK(D1566),C1566,D1566)","v":100}]
[null,{"$f":"'Labor Rates'!A47","v":"854K"},100,null,100,null,100,null,98,null,93,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",{"$f":"IF(ISBLANK(N1567),M1567,N1567)","v":79},{"$f":"IF(ISBLANK(L1567),K1567,L1567)","v":93},{"$f":"IF(ISBLANK(J1567),I1567,J1567)","v":98},{"$f":"IF(ISBLANK(H1567),G1567,H1567)","v":100},{"$f":"IF(ISBLANK(F1567),E1567,F1567)","v":100},{"$f":"IF(ISBLANK(D1567),C1567,D1567)","v":100}]
[null,"Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graders"]
[null,{"$f":"'Labor Rates'!A49","v":"12M2"},100,null,100,null,100,null,100,null,100,null,99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",{"$f":"IF(ISBLANK(N1569),M1569,N1569)","v":99},{"$f":"IF(ISBLANK(L1569),K1569,L1569)","v":100},{"$f":"IF(ISBLANK(J1569),I1569,J1569)","v":100},{"$f":"IF(ISBLANK(H1569),G1569,H1569)","v":100},{"$f":"IF(ISBLANK(F1569),E1569,F1569)","v":100},{"$f":"IF(ISBLANK(D1569),C1569,D1569)","v":100}]
[null,{"$f":"'Labor Rates'!A50","v":"14M"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",{"$f":"IF(ISBLANK(N1570),M1570,N1570)","v":100},{"$f":"IF(ISBLANK(L1570),K1570,L1570)","v":100},{"$f":"IF(ISBLANK(J1570),I1570,J1570)","v":100},{"$f":"IF(ISBLANK(H1570),G1570,H1570)","v":100},{"$f":"IF(ISBLANK(F1570),E1570,F1570)","v":100},{"$f":"IF(ISBLANK(D1570),C1570,D1570)","v":100}]
[null,{"$f":"'Labor Rates'!A51","v":"16M3"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",{"$f":"IF(ISBLANK(N1571),M1571,N1571)","v":100},{"$f":"IF(ISBLANK(L1571),K1571,L1571)","v":100},{"$f":"IF(ISBLANK(J1571),I1571,J1571)","v":100},{"$f":"IF(ISBLANK(H1571),G1571,H1571)","v":100},{"$f":"IF(ISBLANK(F1571),E1571,F1571)","v":100},{"$f":"IF(ISBLANK(D1571),C1571,D1571)","v":100}]
[null,{"$f":"'Labor Rates'!A52","v":"24M"},100,null,100,null,100,null,100,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",{"$f":"IF(ISBLANK(N1572),M1572,N1572)","v":86},{"$f":"IF(ISBLANK(L1572),K1572,L1572)","v":91},{"$f":"IF(ISBLANK(J1572),I1572,J1572)","v":100},{"$f":"IF(ISBLANK(H1572),G1572,H1572)","v":100},{"$f":"IF(ISBLANK(F1572),E1572,F1572)","v":100},{"$f":"IF(ISBLANK(D1572),C1572,D1572)","v":100}]
[null,"Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excavators"]
[null,{"$f":"'Labor Rates'!A54","v":"312F"},100,null,100,null,100,null,83,null,78,null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",{"$f":"IF(ISBLANK(N1574),M1574,N1574)","v":73},{"$f":"IF(ISBLANK(L1574),K1574,L1574)","v":78},{"$f":"IF(ISBLANK(J1574),I1574,J1574)","v":83},{"$f":"IF(ISBLANK(H1574),G1574,H1574)","v":100},{"$f":"IF(ISBLANK(F1574),E1574,F1574)","v":100},{"$f":"IF(ISBLANK(D1574),C1574,D1574)","v":100}]
[null,{"$f":"'Labor Rates'!A55","v":"320F"},100,null,100,null,100,null,87,null,83,null,76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",76,83,87,100,100,100]
[null,{"$f":"'Labor Rates'!A56","v":"325F"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A57","v":"330F"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A58","v":"349F"},100,null,100,null,100,null,100,null,93,null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",93,93,100,100,100,100]
[null,{"$f":"'Labor Rates'!A59","v":"374F"},100,null,100,null,100,null,100,null,100,null,95.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",95.5,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A60","v":"390F"},100,null,100,null,100,null,100,null,100,null,95.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",95.5,100,100,100,100,100]
[null,"Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,{"$f":"'Labor Rates'!A62","v":"631K"},100,null,100,null,100,null,100,null,97,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",{"$f":"IF(ISBLANK(N1582),M1582,N1582)","v":90},{"$f":"IF(ISBLANK(L1582),K1582,L1582)","v":97},{"$f":"IF(ISBLANK(J1582),I1582,J1582)","v":100},{"$f":"IF(ISBLANK(H1582),G1582,H1582)","v":100},{"$f":"IF(ISBLANK(F1582),E1582,F1582)","v":100},{"$f":"IF(ISBLANK(D1582),C1582,D1582)","v":100}]
[null,{"$f":"'Labor Rates'!A63","v":"637K"},100,null,100,null,100,null,98,null,80,null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",{"$f":"IF(ISBLANK(N1583),M1583,N1583)","v":64},{"$f":"IF(ISBLANK(L1583),K1583,L1583)","v":80},{"$f":"IF(ISBLANK(J1583),I1583,J1583)","v":98},{"$f":"IF(ISBLANK(H1583),G1583,H1583)","v":100},{"$f":"IF(ISBLANK(F1583),E1583,F1583)","v":100},{"$f":"IF(ISBLANK(D1583),C1583,D1583)","v":100}]
[null,"Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loaders"]
[null,{"$f":"'Labor Rates'!A65","v":"926M"},100,null,100,null,100,null,100,null,92,null,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",{"$f":"IF(ISBLANK(N1585),M1585,N1585)","v":81},{"$f":"IF(ISBLANK(L1585),K1585,L1585)","v":92},{"$f":"IF(ISBLANK(J1585),I1585,J1585)","v":100},{"$f":"IF(ISBLANK(H1585),G1585,H1585)","v":100},{"$f":"IF(ISBLANK(F1585),E1585,F1585)","v":100},{"$f":"IF(ISBLANK(D1585),C1585,D1585)","v":100}]
[null,{"$f":"'Labor Rates'!A66","v":"930M"},100,null,100,null,100,null,100,null,90,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",77,90,100,100,100,100]
[null,{"$f":"'Labor Rates'!A67","v":"950M"},100,null,100,null,100,null,100,null,97,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",91,97,100,100,100,100]
[null,{"$f":"'Labor Rates'!A68","v":"966M"},100,null,100,null,100,null,99,null,91,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",79,91,99,100,100,100]
[null,{"$f":"'Labor Rates'!A69","v":"972M"},100,null,100,null,100,null,99,null,89,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",79,89,99,100,100,100]
[null,{"$f":"'Labor Rates'!A70","v":"980M"},100,null,100,null,100,null,100,null,100,null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",88,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A71","v":"988K"},100,null,100,null,100,null,100,null,98,null,85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",85,98,100,100,100,100]
[null,{"$f":"'Labor Rates'!A72","v":"990K"},100,null,100,null,100,null,98,null,93,null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",83,93,98,100,100,100]
[null,{"$f":"'Labor Rates'!A73","v":"992K"},100,null,100,null,100,null,98,null,93,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",79,93,98,100,100,100]
[null,{"$f":"'Labor Rates'!A74","v":"994K"},100,null,100,null,100,null,100,null,99,null,97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",97,99,100,100,100,100]
[null,{"$f":"'Labor Rates'!A75","v":"L2350"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",90,96,100,100,100,100]
[null,"Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,{"$f":"'Labor Rates'!A77","v":"PC2000"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",{"$f":"IF(ISBLANK(N1597),M1597,N1597)","v":90},{"$f":"IF(ISBLANK(L1597),K1597,L1597)","v":96},{"$f":"IF(ISBLANK(J1597),I1597,J1597)","v":100},{"$f":"IF(ISBLANK(H1597),G1597,H1597)","v":100},{"$f":"IF(ISBLANK(F1597),E1597,F1597)","v":100},{"$f":"IF(ISBLANK(D1597),C1597,D1597)","v":100}]
[null,{"$f":"'Labor Rates'!A78","v":"PC3000"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",90,96,100,100,100,100]
[null,{"$f":"'Labor Rates'!A79","v":"PC4000"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",90,96,100,100,100,100]
[null,{"$f":"'Labor Rates'!A80","v":"PC5500"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",90,96,100,100,100,100]
[null,{"$f":"'Labor Rates'!A81","v":"PC8000"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",90,96,100,100,100,100]
[null,{"$f":"'Labor Rates'!A82","v":"EX2500"},100,null,100,null,100,null,100,null,96,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",90,96,100,100,100,100]
[null,"Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},99,null,97,null,95,null,91,null,91,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)",{"$f":"IF(ISBLANK(N1604),M1604,N1604)","v":91},{"$f":"IF(ISBLANK(L1604),K1604,L1604)","v":91},{"$f":"IF(ISBLANK(J1604),I1604,J1604)","v":91},{"$f":"IF(ISBLANK(H1604),G1604,H1604)","v":95},{"$f":"IF(ISBLANK(F1604),E1604,F1604)","v":97},{"$f":"IF(ISBLANK(D1604),C1604,D1604)","v":99}]
[null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},99,null,97,null,95,null,91,null,91,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)",91,91,91,95,97,99]
[null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},100,null,100,null,98,null,95,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)",86,91,95,98,100,100]
[null,{"$f":"'Labor Rates'!A87","v":"Demolition Shears"},100,null,100,null,100,null,100,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears",86,91,100,100,100,100]
[null,{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},100,null,100,null,98,null,95,null,91,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)",100,91,95,98,100,100]
[null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},100,null,100,null,100,null,100,null,91,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)",86,91,100,100,100,100]
[null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A91","v":"Demolition Grapples"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A95","v":"Other Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A96","v":"420F2"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A97","v":"430F2"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A98","v":"CS54B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A99","v":"CS64B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A100","v":"CP54B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP54B",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A101","v":"CP68B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1621","v":"CP68B"},0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",0,0,0,0,0,0]
[null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",0,0,0,0,0,0]
[null,"Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,{"$f":"'Labor Rates'!A123","v":"725C2"},100,null,100,null,100,null,100,null,100,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",{"$f":"IF(ISBLANK(N1626),M1626,N1626)","v":95},{"$f":"IF(ISBLANK(L1626),K1626,L1626)","v":100},{"$f":"IF(ISBLANK(J1626),I1626,J1626)","v":100},{"$f":"IF(ISBLANK(H1626),G1626,H1626)","v":100},{"$f":"IF(ISBLANK(F1626),E1626,F1626)","v":100},{"$f":"IF(ISBLANK(D1626),C1626,D1626)","v":100}]
[null,{"$f":"'Labor Rates'!A124","v":"730C2"},100,null,100,null,100,null,100,null,100,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",95,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A125","v":"735C"},100,null,100,null,100,null,100,null,99,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",91,99,100,100,100,100]
[null,{"$f":"'Labor Rates'!A126","v":"740C"},100,null,100,null,100,null,100,null,99,null,91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",91,99,100,100,100,100]
[null,{"$f":"'Labor Rates'!A127","v":"770G"},100,null,100,null,100,null,99,null,96.5,null,89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",89,96.5,99,100,100,100]
[null,{"$f":"'Labor Rates'!A128","v":"773G"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A129","v":"777G"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A130","v":"785D"},100,null,100,null,100,null,100,null,100,null,98.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",98.5,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A131","v":"789D"},100,null,100,null,100,null,98.5,null,93,null,86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",86,93,98.5,100,100,100]
[null,{"$f":"'Labor Rates'!A132","v":"793F"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A133","v":"797F"},100,null,100,null,100,null,100,null,100,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",100,100,100,100,100,100]
[null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},100,null,100,null,100,null,100,null,95,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",87,95,100,100,100,100]
[null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},100,null,100,null,100,null,100,null,97,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",90,97,100,100,100,100]
[null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},100,null,100,null,100,null,100,null,93,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",87,93,100,100,100,100]
[null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},100,null,100,null,100,null,93,null,86,null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D H2O Truck",80,86,93,100,100,100]
[]
[]
[null,"Notes:"]
[null,"User entered deration value will override values from CAT Performance Handbook (Ed. 47), except L2350 Loader: data from actual mine performance in Chile."]
[null,"         Komatsu altitude deration assumed from LeTourneau L2350"]
[]
[]
["Fuel Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAT Handbook ed. 47",null,null,"Medium"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"US Gal"]
[null,"EQUIPMENT TYPE (1)",{"$f":" \"Fuel Use (1) \"&IF(Metric,\"L/hr\",\"gal/hr\")","v":"Fuel Use (1) gal/hr"},"User Override",{"$f":" \"Fuel Use (1) \"&IF(Metric,\"L/hr\",\"gal/hr\")","v":"Fuel Use (1) gal/hr"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"low","high","average"]
[null,"Bulldozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulldozers"]
[null,{"$f":"'Labor Rates'!A36","v":"D6T"},{"$f":"IF(Metric,ROUND(BB1652*Gal2Liters,2),BB1652)","v":6.4499999999999993},null,{"$f":"IF(OR(ISBLANK(D1652),D1652=\"\"),C1652,D1652)","v":6.4499999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1652","v":"D6T"},{"$f":"BF1652","v":6.4499999999999993},null,5.6,7.3,{"$f":"AVERAGE(BD1652:BE1652)","v":6.4499999999999993}]
[null,{"$f":"'Labor Rates'!A37","v":"D6R w/ Winch"},{"$f":"IF(Metric,ROUND(BB1653*Gal2Liters,2),BB1653)","v":6.4499999999999993},null,{"$f":"IF(OR(ISBLANK(D1653),D1653=\"\"),C1653,D1653)","v":6.4499999999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1653","v":"D6R w/ Winch"},{"$f":"BF1653","v":6.4499999999999993},null,5.6,7.3,6.4499999999999993]
[null,{"$f":"'Labor Rates'!A38","v":"D7E"},5.9,null,5.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D7E",5.9,null,5.0999999999999996,6.7,5.9]
[null,{"$f":"'Labor Rates'!A39","v":"D8T"},10.399999999999999,null,10.399999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D8T",10.399999999999999,null,9.1,11.7,10.399999999999999]
[null,{"$f":"'Labor Rates'!A40","v":"D9T"},13.5,null,13.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D9T",13.5,null,11.7,15.3,13.5]
[null,{"$f":"'Labor Rates'!A41","v":"D10T2"},18.700000000000003,null,18.700000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D10T2",18.700000000000003,null,16.3,21.1,18.700000000000003]
[null,{"$f":"'Labor Rates'!A42","v":"D11T"},26.200000000000003,null,26.200000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D11T",26.200000000000003,null,22.8,29.6,26.200000000000003]
[null,"Wheeled Dozers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Dozers"]
[null,{"$f":"'Labor Rates'!A44","v":"824K"},{"$f":"IF(Metric,ROUND(BB1660*Gal2Liters,2),BB1660)","v":11.3},null,{"$f":"IF(OR(ISBLANK(D1660),D1660=\"\"),C1660,D1660)","v":11.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"824K",{"$f":"BF1660","v":11.3},null,10.5,12.1,{"$f":"AVERAGE(BD1660:BE1660)","v":11.3}]
[null,{"$f":"'Labor Rates'!A45","v":"834K"},{"$f":"IF(Metric,ROUND(BB1661*Gal2Liters,2),BB1661)","v":13.25},null,{"$f":"IF(OR(ISBLANK(D1661),D1661=\"\"),C1661,D1661)","v":13.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"834K",13.25,null,12.7,13.8,{"$f":"AVERAGE(BD1661:BE1661)","v":13.25}]
[null,{"$f":"'Labor Rates'!A46","v":"844K"},{"$f":"IF(Metric,ROUND(BB1662*Gal2Liters,2),BB1662)","v":15},null,{"$f":"IF(OR(ISBLANK(D1662),D1662=\"\"),C1662,D1662)","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"844K",15,null,14,16,{"$f":"AVERAGE(BD1662:BE1662)","v":15}]
[null,{"$f":"'Labor Rates'!A47","v":"854K"},{"$f":"IF(Metric,ROUND(BB1663*Gal2Liters,2),BB1663)","v":19},null,{"$f":"IF(OR(ISBLANK(D1663),D1663=\"\"),C1663,D1663)","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"854K",19,null,17,21,{"$f":"AVERAGE(BD1663:BE1663)","v":19}]
[null,"Motor Graders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Motor Graders"]
[null,{"$f":"'Labor Rates'!A49","v":"12M2"},{"$f":"IF(Metric,ROUND(BB1665*Gal2Liters,2),BB1665)","v":3.8499999999999996},null,{"$f":"IF(OR(ISBLANK(D1665),D1665=\"\"),C1665,D1665)","v":3.8499999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12M2",{"$f":"BF1665","v":3.8499999999999996},null,2.9,4.8,{"$f":"AVERAGE(BD1665:BE1665)","v":3.8499999999999996}]
[null,{"$f":"'Labor Rates'!A50","v":"14M"},{"$f":"IF(Metric,ROUND(BB1666*Gal2Liters,2),BB1666)","v":5.05},null,{"$f":"IF(OR(ISBLANK(D1666),D1666=\"\"),C1666,D1666)","v":5.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14M",5.05,null,3.8,6.3,{"$f":"AVERAGE(BD1666:BE1666)","v":5.05}]
[null,{"$f":"'Labor Rates'!A51","v":"16M3"},{"$f":"IF(Metric,ROUND(BB1667*Gal2Liters,2),BB1667)","v":6.25},null,{"$f":"IF(OR(ISBLANK(D1667),D1667=\"\"),C1667,D1667)","v":6.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16M3",6.25,null,4.7,7.8,{"$f":"AVERAGE(BD1667:BE1667)","v":6.25}]
[null,{"$f":"'Labor Rates'!A52","v":"24M"},{"$f":"IF(Metric,ROUND(BB1668*Gal2Liters,2),BB1668)","v":11.75},null,{"$f":"IF(OR(ISBLANK(D1668),D1668=\"\"),C1668,D1668)","v":11.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24M",11.75,null,8.8000000000000007,14.7,{"$f":"AVERAGE(BD1668:BE1668)","v":11.75}]
[null,"Track Excavators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Track Excavators"]
[null,{"$f":"'Labor Rates'!A54","v":"312F"},{"$f":"IF(Metric,ROUND(BB1670*Gal2Liters,2),BB1670)","v":2.0499999999999998},null,{"$f":"IF(OR(ISBLANK(D1670),D1670=\"\"),C1670,D1670)","v":2.0499999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"312F",{"$f":"BF1670","v":2.0499999999999998},null,1.6,2.5,{"$f":"AVERAGE(BD1670:BE1670)","v":2.0499999999999998}]
[null,{"$f":"'Labor Rates'!A55","v":"320F"},3.5999999999999996,null,3.5999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"320F",3.5999999999999996,null,2.9,4.3,3.5999999999999996]
[null,{"$f":"'Labor Rates'!A56","v":"325F"},3.7,null,3.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"325F",3.7,null,3,4.4000000000000004,3.7]
[null,{"$f":"'Labor Rates'!A57","v":"330F"},5.15,null,5.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"330F",5.15,null,4.0999999999999996,6.2,5.15]
[null,{"$f":"'Labor Rates'!A58","v":"349F"},9.75,null,9.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"349F",9.75,null,7.8,11.7,9.75]
[null,{"$f":"'Labor Rates'!A59","v":"374F"},10.3,null,10.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"374F",10.3,null,8.9,11.7,10.3]
[null,{"$f":"'Labor Rates'!A60","v":"390F"},11.75,null,11.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"390F",11.75,null,10.3,13.2,11.75]
[null,"Scrapers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrapers"]
[null,{"$f":"'Labor Rates'!A62","v":"631K"},{"$f":"IF(Metric,ROUND(BB1678*Gal2Liters,2),BB1678)","v":15.120000000000001},null,{"$f":"IF(OR(ISBLANK(D1678),D1678=\"\"),C1678,D1678)","v":15.120000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"631K",{"$f":"BF1678","v":15.120000000000001},null,14.35,15.89,{"$f":"AVERAGE(BD1678:BE1678)","v":15.120000000000001}]
[null,{"$f":"'Labor Rates'!A63","v":"637K"},{"$f":"IF(Metric,ROUND(BB1679*Gal2Liters,2),BB1679)","v":24.344999999999999},null,{"$f":"IF(OR(ISBLANK(D1679),D1679=\"\"),C1679,D1679)","v":24.344999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"637K",24.344999999999999,null,23.58,25.11,{"$f":"AVERAGE(BD1679:BE1679)","v":24.344999999999999}]
[null,"Wheeled Loaders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheeled Loaders"]
[null,{"$f":"'Labor Rates'!A65","v":"926M"},{"$f":"IF(Metric,ROUND(BB1681*Gal2Liters,2),BB1681)","v":1.8},null,{"$f":"IF(OR(ISBLANK(D1681),D1681=\"\"),C1681,D1681)","v":1.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"926M",{"$f":"BF1681","v":1.8},null,1.4,2.2000000000000002,{"$f":"AVERAGE(BD1681:BE1681)","v":1.8}]
[null,{"$f":"'Labor Rates'!A66","v":"930M"},1.9,null,1.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"930M",1.9,null,1.5,2.2999999999999998,1.9]
[null,{"$f":"'Labor Rates'!A67","v":"950M"},3.0999999999999996,null,3.0999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"950M",3.0999999999999996,null,2.8,3.4,3.0999999999999996]
[null,{"$f":"'Labor Rates'!A68","v":"966M"},3.75,null,3.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"966M",3.75,null,3.3,4.2,3.75]
[null,{"$f":"'Labor Rates'!A69","v":"972M"},4.1500000000000004,null,4.1500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"972M",4.1500000000000004,null,3.7,4.5999999999999996,4.1500000000000004]
[null,{"$f":"'Labor Rates'!A70","v":"980M"},5.5,null,5.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"980M",5.5,null,4.9000000000000004,6.1,5.5]
[null,{"$f":"'Labor Rates'!A71","v":"988K"},10.4,null,10.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"988K",10.4,null,9,11.8,10.4]
[null,{"$f":"'Labor Rates'!A72","v":"990K"},17.600000000000001,null,17.600000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"990K",17.600000000000001,null,15.4,19.8,{"$f":"AVERAGE(BD1688:BE1688)","v":17.600000000000001}]
[null,{"$f":"'Labor Rates'!A73","v":"992K"},23,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"992K",23,null,20,26,{"$f":"AVERAGE(BD1689:BE1689)","v":23}]
[null,{"$f":"'Labor Rates'!A74","v":"994K"},41.4,null,41.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"994K",41.4,null,35.9,46.9,{"$f":"AVERAGE(BD1690:BE1690)","v":41.4}]
[null,{"$f":"'Labor Rates'!A75","v":"L2350"},66,null,66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L2350",66]
[null,"Shovels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shovels"]
[null,{"$f":"'Labor Rates'!A77","v":"PC2000"},{"$f":"IF(Metric,ROUND(BB1693*Gal2Liters,2),BB1693)","v":37},null,{"$f":"IF(OR(ISBLANK(D1693),D1693=\"\"),C1693,D1693)","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2000",37]
[null,{"$f":"'Labor Rates'!A78","v":"PC3000"},50,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC3000",50]
[null,{"$f":"'Labor Rates'!A79","v":"PC4000"},70,null,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC4000",70]
[null,{"$f":"'Labor Rates'!A80","v":"PC5500"},119,null,119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC5500",119]
[null,{"$f":"'Labor Rates'!A81","v":"PC8000"},149,null,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC8000",149]
[null,{"$f":"'Labor Rates'!A82","v":"EX2500"},51,null,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX2500",51]
[null,"Hydraulic Hammers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Hammers"]
[null,{"$f":"'Labor Rates'!A84","v":"H120Es (fits 325)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H120Es (fits 325)","N/A"]
[null,{"$f":"'Labor Rates'!A85","v":"H160Es (fits 349)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H160Es (fits 349)","N/A"]
[null,{"$f":"'Labor Rates'!A86","v":"H180Es (fits 374/390)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H180Es (fits 374/390)","N/A"]
[null,"Demolition Shears",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Shears"]
[null,{"$f":"'Labor Rates'!A88","v":"S3050 (fits 320/325/330)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3050 (fits 320/325/330)","N/A"]
[null,{"$f":"'Labor Rates'!A89","v":"S3070 (fits 330/349)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3070 (fits 330/349)","N/A"]
[null,{"$f":"'Labor Rates'!A90","v":"S3090 (fits 374/390)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3090 (fits 374/390)","N/A"]
[null,"Demolition Grapples",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition Grapples"]
[null,{"$f":"'Labor Rates'!A92","v":"G315B (fits 320/325)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G315B (fits 320/325)","N/A"]
[null,{"$f":"'Labor Rates'!A93","v":"G320B (fits 325/330)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G320B (fits 325/330)","N/A"]
[null,{"$f":"'Labor Rates'!A94","v":"G330 (fits 349/374)"},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G330 (fits 349/374)","N/A"]
[null,"Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Equipment"]
[null,{"$f":"'Labor Rates'!A96","v":"420F2"},{"$f":"IF(Metric,ROUND(BB1712*Gal2Liters,2),BB1712)","v":4.3},null,{"$f":"IF(OR(ISBLANK(D1712),D1712=\"\"),C1712,D1712)","v":4.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"420F2",{"$f":"BF1712","v":4.3},null,3.6,5,{"$f":"AVERAGE(BD1712:BE1712)","v":4.3}]
[null,{"$f":"'Labor Rates'!A97","v":"430F2"},4.7,null,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"430F2",4.7,null,3.9,5.5,4.7]
[null,{"$f":"'Labor Rates'!A98","v":"CS54B"},3.3499999999999996,null,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS54B",3.3499999999999996,null,2.8,3.9,3.3499999999999996]
[null,{"$f":"'Labor Rates'!A99","v":"CS64B"},3.3499999999999996,null,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS64B",3.3499999999999996,null,2.8,3.9,3.3499999999999996]
[null,{"$f":"'Labor Rates'!A100","v":"CP54B"},3.3499999999999996,null,3.3499999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP54B",3.3499999999999996,null,2.8,3.9,3.3499999999999996]
[null,{"$f":"'Labor Rates'!A101","v":"CP68B"},3.6,null,3.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1717","v":"CP68B"},3.6,null,2.8,4.4000000000000004,3.6]
[null,{"$f":"'Labor Rates'!A102","v":"Light Truck - 1.5 Ton"},1.5,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Light Truck - 1.5 Ton",1.5]
[null,{"$f":"'Labor Rates'!A103","v":"Supervisor's Truck"},1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supervisor's Truck",1]
[null,{"$f":"'Labor Rates'!A104","v":"Flatbed Truck"},4.7,null,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flatbed Truck",4.7]
[null,{"$f":"'Labor Rates'!A105","v":"Air Compressor + tools"},1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Compressor + tools",1]
[null,{"$f":"'Labor Rates'!A106","v":"Welding Equipment"},2,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Welding Equipment",2]
[null,{"$f":"'Labor Rates'!A107","v":"Heavy Duty Drill Rig"},12,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heavy Duty Drill Rig",12]
[null,{"$f":"'Labor Rates'!A108","v":"Pump (plugging) Drill Rig"},10,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump (plugging) Drill Rig",10]
[null,{"$f":"'Labor Rates'!A109","v":"Concrete Pump"},10,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Concrete Pump",10]
[null,{"$f":"'Labor Rates'!A110","v":"Gas Engine Vibrator"},1,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Engine Vibrator",1]
[null,{"$f":"'Labor Rates'!A111","v":"Generator 5KW"},1.5,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator 5KW",1.5]
[null,{"$f":"'Labor Rates'!A112","v":"HDEP Welder (pipe or liner)"},2,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDEP Welder (pipe or liner)",2]
[null,{"$f":"'Labor Rates'!A113","v":"5 Ton Crane"},3,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 Ton Crane",3]
[null,{"$f":"'Labor Rates'!A114","v":"20 Ton Crane"},4,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20 Ton Crane",4]
[null,{"$f":"'Labor Rates'!A115","v":"50 Ton Crane"},4.7,null,4.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50 Ton Crane",4.7]
[null,{"$f":"'Labor Rates'!A116","v":"120 Ton Crane"},5.2,null,5.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"120 Ton Crane",5.2]
[null,"Trucks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trucks"]
[null,{"$f":"'Labor Rates'!A123","v":"725C2"},{"$f":"IF(Metric,ROUND(BB1734*Gal2Liters,2),BB1734)","v":5.05},null,5.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"725C2",{"$f":"BF1734","v":5.05},null,3.9,6.2,{"$f":"AVERAGE(BD1734:BE1734)","v":5.05}]
[null,{"$f":"'Labor Rates'!A124","v":"730C2"},5.4,null,5.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"730C2",5.4,null,4.0999999999999996,6.7,5.4]
[null,{"$f":"'Labor Rates'!A125","v":"735C"},6.9499999999999993,null,6.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"735C",6.9499999999999993,null,5.3,8.6,6.9499999999999993]
[null,{"$f":"'Labor Rates'!A126","v":"740C"},7.8,null,7.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"740C",7.8,null,6,9.6,7.8]
[null,{"$f":"'Labor Rates'!A127","v":"770G"},4.9499999999999993,null,4.9499999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"770G",4.9499999999999993,null,4.3,5.6,4.9499999999999993]
[null,{"$f":"'Labor Rates'!A128","v":"773G"},8.25,null,8.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"773G",8.25,null,7.3,9.1999999999999993,8.25]
[null,{"$f":"'Labor Rates'!A129","v":"777G"},13.55,null,13.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G",13.55,null,12.1,15,13.55]
[null,{"$f":"'Labor Rates'!A130","v":"785D"},25.1,null,25.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D",25.1,null,21.5,28.7,25.1]
[null,{"$f":"'Labor Rates'!A131","v":"789D"},36.85,null,36.85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"789D",36.85,null,31.6,42.1,36.85]
[null,{"$f":"'Labor Rates'!A132","v":"793F"},44.75,null,44.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"793F",44.75,null,38.4,51.1,44.75]
[null,{"$f":"'Labor Rates'!A133","v":"797F"},67.650000000000006,null,67.650000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"797F",67.650000000000006,null,58,77.3,67.650000000000006]
[null,{"$f":"'Labor Rates'!A134","v":"613E (5,000 gal)"},6,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"613E (5,000 gal)",6]
[null,{"$f":"'Labor Rates'!A135","v":"621E (8,000 gal)"},10.75,null,10.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"621E (8,000 gal)",10.75]
[null,{"$f":"'Labor Rates'!A136","v":"777G H2O Truck"},13.55,null,{"$f":"IF(OR(ISBLANK(D1747),D1747=\"\"),C1747,D1747)","v":13.55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"777G H2O Truck",{"$f":"BF1747","v":13.55},null,12.1,15,{"$f":"AVERAGE(BD1747:BE1747)","v":13.55}]
[null,{"$f":"'Labor Rates'!A137","v":"785D H2O Truck"},25.1,null,25.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"785D H2O Truck",25.1,null,21.5,28.7,25.1]
[null,{"$f":"'Labor Rates'!A138","v":"Dump Truck (10-12 yd3)"},{"$f":"IF(Metric,ROUND(BB1749*Gal2Liters,2),BB1749)","v":5.2},null,{"$f":"IF(OR(ISBLANK(D1749),D1749=\"\"),C1749,D1749)","v":5.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dump Truck (10-12 yd3)",5.2]
[null,{"$f":"'Labor Rates'!A139","v":"Tractor/Trailer (20 ton)"},14,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (20 ton)",14]
[null,{"$f":"'Labor Rates'!A140","v":"Tractor/Trailer (50 ton)"},18,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (50 ton)",18]
[null,{"$f":"'Labor Rates'!A141","v":"Tractor/Trailer (80 ton)"},22,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor/Trailer (80 ton)",22]
[null,"NOTES:"]
[null,"(1) Fuel use Source: Caterpillar Performance Handbook (Ed. 47)"]
[null,"(2) assumes 24 hr tank"]
[null," "]

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

{"sheet":"Settings","index":46,"n_rows":21,"n_cols":54,"rows_kept":21,"cut":false,"hidden":false,"merged":[[12,2,13,2]]}
[]
[]
[null,"STANDARDIZED RECLAMATION COST ESTIMATOR\n User Settings"]
[null,{"$f":"\"Version 2 - \"&BuildNo","v":"Version 2 - Beta 01"}]
[]
[null,"Cost Estimate Type","Alias"]
[null,"Life-of-Mine","LOM"]
[null,"Financial Assurance","FA"]
[null,"Asset Retirement Obligation","ARO"]
[]
[null,"Other Settings"]
[null,{"$f":"\"Road Transport Speed (\" & IF(Metric,\"kph\",\"mph\")&\")\"","v":"Road Transport Speed (mph)"},80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport speed (in MPH)",{"$f":"ROUND(IF(Metric,C12*kph2mph,C12),1)","v":80}]
[null,{"$f":"\"Site Speed limit (\" & IF(Metric,\"kph\",\"mph\")&\")\"","v":"Site Speed limit (mph)"},35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Speedlimit (in MPH)",{"$f":"ROUND(IF(Metric,C13*kph2mph,C13),1)","v":35}]
[null,"(determines maximum speed for all haul fleets)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SpeedUnits",{"$f":"IF(Metric,\"kph\",\"mph\")","v":"mph"}]
[null,{"$f":"\"Maximum Loader Haul to Crusher (\"&IF(Metric,\"m\",\"ft\")&\")\"","v":"Maximum Loader Haul to Crusher (ft)"},200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ShortHaulDist",{"$f":"IF(Metric,C15,C15*Ft2M)","v":60.96}]
[]
[null,"Set Recalculation Options\n\nSeveral of the actions in the worksheet will recalculate the entire workbook when completed. This can reduce the efficiency of the model. The options below allow the user to determine which of these actions will include a recalculation command at the end of the action. \n\nFor example, when adding numerous facilities to different sheets, it is best to turnoff recalculation for the Add Facility action by selecting FALSE below.\n\nThese options are only active if MANUAL is selected on the Formulas/Calculation Options menu. If FALSE is selected, then recalculation will not occur and must be requested manually, by entering Ctrl-Shift-W (recalculates current worksheet), Ctrl-Shift-R (recalculates entire model). \n\nNote: Pressing the F9 key or selecting CALCULATE NOW from the Formulas/Calculation Options menu will recalculate all open workbooks.\n"]
[null,"Action","Recalc?"]
[null,"Add Facility",false]
[null,"Delete Facility",false]
[null,"Import User Data",false]

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

{"sheet":"User 01","index":48,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:"]

{"sheet":"User 02 Solution Management","index":49,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Solution Management"]
[]
[null,null,"gpm"]
[null,"Average TSF draindown rate - Year 1",445,{"$f":"CONCATENATE(\"<--Solution Mgmt sheet, Pumping table, item # \",'Solution Mgmt'!A41,\", cost category \",'Solution Mgmt'!E41)","v":"<--Solution Mgmt sheet, Pumping table, item # 13, cost category TSF Draindown Management"}]
[null,"Average TSF draindown rate - Year 2",310,{"$f":"CONCATENATE(\"<--Solution Mgmt sheet, Pumping table, item # \",'Solution Mgmt'!A42,\", cost category \",'Solution Mgmt'!E42)","v":"<--Solution Mgmt sheet, Pumping table, item # 14, cost category TSF Draindown Management"}]
[null,"Average TSF draindown rate - Year 3",210,{"$f":"CONCATENATE(\"<--Solution Mgmt sheet, Pumping table, item # \",'Solution Mgmt'!A43,\", cost category \",'Solution Mgmt'!E43)","v":"<--Solution Mgmt sheet, Pumping table, item # 15, cost category TSF Draindown Management"}]
[null,"Average TSF draindown rate - Year 4",140,{"$f":"CONCATENATE(\"<--Solution Mgmt sheet, Pumping table, item # \",'Solution Mgmt'!A44,\", cost category \",'Solution Mgmt'!E44)","v":"<--Solution Mgmt sheet, Pumping table, item # 16, cost category TSF Draindown Management"}]
[null,"Average TSF draindown rate - Year 5",90,{"$f":"CONCATENATE(\"<--Solution Mgmt sheet, Pumping table, item # \",'Solution Mgmt'!A45,\", cost category \",'Solution Mgmt'!E45)","v":"<--Solution Mgmt sheet, Pumping table, item # 17, cost category TSF Draindown Management"}]
[]
[null,"Source: Figure E5 of \"Attachment 2_TSF Water Management Plan Rev1_20170717.pdf\""]

{"sheet":"User 03 Miscellaneous Crews","index":50,"n_rows":221,"n_cols":13,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Miscellaneous Crews"]
[]
[]
[]
[null,"Rubbish and Waste Handling",null,null,null,null,null,"Total Inc. O&P"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no."]
[null,"Dumpster delivery (average for all sizes)",null,null,"ea.",41,"02 41 19.19 0910",82.5,"<--CDF, Misc. Unit Costs"]
[null,"Haul (average for all sizes)",null,null,"ea.",41,"02 41 19.19 0920",259,"<--CDF, Misc. Unit Costs"]
[null,"Rent per month (average for all sizes)",null,null,"ea.",41,"02 41 19.19 0940",88,"<--CDF, Misc. Unit Costs"]
[null,"Disposal fee per ton (tonne) (average for all sizes)",null,null,"ton",41,"02 41 19.19 0950",97,"<--CDF, Misc. Unit Costs"]
[]
[]
[]
[]
[null,"Hazardous Material Handling - Solids"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no.","Total Inc. O&P"]
[null,"Pickup fees 55 gal. drums",null,null,"ea.",44,"02 81 20.10 1100",265,"<--CDF, Misc. Unit Costs"]
[null,"Bulk material (minimum)",null,null,"ton",44,"02 81 20.10 1120",210]
[null,"Bulk material (maximum)",null,null,"ton",44,"02 81 20.10 1130",655]
[null,"Bulk material (average)",null,null,"ton",null,"average",{"$f":"AVERAGE(H25:H26)","v":432.5},"<--CDF, Misc. Unit Costs"]
[null,"Transport - truck load (80 drums, 25 cy (m3), 18 tons) \n(maximum)",null,null,"mile",44,"02 81 20.10 1260",4.45]
[null,"Transport - truck load (80 drums, 25 cy (m3), 18 tons) \n(maximum)",null,null,"mile",44,"02 81 20.10 1270",7.35]
[null,"Transport - truck load (80 drums, 25 cy (m3), 18 tons) \n(average)",null,null,"mile",null,"average",{"$f":"ROUND(AVERAGE(H28:H29),2)","v":5.9},"<--CDF, Misc. Unit Costs"]
[null,"Dump site disposal fee (minimum)",null,null,"ton",44,"02 81 20.10 6000",155]
[null,"Dump site disposal fee (maximum)",null,null,"ton",44,"02 81 20.10 6020",455]
[null,"Dump site disposal fee (average)",null,null,"ton",null,"average",{"$f":"ROUND(AVERAGE(H31:H32),2)","v":305},"<--CDF, Misc. Unit Costs"]
[]
[null,"Hazardous Material Handling - Liquids"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no.","Total Inc. O&P"]
[null,"Vacuum Truck Pickup (2200 gal or 9,700 litres)",null,null,"hr.",44,"02 81 20.10 3110",155,"<--CDF, Misc. Unit Costs"]
[null,"Vacuum Truck Pickup (5000 gal or 2,000 litres)",null,null,"hr.",44,"02 81 20.10 3120",225,"<--CDF, Misc. Unit Costs"]
[null,"Dump site disposal fee (minimum)",null,null,"ton",44,"02 81 20.10 6000",155]
[null,"Dump site disposal fee (maximum)",null,null,"ton",44,"02 81 20.10 6020",455]
[null,"Dump site disposal fee (average)",null,null,"ton",null,"average",{"$f":"ROUND(AVERAGE(H39:H40),2)","v":305},"<--CDF, Misc. Unit Costs"]
[]
[]
[null,"Hydrocarbon Contaminated Soils (HCS)"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no.","Total Inc. O&P"]
[null,"Insitu Biotreatment (minimum)",null,null,"CY",43,"02 65 10.30 2020",23]
[null,"Insitu Biotreatment (maximum)",null,null,"CY",43,"02 65 10.30 2021",25.5]
[null,"Insitu Biotreatment (average)",null,null,"CY",null,"average",{"$f":"ROUND(AVERAGE(H46:H47),2)","v":24.25},"<--CDF, Misc. Unit Costs"]
[null,"HCS disposal fee (minimum)",null,null,"CY",43,"02 65 10.30 2050",150]
[null,"HCS disposal fee (maximum)",null,null,"CY",43,"02 65 10.30 2055",440]
[null,"HCS disposal fee (average)",null,null,"CY",null,"average",{"$f":"ROUND(AVERAGE(H49:H50),2)","v":295},"<--CDF, Misc. Unit Costs"]
[]
[]
[]
[null,"Fencing Installation"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no.","Material"]
[null,"Barbed 3-strand",null,null,"LF",319,"32 31 13.40 1650",{"$f":"0.13*3","v":0.39},"<--CDF, Misc. Unit Costs"]
[null,"Barbed 4-strand",null,null,"LF",319,"32 31 13.40 1650",{"$f":"0.13*4","v":0.52},"<--CDF, Misc. Unit Costs"]
[null,"Barbed 5-strand",null,null,"LF",319,"32 31 13.40 1650",{"$f":"0.13*5","v":0.65},"<--CDF, Misc. Unit Costs"]
[null,"Chain link 8 ft -10 ft Install",null,null,"LF",317,"32 31 13.20 0920",32,"<--CDF, Misc. Unit Costs"]
[null,"Wood stockade fence 6 ft high - Install",null,null,"LF",322,"32 31 29.10 1240",13.15,"<--CDF, Misc. Unit Costs"]
[]
[]
[]
[null,"Pipe and Drainpipe Installation"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no.","Material"]
[null,"Water 4in (100mm ) 40ft (12m) length, welded HDPE",null,null,"LF",352,"33 11 13.35 0100",2.5,"<--CDF, Misc. Unit Costs"]
[null,"Water 6in (150mm) 40ft (12m) length, welded HDPE",null,null,"LF",352,"33 11 13.35 0200",5.65,"<--CDF, Misc. Unit Costs"]
[null,"Water 12in (300mm) 40ft (12m) length, welded HDPE",null,null,"LF",352,"33 11 13.35 0500",13,"<--CDF, Misc. Unit Costs"]
[null,"Drain 4in (100mm) perforated PVC",null,null,"LF",352,"33 41 16.30 2100",1.64,"<--CDF, Misc. Unit Costs"]
[null,"Drain 6in (150mm) perforated PVC",null,null,"LF",352,"33 41 16.30 2110",3.49,"<--CDF, Misc. Unit Costs"]
[null,"Drain 4in (100mm) corrugated, perf or plain",null,null,"LF",352,"33 46 16.35 0040",0.74,"<--CDF, Misc. Unit Costs"]
[null,"Drain 6in (150mm) corrugated., perf or plain",null,null,"LF",352,"33 46 16.35 0060",1.88,"<--CDF, Misc. Unit Costs"]
[]
[]
[]
[null,"Powerline Removal Unit Cost Development"]
[]
[null,"Daily","Labor Rate ($/hr)","Equipment Rate ($/hr)","#","Labor Cost ($/hr)","Equipment Cost ($/hr)","subtotal ($/hr)"]
[null,"R-3 (modified)"]
[null,"Electrical foreman",{"$f":"'Labor Rates'!N164","v":72.08},null,1,{"$f":"$E81*C81","v":72.08},0,{"$f":"ROUND(SUM(F81:G81),2)","v":72.08}]
[null,"Electrician",{"$f":"'Labor Rates'!N165","v":71.459999999999994},null,1,71.459999999999994,0,{"$f":"ROUND(SUM(F82:G82),2)","v":71.459999999999994}]
[null,"5-ton crane",{"$f":"'Labor Rates'!N113","v":33.299999999999997},{"$f":"'Equipment Costs'!E100","v":82.76},0.5,16.649999999999999,41.38,{"$f":"ROUND(SUM(F83:G83),2)","v":58.03}]
[null,"Laborer (added)",{"$f":"GeneralLaborRate","v":15.19},null,1,15.19,0,{"$f":"ROUND(SUM(F84:G84),2)","v":15.19}]
[null,"Light truck (added)",null,{"$f":"LightTruckRate","v":29.85},1,0,29.85,{"$f":"ROUND(SUM(F85:G85),2)","v":29.85}]
[null,null,null,null,null,{"$f":"SUM(F81:F85)","v":175.38},{"$f":"SUM(G81:G85)","v":71.23},{"$f":"SUM(H81:H85)","v":246.60999999999999}]
[]
[null,"Utility Pole Demolition ","Crew","Daily output","Labor-hrs","Unit","Materials","Labor","Equipment"]
[null,null,"R-3",6,3.3,"ea",0,{"$f":"ROUND(F86*8/$D89,2)","v":233.84},{"$f":"ROUND(G86*8/$D89,2)","v":94.97}]
[]
[null,"Assume average distance between powerpoles (ft): ",null,null,150]
[null,"Powerpoles per mile (assume double):",null,null,{"$f":"ROUND(5280/E91,0)*2","v":70}]
[null,"Cost per mile:","Labor ($/mile)","Equipment ($/mile)","total ($/mile)"]
[null,null,{"$f":"H89*$E$92","v":16368.800000000001},{"$f":"I89*$E$92","v":6647.9},{"$f":"SUM(C94:D94)","v":23016.7},"<--CDF, Misc. Unit Costs"]
[]
[]
[]
[null,"Rip-Rap & Rock Lining"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no.","Material"]
[null,"Rip-Rap 3/8 to 1/4 C.Y. pieces, grouted",null,null,"SY",271,"31 37 13.10 0110",null,"riprap sourced on site"]
[null,"Rip-Rap 18 in min thick, no grout",null,null,"SY",271,"31 37 13.10 0200",null,"riprap sourced on site"]
[null,"Gabions,  6 in deep",null,null,"SY",270,"31 36 13.10 0400",12.25,"<--CDF, Misc. Unit Costs"]
[null,"Gabions,  9 in deep",null,null,"SY",270,"31 36 13.10 0500",15,"<--CDF, Misc. Unit Costs"]
[null,"Gabions,  12 in deep",null,null,"SY",270,"31 36 13.10 0600",16,"<--CDF, Misc. Unit Costs"]
[null,"Gabions,  18 in deep",null,null,"SY",270,"31 36 13.10 0700",24,"<--CDF, Misc. Unit Costs"]
[null,"Gabions,  36 in deep",null,null,"SY",270,"31 36 13.10 0800",41,"<--CDF, Misc. Unit Costs"]
[]
[]
[]
[null,"Liner Installation"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no.","Material"]
[null,"Membrane lining 60 mil thick",null,null,"SF",218,"31 05 19.53 1200",0.57999999999999996,"<--CDF, Misc. Unit Costs"]
[]
[]
[]
[null,"Construction Management Support"]
[null,"RSMeans 2018",null,null,"Unit","p.","RSMeans no.","Material"]
[null,"Office Trailer, Furnished, no hook-ups",null,null,"Month",17,"01 52 13.20 0250",198,"<--CDF, Misc. Unit Costs"]
[null,"Toilet Portable, chemical",null,null,"Month",546,"01 54 33.40 6410",198,"<--CDF, Misc. Unit Costs"]
[]
[]
[]
[null,"Install Signs"]
[]
[null,"Daily","Labor Rate ($/hr)","Equipment Rate ($/hr)","#","Labor Cost ($/hr)","Equipment Cost ($/hr)","subtotal ($/hr)"]
[null,"B-80"]
[null,"Foreman",{"$f":"ForemanRate","v":78.739999999999995},null,1,{"$f":"$E127*C127","v":78.739999999999995},0,{"$f":"ROUND(SUM(F127:G127),2)","v":78.739999999999995}]
[null,"Laborer",{"$f":"GeneralLaborRate","v":15.19},null,1,15.19,0,{"$f":"ROUND(SUM(F128:G128),2)","v":15.19}]
[null,"Flatbed Truck",{"$f":"'Equipment Costs'!E105","v":141.84},{"$f":"'Equipment Costs'!E91","v":25.06},1,141.84,25.06,{"$f":"ROUND(SUM(F129:G129),2)","v":166.9}]
[null,"Auger, truck-mounted",{"$f":"'Equipment Costs'!E83","v":43.27},{"$f":"373.8/8","v":46.725000000000001},1,43.27,46.725000000000001,{"$f":"ROUND(SUM(F130:G130),2)","v":90}]
[null,null,null,null,null,{"$f":"SUM(F127:F130)","v":279.03999999999996},{"$f":"SUM(G127:G130)","v":71.784999999999997},{"$f":"SUM(H127:H130)","v":350.83}]
[]
[null,"Signage, Guide and directional","Crew","Daily output","Labor-hrs","Unit","Materials","Labor","Equipment"]
[null,"10 14 53.20 0600","B-80",70,0.45700000000000002,"ea",41,{"$f":"ROUND(F$131*8/$D134,2)","v":31.89},{"$f":"ROUND(G$131*8/$D134,2)","v":8.1999999999999993}]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"^Other User, item # \",'Other User'!$A$29,\", cost category \",'Other User'!$E$29)","v":"^Other User, item # 1, cost category Pits"}]
[]
[null,"Steel post, galvanized, 10' upgright","Crew","Daily output","Labor-hrs","Unit","Materials","Labor","Equipment"]
[null,"10 14 53.20 1500","B-80",200,0.16,"ea",32.5,{"$f":"ROUND(F$131*8/$D138,2)","v":11.16},{"$f":"ROUND(G$131*8/$D138,2)","v":2.87}]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"^Other User, item # \",'Other User'!$A$30,\", cost category \",'Other User'!$E$30)","v":"^Other User, item # 2, cost category Pits"}]
[]
[]
[]
[null,"From \"Copper Flat Reveg Calcs.xlsx\""]
[]
[null,"Copper Flat FA"]
[null,"Revegitation Cost Estimate"]
[null,"2018-12-07"]
[]
[null,"SRCE COST",1282.2411250000002,"per acre",null,"See Attachment H to Basis of Estimate"]
[null,"Weighted average: seed drill (90%); broadcast (8%); hydro seed (2%)"]
[null,"Includes contract labor, seed supply, seed bed preparation, placement, mulch, crimp, mobilization, per diem"]
[]
[null,"SEED SUPPLY"]
[null,"Basis: MORP Seed mix, Table E7, Final reclamation column"]
[null,"Table E7 application rate assumes seed drill"]
[null,"Quotes from Curtis, Granite, Bamert.  Bamert determined to be non conforming and excluded from average"]
[null,"double application rate/cost for broadcast & hydroseed placement"]
[null,"PLS = Pure Live Seed"]
[]
[null,"Company","Pricing \n$/acre","Notes"]
[null,"Curtis",174.72,"<= 100 ac, MORP PLS/ac"]
[null,"Curtis",163.79,"> 100 acres, MORP PLS/ac"]
[null,"Granite",198.15624999999997,"adjust to MORP PLS/ac"]
[null,"Bamert",750,"nonconforming; exclude"]
[]
[null,"Average Cost",179,"Drill Seed"]
[null,null,358,"Broadcast or Hydroseed"]
[]
[null,"CONTRACTOR"]
[null,"Basis: MORP Description"]
[null,"Quotes from Curtis, Rocky Mountain, 814"]
[null,"per diem rate",125,"$/man-day"]
[]
[null,"Contractor","Curtis","R Mtn",814,null,"Curtis","R Mtn",814,null,"Curtis","R Mtn",814]
[null,"Method","Drill","Drill","Drill",null,"Broadcast","Broadcast","Broadcast",null,"Hydroseed","Hydroseed","Hydroseed"]
[null,"Acres Quoted",240,240,240,null,140,140,140,null,20,20,20]
[null,"Crew Size",5,5,5,null,5,5,5,null,5,5,5]
[null,"Days @ 12 HPD",18.333333333333332,20.166666666666664,22,null,10,10.833333333333332,11.666666666666666,null,5,5,5]
[]
[null,"Cost"]
[null,"Disc & Prep",16800,8000,31440,null,9800,6000,18340,null,1400,0,0]
[null,"Seed Mix",42960,42960,42960,null,50120,50120,50120,null,7160,7160,7160]
[null,"Seed Placement",40800,40000,32880,null,16800,50000,21140,null,150000,38000,24840]
[null,"Mulch/Crimp",117600,213853,214080,null,68600,124747,124880,null,0,0,0]
[null,"Mob/Demob",2000,4000,1565,null,2000,4000,1565,null,2000,4000,925]
[null,"Per Diem",11458.333333333332,12604.166666666664,13750,null,6250,6770.8333333333321,7291.6666666666661,null,3125,3125,3125]
[null,"Sum",231618.33333333334,321417.16666666669,336675,null,153570,241637.83333333334,223336.66666666666,null,163685,52285,36050]
[]
[null,"Unit Rate, $/Acre"]
[null,"Disc & Prep",70,33.333333333333336,131,null,70,42.857142857142854,131,null,70,0,0]
[null,"Seed Mix",179,179,179,null,358,358,358,null,358,358,358]
[null,"Seed Placement",170,166.66666666666666,137,null,120,357.14285714285717,151,null,7500,1900,1242]
[null,"Mulch/Crimp",490,891.05416666666667,892,null,490,891.05,892,null,0,0,0]
[null,"Mob/Demob",8.3333333333333339,16.666666666666668,6.520833333333333,null,14.285714285714286,28.571428571428573,11.178571428571429,null,100,200,46.25]
[null,"Per Diem",47.74305555555555,52.5173611111111,57.291666666666664,null,44.642857142857146,48.363095238095227,52.083333333333329,null,156.25,156.25,156.25]
[null,"Sum",965.07638888888891,1339.2381944444446,1402.8125,null,1096.9285714285713,1725.9845238095238,1595.2619047619046,null,8184.25,2614.25,1802.5]
[null,null,"vvvvvvvvvvvvvv","vvvvvvvvvvvvvv","vvvvvvvvvvvvvv",null,"vvvvvvvvvvvvvv","vvvvvvvvvvvvvv","vvvvvvvvvvvvvv",null,"vvvvvvvvvvvvvv","vvvvvvvvvvvvvv","vvvvvvvvvvvvvv"]
[null,"Average",null,1235.7090277777779,null,null,null,1472.7249999999997,null,null,null,2614.25]
[null,"Weight",null,0.9,null,null,null,0.08,null,null,null,0.02]
[]
[null,"Unit Rate","$/Acre","Weight"]
[null,"Avg Drll Seed",1235.7090277777779,0.9]
[null,"Avg Broadcast",1472.7249999999997,0.08]
[null,"Avg Hydroseed",2614.25,0.02]
[null,"Weighted Avg",1282.2411250000002]
[]
[null,"Breakdown of weighted average cost:"]
[null,"Materials",0.34,{"$f":"ROUND(C208*$C$205,2)","v":435.96},"<--SRCE \"Material Costs\" sheet"]
[null,"Labor",0.33,{"$f":"ROUND(C209*$C$205,2)","v":423.14},"<--CDF \"Misc. Unit Costs\" sheet"]
[null,"Equipment",0.33,423.14,"<--CDF \"Misc. Unit Costs\" sheet"]
[]
[]
[]
[null,"Category","Item","Comments","Cost","Units","Amount"]
[null,"DISPOSAL","HYDROCARBONS PUMPABLE, NON HAZ, DIESEL/OIL FOR FUELS BLENDING <5% WATER","4500 GALLONS",0.75,"GALLON",4500]
[null,"DISPOSAL","HYDROCARBONS PUMPABLE, NON HAZ, DIESEL/OIL FOR LANDFILL >5% WATER","4500 GALLONS",1.65,"GALLON",4500]
[null,"TRANSPORTATION","TANKER TRUCK CLASS A","HYDROCARBONS PUMPABLE TO FINAL TSDF",2.75,"MILE"]
[null,"DISPOSAL","BULK HAZARDOUS WASTE FOR RCRA LANDFILL","20 YARD BIN 9 TON MINIMUM",285,"TON",9]
[null,"TRANSPORTATION","ROLLOFF TRUCK DRAGON TRAILER CLASS A","BULK HAZARDOUS WASTE TO FINAL TSDF",2.65,"MILE"]
[null,"SUPPLIES","EPA MANIFEST FEE",null,15,"EA",1]
[null,"Source: ACT_Enviro_Disposal_QuoteNM COPPER CORP 11-27-18.pdf"]

{"sheet":"User 04 Bldgs & tanks backup","index":51,"n_rows":82,"n_cols":10,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Bldgs & tanks backup"]
[]
[]
[null,"Source:","EIS Facility Lists All Alternatives 2014.07.23.xlsx"]
[]
[null,"EIS 2","↓F&B","↓F&B","↓F&B","↓F&B",null,"↓F&B","↓User 13"]
[null,"Facility","Length (ft)","Width (ft)","Height (ft)","Diameter (ft)","Slab (ft)","Slab (in)","Tank?","Construction Type"]
[1,"Primary Crusher Control/Mechanical Building",20,15,25,null,0.67,{"$f":"ROUND(G15*12,1)","v":8},{"$f":"IF(F15=\"\",\"\",\"Yes\")","v":""},"Metal roof,\nmetal siding"]
[2,"Concentrator Building, Grinding Area",192,145,125,null,"0.50 -1.00",12,{"$f":"IF(F16=\"\",\"\",\"Yes\")","v":""},"Metal roof, metal siding"]
[3,"Concentrator Building, Flotation Area",216,96,80,null,"0.50 -1.00",12,"","Metal roof, metal siding"]
[4,"Concentrator Building, Maintenance Area",70,50,30,null,0.83,{"$f":"ROUND(G18*12,1)","v":10},"","Metal roof, metal siding"]
[5,"Concentrate Handling & Storage Area, Included in concentrator building",144,72,80,null,0.83,{"$f":"ROUND(G19*12,1)","v":10},"","Metal roof, metal siding, included in concentrator building"]
[6,"Concentrate Thickeners (1/2)","-","-",16,16,"-",null,"Yes","Steel Tank"]
[7,"Concentrate Thickeners (2/2)","-","-",16,16,"-",null,"Yes","Steel Tank"]
[8,"Ball Bins",109,51,null,null,1,{"$f":"ROUND(G22*12,1)","v":12},"","Concrete"]
[9,"Reagent Storage and Lime Handling",110,76,50,null,0.5,{"$f":"ROUND(G23*12,1)","v":6},"","Metal roof, concrete block and metal siding"]
[10,"Flammable Material Storage Bldg.",25,17,9,null,0.67,{"$f":"ROUND(G24*12,1)","v":8},"","Metal roof, \nmetal siding"]
[11,"Tailings Cyclone Station",75,50,40,null,"-",null,"","Centraly located open steel structure"]
[12,"Mine Shop/Warehouse ",123,92,60,null,1,{"$f":"ROUND(G26*12,1)","v":12},"","Metal roof, metal siding on existing slab"]
[13,"Wash Pad",90,90,null,null,0.83,{"$f":"ROUND(G27*12,1)","v":10},"","Concrete "]
[14,"Administration Building",96,60,24,null,1,{"$f":"ROUND(G28*12,1)","v":12},"","Prefabricated modular placed on existing slab"]
[15,"Changehouse/Gatehouse",84,60,19,null,0.5,{"$f":"ROUND(G29*12,1)","v":6},"","Prefabricated modular placed on existing slab"]
[16,"Assay & Metallurgical Laboratory",122,40,22,null,0.5,{"$f":"ROUND(G30*12,1)","v":6},"","Prefabricated modular placed on existing slab"]
[17,"Copper Flat Electric Substation",115,70,0,null,"-",null,"","Constructed on graded, graveled, fenced area"]
[18,"Freshwater/Fire Tank (1)","-","-",36,40,"-",null,"Yes","Carbon steel, 300,000 gal"]
[19,"Process water tank (1)","-","-",32,30,"-",null,"Yes","Carbon steel, 150,000 gal"]
[20,"Fresh Water Pump Station Tanks (1/2)","-","-",36,40,"-",null,"Yes","Carbon steel, 300,000 gal"]
[21,"Fresh Water Pump Station Tanks (2/2)","-","-",36,40,"-",null,"Yes","Carbon steel, 300,000 gal"]
[22,"Potable Water Tank","-","-",7.25,12,"-",null,"Yes","Carbon steel, 6,000 gal"]
[23,"Seal Water Tank","-","-",8,8,"-",null,"Yes","Carbon steel, 3,000 gal"]
[24,"Reclaim Reservoir Fresh Water Surge Tank",16,"-",{"$f":"ROUND(5500*0.133681/(3.14*(F38/2)^2),0)","v":15},8,"-",null,"Yes","Carbon steel, 5,500 gal"]
[25,"Reclaim Reservoir Fresh Water Storage Tank","-","-",36,40,"-",null,"Yes","Carbon steel, 300,000 gal"]
[26,"Off Road Diesel Fuel Storage Tank (1)","-","-",24,28,"-",null,"Yes","nominal 100,000 gal tank, field erected steel tank"]
[27,"On Road Diesel Storage Tank","-","-",12,12,"-",null,"Yes","Carbon steel, 10,000 gal"]
[28,"Gasoline Storage Tank","-","-",12,12,"-",null,"Yes","Carbon steel, 10,000 gal"]
[29,"Recycle Water Tank - Truck Wash","-","-",12,12,"-",null,"Yes","Carbon steel, 10,000 gal"]
[30,"Lime Silo","-","-",40,25,0.83,{"$f":"ROUND(G44*12,1)","v":10},"Yes","300 ton capacity"]
[31,"Lime Slurry Tank","-","-",25,12,"-",null,"Yes","Carbon steel, 20,000 gal"]
[32,"Pax Mix Tank","-","-",10.67,8,"-",null,"Yes","Carbon steel, 4,000 gal"]
[33,"Pax Distribution Tank","-","-",10.67,8,"-",null,"Yes","Carbon steel, 4,000 gal"]
[34,"MIBC Storage Tank","-","-",6,8,"-",null,"Yes","Carbon steel, 2,000 gal"]
[35,"No. 2 Diesel Storage Tank","-","-",6,8,"-",null,"Yes","Carbon steel, 2,000 gal"]
[36,"NaHS Mix Tank","-","-",10.67,8,"-",null,"Yes","Carbon steel, 4,000 gal"]
[37,"NaHS Distribution Tank","-","-",10.67,8,"-",null,"Yes","Carbon steel, 4,000 gal"]
[38,"Moly Collector Mix Tank","-","-",6,8,"-",null,"Yes","Carbon steel, 2,000 gal"]
[39,"Moly Collector Distribution Tank","-","-",6,8,"-",null,"Yes","Carbon steel, 2,000 gal"]
[40,"AERO 238 Mix Tank","-","-",10.67,8,"-",null,"Yes","Carbon steel, 4,000 gal"]
[41,"AERO 238 Distribution Tank","-","-",10.67,8,"-",null,"Yes","Carbon steel, 4,000 gal"]
[42,"NaHS Stock Tank","-","-",10.67,8,"-",null,"Yes","Carbon steel, 4,000 gal"]
[43,"Flocculant Tanks (1/2)","-","-",7.25,12,"-",null,"Yes","Carbon steel"]
[44,"Flocculant Tanks (2/2)","-","-",7.25,12,"-",null,"Yes","Carbon steel"]
[45,"Gravity Concentrator Concentrate Tank","-","-",9.5,12,"-",null,"Yes","Carbon steel, 8,000 gal"]
[46,"Copper concentrate stock tank","-","-",24.6,17,"-",null,"Yes","Carbon steel, 42,000 gal"]
[47,"Explosive Magazines (1/2)",8,8,8,null,"-",null,"","Manufactured/Constructed, located and secured per federal and state regulations"]
[48,"Explosive Magazines (2/2)",8,8,8,null,"-",null,"","Manufactured/Constructed, located and secured per federal and state regulations"]
[49,"Ammonium Nitrate Silo","-","-",60,15,"-",null,"Yes","Manufactured/Constructed, located and secured per federal and state regulations"]
[]
[null,"Filter Deck","Included with Concentrate Handling & Storage"]
[null,"Lime Mill","Included with Reagent Storage and Lime Handlng"]
[null,"Acid Storage Building","Included with Reagent Storage and Lime Handlng"]
[null,"Reagent Building","Included with Reagent Storage and Lime Handlng"]
[null,"Tire/ Lube","Included with Mine Shop/Warehouse"]
[null,"Small Vehicle Repair Building","Included with Mine Shop/Warehouse"]
[null,"Tailings Thickener","Not Used in Plan"]
[null,"Gatehouse","Included with Changehouse"]
[null,"Records & Receiving Office","Included with Warehouse"]
[null,"Engine Oil Storage Tank ","-","-","-",null,"-",null,null,"1,000 gal, carbon steel"]
[null,"Hydraulic Fluid Storage Tank ","-","-","-",null,"-",null,null,"1,000 gal, carbon steel"]
[null,"ATF Fluid Storage Tank ","-","-","-",null,"-",null,null,"1,000 gal, carbon steel"]
[null,"Gear Oil Storage Tank ","-","-","-",null,"-",null,null,"1,000 gal, carbon steel"]
[null,"Anti-freeze Storage Tank ","-","-","-",null,"-",null,null,"1,000 gal, carbon steel"]
[null,"Used Oil Storage Tank ","-","-","-",null,"-",null,null,"2,000 gal, carbon steel"]
[null,"Used antifreeze storage tank ","-","-","-",null,"-",null,null,"2,000 gal, carbon steel"]
[null,"Primary Crusher",90,30,113,null,0.83,{"$f":"ROUND(G81*12,1)","v":10},null,"Existing, below ground, reinforced concrete"]
[null,"Coarse Ore Stockpile Tunnel",400,16,26,null,"0.50 -1.00",12,null,"Existing, below ground, reinforced concrete"]

{"sheet":"User 05 Growth Media Stockpiles","index":52,"n_rows":24,"n_cols":24,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Growth Media Stockpiles"]
[]
[]
[null,"MORP Table E5. Required Reclamation Growth Media/Cover Material Storage",null,null,null,null,null,null,null,null,null,null,"Capacity (cy)","TSF","WRSP2","WRSP3","EWRSP4","WRSP1","EWRSP2A","EWRSP2B","EWRSP1","Pits","Yards","Totals"]
[null,"Facility","Size1 (Acres)","Required Material 2, 3 (reclamation cy)",null,null,null,null,null,null,null,"Stockpile",{"$f":"SUM(M13:M15)","v":4536711},{"$f":"TopsoilTails","v":2700333},{"$f":"SUMIF('Waste Rock Dumps'!$C$34:$C$67,O$11,'Waste Rock Dumps'!$C$344:$C$377)","v":240403},{"$f":"SUMIF('Waste Rock Dumps'!$C$34:$C$67,P$11,'Waste Rock Dumps'!$C$344:$C$377)","v":593335},{"$f":"SUMIF('Waste Rock Dumps'!$C$34:$C$67,Q$11,'Waste Rock Dumps'!$C$344:$C$377)","v":103818},{"$f":"SUMIF('Waste Rock Dumps'!$C$34:$C$67,R$11,'Waste Rock Dumps'!$C$344:$C$377)","v":184840},{"$f":"SUMIF('Waste Rock Dumps'!$C$34:$C$67,S$11,'Waste Rock Dumps'!$C$344:$C$377)","v":30298},{"$f":"SUMIF('Waste Rock Dumps'!$C$34:$C$67,T$11,'Waste Rock Dumps'!$C$344:$C$377)","v":46513},{"$f":"SUMIF('Waste Rock Dumps'!$C$34:$C$67,U$11,'Waste Rock Dumps'!$C$344:$C$377)","v":121532},{"$f":"'Reclamation Quantities'!I17","v":223221},{"$f":"'Reclamation Quantities'!I20","v":146334},{"$f":"SUM(N12:W12)","v":4390627}]
[null,"Growth Media Stockpile 1",29.33,2197930,null,null,null,null,null,null,null,{"$f":"B13","v":"Growth Media Stockpile 1"},{"$f":"D13","v":2197930},{"$f":"IF(N12<M13,N12,M13)","v":2197930},null,null,null,null,null,null,null,null,null,{"$f":"SUM(N13:W13)","v":2197930}]
[null,"Growth Media Stockpile 2",31.55,1826877,null,null,null,null,null,null,null,{"$f":"B14","v":"Growth Media Stockpile 2"},{"$f":"D14","v":1826877},{"$f":"N12-N13","v":502403},{"$f":"IF(O12<($M$14-SUM($N$14:N14)),O12,($M$14-SUM($N$14:N14)))","v":240403},{"$f":"IF(P12<($M$14-SUM($N$14:O14)),P12,($M$14-SUM($N$14:O14)))","v":593335},{"$f":"IF(Q12<($M$14-SUM($N$14:P14)),Q12,($M$14-SUM($N$14:P14)))","v":103818},{"$f":"IF(R12<($M$14-SUM($N$14:Q14)),R12,($M$14-SUM($N$14:Q14)))","v":184840},{"$f":"IF(S12<($M$14-SUM($N$14:R14)),S12,($M$14-SUM($N$14:R14)))","v":30298},{"$f":"IF(T12<($M$14-SUM($N$14:S14)),T12,($M$14-SUM($N$14:S14)))","v":46513},{"$f":"IF(U12<($M$14-SUM($N$14:T14)),U12,($M$14-SUM($N$14:T14)))","v":121532},{"$f":"IF(V12<($M$14-SUM($N$14:U14)),V12,($M$14-SUM($N$14:U14)))","v":3735},{"$f":"IF(W12<($M$14-SUM($N$14:V14)),W12,($M$14-SUM($N$14:V14)))","v":0},{"$f":"SUM(N14:W14)","v":1826877}]
[null,"Growth Media Stockpile 3",14.1,511904,null,null,null,null,null,null,null,{"$f":"B15","v":"Growth Media Stockpile 3"},{"$f":"D15","v":511904},{"$f":"IF(N12-SUM(N$13:N14)=0,\"\",N12-N14)","v":""},{"$f":"IF(O12-SUM(O$13:O14)=0,\"\",O12-O14)","v":""},{"$f":"IF(P12-SUM(P$13:P14)=0,\"\",P12-P14)","v":""},{"$f":"IF(Q12-SUM(Q$13:Q14)=0,\"\",Q12-Q14)","v":""},{"$f":"IF(R12-SUM(R$13:R14)=0,\"\",R12-R14)","v":""},{"$f":"IF(S12-SUM(S$13:S14)=0,\"\",S12-S14)","v":""},{"$f":"IF(T12-SUM(T$13:T14)=0,\"\",T12-T14)","v":""},{"$f":"IF(U12-U14=0,\"\",U12-U14)","v":""},{"$f":"IF(V12-V14=0,\"\",V12-V14)","v":219486},{"$f":"IF(W12-W14=0,\"\",W12-W14)","v":146334},{"$f":"SUM(N15:W15)","v":365820}]
[null,"Surface Impoundment Backfill Areas","NA",320000]
[null,"Horizontal Construction Alignments4","NA",20000]
[null,"Total:",null,{"$f":"SUM(D13:D17)","v":4876711}]
[null,"Notes:"]
[null,"1 – Includes GMSP and associated disturbance areas."]
[null,"2  – Reclamation volumes are calculated from bank volumes and account for material swell and re-consolidation at excavation, storage, re-handle, and cover placement.  See Section 3.0 for factors applied."]
[null,"3 – Storage capacity of the GMSPs is sufficient to store the volume required."]
[null,"4   –  Provided  by  NMCC.  Additional  material  will  be  salvaged  as  encountered  during  miscellaneous  horizontal construction (roads, ditches, pipelines, power lines)."]
[null,"cy – Cubic yards NA – Not applicable"]

{"sheet":"User 06 Earthworks inputs","index":53,"n_rows":138,"n_cols":15,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Earthworks inputs"]
[]
[null,"Facility","Source","Item","Lift Height (ft)","Midbench length (ft)","Area (acre)","Other length (ft)"]
[null,"EWRSP-1","FIG_EWRSP1_MIDBENCHES_20180402.pdf","EWRSP1-MB1",30,1161]
[null,"EWRSP-1","FIG_EWRSP1_MIDBENCHES_20180402.pdf","EWRSP1-MB2",30,650]
[null,"EWRSP-1","FIG_EWRSP1_MIDBENCHES_20180402.pdf","EWRSP1-MB3",25,333]
[null,"EWRSP-1","FIG_EWRSP1_MIDBENCHES_20180402.pdf","EWRSP1-MB4",20,351]
[null,"EWRSP-1","FIG_EWRSP1_MIDBENCHES_20180402.pdf","area",null,null,25.1]
[null,"EWRSP-2B","FIG_EWRSP2B_MIDBENCHES_20180402.pdf","EWRSP2B-MB1",30,529]
[null,"EWRSP-2B","FIG_EWRSP2B_MIDBENCHES_20180402.pdf","EWRSP2B-MB2",70,477]
[null,null,null,null,null,null,25]
[null,"EWRSP-4","FIG_EWRSP4_EOML_20180330.pdf","EWRSP4-MB1",10,148]
[null,"EWRSP-4","FIG_EWRSP4_EOML_20180330.pdf","EWRSP4-MB2",50,319]
[null,"EWRSP-4","FIG_EWRSP4_EOML_20180330.pdf","EWRSP4-MB3",30,223]
[null,"EWRSP-4","FIG_EWRSP4_EOML_20180330.pdf","EWRSP4-MB4",20,331]
[null,"EWRSP-4","FIG_EWRSP4_EOML_20180330.pdf","EWRSP4-MB5",30,591]
[null,"EWRSP-4","FIG_EWRSP4_EOML_20180330.pdf","EWRSP4-MB6",10,499]
[null,"EWRSP-4","FIG_EWRSP4_EOML_20180330.pdf","EWRSP4-MB7",10,1000]
[null,"EWRSP-4","FIG_EWRSP4_RECLAIMED_20180330.pdf","EWRSP4-MB1-Area",null,null,3.31]
[null,"EWRSP-4","FIG_EWRSP4_RECLAIMED_20180330.pdf","EWRSP4-MB2-Area",null,null,2.89]
[null,"EWRSP-4","FIG_EWRSP4_RECLAIMED_20180330.pdf","EWRSP4-MB3-Area",null,null,1.83]
[null,"EWRSP-4","FIG_EWRSP4_RECLAIMED_20180330.pdf","EWRSP4-MB4-Area",null,null,1.5]
[null,"EWRSP-4","FIG_EWRSP4_RECLAIMED_20180330.pdf","EWRSP4-MB5-Area",null,null,5.07]
[null,"EWRSP-4","FIG_EWRSP4_RECLAIMED_20180330.pdf","EWRSP4-MB6-Area",null,null,2.39]
[null,"EWRSP-4","FIG_EWRSP4_RECLAIMED_20180330.pdf","EWRSP4-MB7-Area",null,null,4.2699999999999996]
[null,"WRSP-2","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP2-MB1",75,1369]
[null,"WRSP-2","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP2-MB2",75,2212]
[null,"WRSP-2","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP2-MB3",75,2009]
[null,"WRSP-3","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP3-MB1",75,1680]
[null,"WRSP-3","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP3-MB2",75,3346]
[null,"WRSP-3","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP3-MB3",75,3144]
[null,"WRSP-3","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP3-MB4",75,1704]
[null,"WRSP-3","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP3-MB5",75,1430]
[null,"WRSP-3","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP3-MB6",75,2426]
[null,"WRSP-3","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP3-MB7",35,469]
[null,"WRSP-3","FIG_WRSP2_WRSP3_FINALBUILDOUT_MIDBENCHES_20180402.pdf","WRSP3-MB8",35,1570]
[null,"WRSP-2","FIG_WRSP2_WRSP3_REGRADE_20180402.pdf","WRSP2-Area",null,null,47.7]
[null,"WRSP-3","FIG_WRSP2_WRSP3_REGRADE_20180402.pdf","WRSP3-Area",null,null,118.5]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_EOML_20180402.pdf","WRSP1-MB1",75,494]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_EOML_20180402.pdf","WRSP1-MB2",50,211]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_EOML_20180402.pdf","WRSP1-MB3",50,143]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_EOML_20180402.pdf","WRSP1-MB4",75,2091]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_EOML_20180402.pdf","WRSP1-MB5",25,219]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_EOML_20180402.pdf","WRSP1-MB6",50,1806]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_EOML_20180402.pdf","WRSP1-MB7",50,748]
[null,"EWRSP2-A","FIG_WRSP1_EWRSP2A_EOML_20180402.pdf","EWRSP2A-MB1",50,1166]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_RECLAIMED_20180330.pdf","WRSP1-MB1-Area",null,null,3.11]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_RECLAIMED_20180330.pdf","WRSP1-MB2-Area",null,null,1.44]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_RECLAIMED_20180330.pdf","WRSP1-MB3-Area",null,null,"included above"]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_RECLAIMED_20180330.pdf","WRSP1-MB4-Area",null,null,12.01]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_RECLAIMED_20180330.pdf","WRSP1-MB5-Area",null,null,1.3]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_RECLAIMED_20180330.pdf","WRSP1-MB6-Area",null,null,19.27]
[null,"WRSP-1","FIG_WRSP1_EWRSP2A_RECLAIMED_20180330.pdf","WRSP1-MB7-Area",null,null,"included above"]
[null,"EWRSP2-A","FIG_WRSP1_EWRSP2A_RECLAIMED_20180330.pdf","EWRSP2A-MB1-Area",null,null,6.22]
[null,"TSF","FIG_TSF_MIDBENCHES_20180402.pdf","TSF Surface Area",null,null,305.39]
[null,"TSF","FIG_TSF_MIDBENCHES_20180402.pdf","TSF Embankment Area",null,null,244.99]
[null,"TSF","FIG_TSF_MIDBENCHES_20180402.pdf","TSF-MB1",null,17289]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV1",null,null,null,2456]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV2",null,null,null,2789]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV3",null,null,null,3438]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV4",null,null,null,9206]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV5",null,null,null,8640]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV6",null,null,null,8072]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV7",null,null,null,4098]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV8",null,null,null,1627]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV9",null,null,null,5217]
[null,"TSF Diversion Channels","FIG_TSF_DIVERSION_CHANNELS_20180402.pdf","TSF-DIV10",null,null,null,3673]
[null,"Pit Berm","FIG_PIT_BERM_20180402.pdf","Berm length",null,null,null,9252]
[null,"GMSP-1",null,null,null,null,24.74]
[null,"GMSP-2",null,null,null,null,28.91]
[null,"GMSP-3",null,null,null,null,11.98]
[]
[]
[]
[null,"Waste Rock Dumps",{"$f":"'Waste Rock Dumps'!N30","v":"Lift (dump) Height"},"Midbench length","Area"]
[null,null,{"$f":"'Waste Rock Dumps'!N31","v":"ft"},"ft","acres"]
[null,{"$f":"D46","v":"WRSP1-MB1"},{"$f":"E46","v":75},{"$f":"F46","v":494},{"$f":"G54","v":3.11}]
[null,{"$f":"D47","v":"WRSP1-MB2"},50,211,{"$f":"ROUND(($G$55*D85/($D$85+$D$86)),2)","v":0.86}]
[null,"WRSP1-MB3",50,143,{"$f":"ROUND(($G$55*D86/($D$85+$D$86)),2)","v":0.57999999999999996}]
[null,"WRSP1-MB4",75,2091,{"$f":"G57","v":12.01}]
[null,"WRSP1-MB5",25,219,{"$f":"G58","v":1.3}]
[null,"WRSP1-MB6",50,1806,{"$f":"ROUND(($G$59*D89/($D$89+$D$90)),2)","v":13.63}]
[null,"WRSP1-MB7",50,748,{"$f":"ROUND(($G$59*D90/($D$89+$D$90)),2)","v":5.64}]
[null,{"$f":"D33","v":"WRSP2-MB1"},{"$f":"E33","v":75},{"$f":"F33","v":1369},{"$f":"ROUND($G$44*D91/SUM($D$91:$D$93),2)","v":11.68}]
[null,{"$f":"D34","v":"WRSP2-MB2"},75,2212,{"$f":"ROUND($G$44*D92/SUM($D$91:$D$93),2)","v":18.88}]
[null,"WRSP2-MB3",75,2009,{"$f":"ROUND($G$44*D93/SUM($D$91:$D$93),2)","v":17.14}]
[null,"WRSP3-MB1",75,1680,{"$f":"ROUND($G$45*D94/SUM($D$94:$D$101),2)","v":12.62}]
[null,"WRSP3-MB2",75,3346,25.14]
[null,"WRSP3-MB3",75,3144,23.63]
[null,"WRSP3-MB4",75,1704,12.81]
[null,"WRSP3-MB5",75,1430,10.75]
[null,"WRSP3-MB6",75,2426,18.23]
[null,"WRSP3-MB7",35,469,3.52]
[null,"WRSP3-MB8",35,1570,11.8]
[null,{"$f":"D11","v":"EWRSP1-MB1"},30,1161,{"$f":"ROUND($G$15*D102/(SUM($D$102:$D$105)),2)","v":11.68}]
[null,"EWRSP1-MB2",30,650,{"$f":"ROUND($G$15*D103/(SUM($D$102:$D$105)),2)","v":6.54}]
[null,"EWRSP1-MB3",25,333,{"$f":"ROUND($G$15*D104/(SUM($D$102:$D$105)),2)","v":3.35}]
[null,"EWRSP1-MB4",20,351,{"$f":"ROUND($G$15*D105/(SUM($D$102:$D$105)),2)","v":3.53}]
[null,"EWRSP2A-MB1",{"$f":"E53","v":50},{"$f":"F53","v":1166},{"$f":"G61","v":6.22}]
[null,{"$f":"D16","v":"EWRSP2B-MB1"},30,529,{"$f":"ROUND($G$18*D107/SUM($D$107:$D$108),2)","v":13.15}]
[null,"EWRSP2B-MB2",70,477,{"$f":"ROUND($G$18*D108/SUM($D$107:$D$108),2)","v":11.85}]
[null,{"$f":"D19","v":"EWRSP4-MB1"},{"$f":"E19","v":10},148,{"$f":"G26","v":3.31}]
[null,{"$f":"D20","v":"EWRSP4-MB2"},50,319,{"$f":"G27","v":2.89}]
[null,"EWRSP4-MB3",30,223,1.83]
[null,"EWRSP4-MB4",20,331,1.5]
[null,"EWRSP4-MB5",30,591,5.07]
[null,"EWRSP4-MB6",10,499,2.39]
[null,"EWRSP4-MB7",10,1000,4.2699999999999996]
[]
[null,"Tailings","Final (Regraded) Embankment Footprint","Mid-Embankment Length","Final Tailings Surface Area"]
[null,null,"acres","ft","acres"]
[null,"TSF",{"$f":"$G$63","v":244.99},{"$f":"F64","v":17289},{"$f":"$G$62","v":305.39},"<--Tailings sheet"]
[]
[]
[]
[null,"Table E4. Summary of Copper Flat Surface Impoundments"]
[null,null,null,null,null,null,"Calculations for SRCE"]
[null,"Impoundment","Size1 (Acres)","Storage Volume2 (Gallons)","Total Excavation Volume3 (cy)","Required Backfill Import3 (cy)","Backfill 1 (cy)","Backfill 2 (cy)","Backfill 1 (%)","Backfill 2 (%)",null,null,"CY"]
[null,"Impacted Storm Water Impoundment A",2.9,7306971,43000,11000,{"$f":"E126-F126","v":32000},{"$f":"F126","v":11000},{"$f":"G126/$E126","v":0.7441860465116279},{"$f":"H126/$E126","v":0.2558139534883721},"<-- Process Ponds",null,{"$f":"D126*0.00495113","v":36177.763327230001},null,{"$f":"'Process Ponds'!D149+'Process Ponds'!D169","v":33088}]
[null,"Impacted Storm Water Impoundment B",2.69,5598421,34000,9000,{"$f":"E127-F127","v":25000},{"$f":"F127","v":9000},{"$f":"G127/$E127","v":0.73529411764705888},0.26470588235294118,"<-- Process Ponds",null,{"$f":"D127*0.00495113","v":27718.51016573},null,{"$f":"'Process Ponds'!D150+'Process Ponds'!D170","v":31706}]
[null,"Impacted Storm Water Impoundment C",4.4400000000000004,10513870,63000,16000,47000,16000,0.74603174603174605,0.25396825396825395,"<-- Process Ponds",null,{"$f":"D128*0.00495113","v":52055.537173099998},null,{"$f":"'Process Ponds'!D151+'Process Ponds'!D171","v":58385}]
[null,"Process Water Reservoir",2.12,5433849,32000,8000,24000,8000,0.75,0.25,"<-- Process Ponds",null,{"$f":"D129*0.00495113","v":26903.692799369997},null,{"$f":"'Process Ponds'!D152+'Process Ponds'!D172","v":33991}]
[null,"Surge Pond",1.86,1610000,12000,3000,9000,3000,0.75,0.25,"<-- Process Ponds",null,{"$f":"D130*0.00495113","v":7971.3192999999992},null,{"$f":"'Process Ponds'!D153+'Process Ponds'!D173","v":10561}]
[null,"TSF Underdrain Collection Pond",7.9,12240000,80000,20000,{"$f":"E131","v":80000},null,1,0,"<-- Process Ponds",null,{"$f":"M132","v":169201.79309826999},null,{"$f":"'Process Ponds'!D154+'Process Ponds'!D174","v":81211}]
[null,"TSF Evaporation Pond",22.3,21934379,163000,41000,122000,41000,0.74846625766871167,0.25153374233128833,"<-- Process Ponds",null,{"$f":"(D132+D131)*0.00495113","v":169201.79309826999},null,{"$f":"'Process Ponds'!D155+'Process Ponds'!D175","v":81211}]
[null,"Total:",44.21,64637490,427000,108000]
[null,"Notes:"]
[null,"1 –Surface impoundment areas also include disturbed areas (embankment, access road, etc.) associated with each impoundment."]
[null,"2 – Surface impoundment storage volumes account for 2-feet of freeboard."]
[null,"3 – Backfill volume total = full excavation volume to match storage capacity + 2' freeboard.  Import volume assumes that 75% of reclamation backfill is retrieved from excavated material stored within pond embankments, etc."]
[null,"cy – Cubic yards"]

{"sheet":"User 07 Labor rates","index":54,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Labor rates"]
[]
[null,"https://www.wdol.gov/wdol/scafiles/davisbacon/NM12.dvb?v=1"]
[]
[null,"General Decision Number: NM180012 02/23/2018 NM12"]
[null,"Superseded General Decision Number: NM20170012"]
[null,"State: New Mexico"]
[null,"Construction Type: Heavy"]
[]
[null," SUNM2009-006 09/14/2010"]
[]
[null,null,"Basic Rate ($/hr)","Fringes ($/hr)","Total"]
[]
[null,"Carpenter",22.26,6.2,{"$f":"SUM(C21:D21)","v":28.46},"<--to cost data file"]
[null,"Ironworker, reinforcing",22.75,9.6,{"$f":"SUM(C22:D22)","v":32.35}]
[null,"Laborer:  Common or General",12.37,0,12.37,"<--to cost data file"]
[null,"Laborer:  Flagger",10.9,0,10.9]
[null,"Operator:  Backhoe",14.03,0,14.03,"<--to cost data file"]
[null,"Operator:  Grader/Blade",18.79,2.35,21.14,"<--to cost data file"]
[null,"Operator:  Loader (Front End)",22.07,5.05,27.12,"<--to cost data file"]
[null,"Operator:  Scraper",14.03,0,14.03,"<--to cost data file"]
[null,"Pipefitter",25.64,11.31,36.950000000000003]
[null,"Plumber",26.27,7.69,33.96]
[null,"Truck Driver:  Dump Truck",11.9,0,11.9,"<--to cost data file"]
[null,"Truck Driver:  Water Truck",13.72,5.25,18.97,"<--to cost data file"]

{"sheet":"User 08 Rapid Fill","index":55,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Rapid Fill"]
[]
[null,"File:","Copper Flat Alt2-4900CB RF2200_4July2017.xlsm"]
[null,"Tab:","Rapid Fill Water Balance"]
[]
[null,"ft3/day to gpm conversion:",192.5]
[]
[null,"ft3/day","gpm"]
[null,577500,{"$f":"B16/$C$13","v":3000},{"$f":"CONCATENATE(\"<--to Solution Mgmt sheet, item #\",'Solution Mgmt'!A29,\" cost category \",'Solution Mgmt'!E29)","v":"<--to Solution Mgmt sheet, item #1 cost category Pit Rapid Fill"}]
[null,577500,3000,{"$f":"CONCATENATE(\"<--to Solution Mgmt sheet, item #\",'Solution Mgmt'!A30,\" cost category \",'Solution Mgmt'!E30)","v":"<--to Solution Mgmt sheet, item #2 cost category Pit Rapid Fill"}]
[null,577500,3000,{"$f":"CONCATENATE(\"<--to Solution Mgmt sheet, item #\",'Solution Mgmt'!A31,\" cost category \",'Solution Mgmt'!E31)","v":"<--to Solution Mgmt sheet, item #3 cost category Pit Rapid Fill"}]
[null,577500,3000,{"$f":"CONCATENATE(\"<--to Solution Mgmt sheet, item #\",'Solution Mgmt'!A32,\" cost category \",'Solution Mgmt'!E32)","v":"<--to Solution Mgmt sheet, item #4 cost category Pit Rapid Fill"}]
[null,577500,3000,{"$f":"CONCATENATE(\"<--to Solution Mgmt sheet, item #\",'Solution Mgmt'!A33,\" cost category \",'Solution Mgmt'!E33)","v":"<--to Solution Mgmt sheet, item #5 cost category Pit Rapid Fill"}]
[null,288800,1500.2597402597403,{"$f":"CONCATENATE(\"<--to Solution Mgmt sheet, item #\",'Solution Mgmt'!A34,\" cost category \",'Solution Mgmt'!E34)","v":"<--to Solution Mgmt sheet, item #6 cost category Pit Rapid Fill"}]

{"sheet":"User 09 Haul Distances","index":56,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Haul Distances"]
[]
[null,null,"Elevation"]
[null,"GMSP-1",5350]
[null,"GMSP-2",5275]
[null,"GMSP-3",5300]
[]
[]
[null,"From","To","Distance","Start Elevation","End Elevation","Grade"]
[null,"GMSP-1","TSF",7426,{"$f":"VLOOKUP(B17,$B$11:$C$13,2)","v":5350},5450,{"$f":"ROUND((E17-F17)/D17*100,1)","v":-1.3}]
[null,"GMSP-2","TSF",10536,{"$f":"VLOOKUP(B18,$B$11:$C$13,2)","v":5275},5450,{"$f":"ROUND((E18-F18)/D18*100,1)","v":-1.7},"<--Tailings"]
[null,"GMSP-2","WRSP-1",13179,5275,5675,-3,"<--WRD"]
[null,"GMSP-2","WRSP-2",9309,5275,5725,-4.8,"<--WRD"]
[null,"GMSP-3","WRSP-3",8047,5300,5575,-3.4,"<--WRD"]
[null,"GMSP-3","EWRSP-1",13044,5300,5575,-2.1,"<--WRD"]
[null,"GMSP-2","EWRSP2A",{"$f":"D19","v":13179},5275,5610,-2.5,"<--WRD"]
[null,"GMSP-2","EWRSP2B",{"$f":"D19","v":13179},5275,5600,-2.5,"<--WRD"]
[null,"GMSP-2","EWRSP4",12000,5275,5485,-1.8,"<--WRD"]
[null,"GMSP-3","Plant",5071,5300,5475,-3.5,"<--Yards"]
[null,"locally","Impacted Storm Water Impoundment A",500,5375,{"$f":"E27","v":5375},0,"<--Process Ponds"]
[null,"locally","Impacted Storm Water Impoundment B",500,5500,{"$f":"E28","v":5500},0,"<--Process Ponds"]
[null,"locally","Impacted Storm Water Impoundment C",500,5300,5300,0,"<--Process Ponds"]
[null,"locally","Process Water Reservoir",500,5450,5450,0,"<--Process Ponds"]
[null,"locally","Surge Pond",500,5350,5350,0,"<--Process Ponds"]
[null,"locally","New evaporation pond excavation",500,5150,5150,0,"<--Process Ponds"]
[null,"locally","New evaporation pond conversion to E-cell",500,5150,5150,0,"<--Process Ponds"]

{"sheet":"User 10 Diversion channels","index":57,"n_rows":141,"n_cols":16,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Diversion channels"]
[]
[]
[null,"Date:","2016-10-10",null,null,null,null,null,null,null,null,"Made by:",null,null,null,"HNL"]
[null,"Project No.:",1531453,null,null,null,null,null,null,null,null,"Checked by:",null,null,null,"TLS"]
[null,"Subject:","Channel Schedule",null,null,null,null,null,null,null,null,"Reviewed by:",null,null,null,"TLS"]
[null,"Project Short Title:","COPPER FLAT MORP AND MINE PERMIT APPLICATION"]
[]
[null,"CHANNEL SCHEDULE"]
[]
[]
[null,"Reach Designation1",null,"Qdesign (cfs)","Reach Design "]
[null,null,null,null,"Bottom Width (ft)","Bed Slope (%)","Left Side Slope\n(H:1V)","Right Side Slope\n(H:1V)","Normal Flow Depth (ft)","Average Velocity (fps)","Min. D50 (in)","Reports to","Channel Length (ft)","Channel depth (ft)","Channel area (sy)","Volume = Channel area * D50 * 2"]
[null,"EWRSP-1 "]
[null,"Diversion Channel, DC-1",null,100,10,0.5,3,3,2.06,3,3,"Grayback Diversion",655,{"$f":"ROUND(I22+2,0)","v":4},{"$f":"ROUND('Sediment & Drainage Control'!V38,0)","v":2474},{"$f":"IF(K22=\"ACB\",\"\",ROUND(O22*K22/12/3*2,0))","v":412}]
[null,"Diversion Swale, DS-1",null,12,10,0.5,3,3,0.64,1.56,3,"Grayback Diversion",512,3,{"$f":"ROUND('Sediment & Drainage Control'!V39,0)","v":1593},266]
[null,"Toe Channel, TC-1",null,27,10,3,3,3,0.62,3.74,3,"Grayback Diversion",1170,3,{"$f":"ROUND('Sediment & Drainage Control'!V40,0)","v":3640},607]
[null,"Toe Channel, TC-2",null,17,10,0.5,3,3,0.78,1.75,3,"Grayback Diversion",636,3,{"$f":"ROUND('Sediment & Drainage Control'!V41,0)","v":1979},330]
[null,"Toe Channel, TC-3*","TC-3",125.6,10,2.9,3,3,1.54,3.61,12,"Pit Perimeter Channel to Pit",525,4,{"$f":"ROUND('Sediment & Drainage Control'!V44,0)","v":1983},{"$f":"IF(K26=\"ACB\",\"\",ROUND(O26*K26/12/3*2,0))","v":1322}]
[null,"Haul Road Channel, HC-1",null,12.9,10,10,3,3,0.28000000000000003,4.24,6,"Grayback Diversion",455,2,{"$f":"ROUND('Sediment & Drainage Control'!V42,0)","v":1112},371]
[null,"EWRSP-2B"]
[null,"Top Surface Channel, TSC-1","TSC-1",81.2,10,1,3,3,0.31,1.01,3,"Pit Perimeter Channel to Pit",201,{"$f":"ROUND(I29+2,0)","v":2},{"$f":"ROUND('Sediment & Drainage Control'!V43,0)","v":491},82]
[null,"Diversion Swale, DS-2","DS-2",3.4,10,0.5,3,3,1.46,5.98,0,"Pit Perimeter Channel to Pit",455,3,{"$f":"ROUND('Sediment & Drainage Control'!V45,0)","v":1416},{"$f":"IF(K30=\"ACB\",\"\",ROUND(O30*K30/12/3*2,0))","v":0}]
[null,"EWRSP-4"]
[null,"Top Surface Channel, TSC-2","TSC-2",86,10,2.5,3,3,1.24,5.0599999999999996,3,"Haul Road Channel HC-2 to Pit",890,3,{"$f":"ROUND('Sediment & Drainage Control'!V46,0)","v":2769},462]
[null,"Haul Road Channel, HC-2","HC-2",20,10,6.7,3,3,0.41,4.3899999999999997,3,"Pit",927,2,{"$f":"ROUND('Sediment & Drainage Control'!V47,0)","v":2266},378]
[null,"Toe Channel, TC-4","TC-4",13,10,7.4,3,3,0.31,3.87,3,"Grayback Arroyo",1057,2,{"$f":"ROUND('Sediment & Drainage Control'!V48,0)","v":2584},431]
[null,"WRSP-1"]
[null,"Diversion Swale, DS-3","DS-3",27,10,0.5,3,3,1.02,2.0299999999999998,3,"Off Site",682,3,{"$f":"ROUND('Sediment & Drainage Control'!V49,0)","v":0},0]
[null,"Diversion Swale, DS-4","DS-4",69,10,0.5,3,3,1.7,2.69,3,"Natural Ground to Pit",2030,4,{"$f":"ROUND('Sediment & Drainage Control'!V50,0)","v":0},0]
[null,"Diversion Channel, DC-2","DC-2",39,10,0.5,3,3,1.25,2.2799999999999998,3,"Off Site",596,3,{"$f":"ROUND('Sediment & Drainage Control'!V51,0)","v":1854},309]
[null,"Top Surface Channel, TSC-3","TSC-3",32.5,10,5.6,3,3,0.56999999999999995,4.87,6,"Pit Perimeter Channel to Pit",842,3,{"$f":"ROUND('Sediment & Drainage Control'!V52,0)","v":2620},873]
[null,"Bench Channel, BC-1 ","BC-1 through BC-4",97,10,1,3,3,0.39,1.65,3,"Pit Perimeter Channel to Pit",909,2,{"$f":"ROUND('Sediment & Drainage Control'!V53,0)","v":2222},370]
[null,"Bench Channel, BC-2","BC-1 through BC-4",97,10,1,3,3,0.39,1.65,3,"Pit Perimeter Channel to Pit",724,2,{"$f":"ROUND('Sediment & Drainage Control'!V54,0)","v":1770},295]
[null,"Bench Channel, BC-3","BC-1 through BC-4",97,10,1,3,3,0.39,1.65,3,"Pit Perimeter Channel to Pit",1590,2,{"$f":"ROUND('Sediment & Drainage Control'!V55,0)","v":3887},648]
[null,"Bench Channel, BC-4","BC-1 through BC-4",97,10,1,3,3,0.39,1.65,3,"Pit Perimeter Channel to Pit",1063,2,{"$f":"ROUND('Sediment & Drainage Control'!V56,0)","v":2598},433]
[null,"Haul Road Channel, HC-3","HC-3",97,10,10.3,3,3,0.89,8.57,12,"Pit Perimeter Channel to Pit",1800,3,{"$f":"ROUND('Sediment & Drainage Control'!V57,0)","v":5600},3733]
[null,"WRSP-2 and WRSP-3"]
[null,"Diversion Swale, DS-5","DS-5",112,10,0.5,3,3,2.19,3.09,3,"Natural Ground to Pit",830,4,{"$f":"ROUND('Sediment & Drainage Control'!V58,0)","v":0},0]
[null,"Diversion Swale, DS-6","DS-6",52,10,0.5,3,3,1.46,2.48,3,"Off Site",679,3,{"$f":"ROUND('Sediment & Drainage Control'!V59,0)","v":0},0]
[null,"Diversion Swale, DS-7","DS-7",26,10,0.5,3,3,1,2.02,3,"Off Site",1068,3,{"$f":"ROUND('Sediment & Drainage Control'!V60,0)","v":0},0]
[null,"Haul Road Channel, HC-4","HC-4",63.9,10,9.6,3,3,0.72,7.31,12,"Pit",1847,3,{"$f":"ROUND('Sediment & Drainage Control'!V61,0)","v":5746},3831]
[null,"Top Surface Channel, TSC-4","TSC-4",42,10,1,3,3,1.07,2.96,3,"Grayback Arroyo",741,3,{"$f":"ROUND('Sediment & Drainage Control'!V62,0)","v":2305},384]
[null,"Top Surface Channel, TSC-5","TSC-5",100,10,1,3,3,1.72,3.84,18,"Grayback Arroyo",958,4,{"$f":"ROUND('Sediment & Drainage Control'!V63,0)","v":3619},3619]
[null,"Downslope Channel, DSC-1","DSC-1",127.1,20,29,3,3,0.28000000000000003,22.03,"ACB","Grayback Arroyo",723,2,{"$f":"ROUND('Sediment & Drainage Control'!V64,0)","v":2571},""]
[null,"Downslope Channel, DSC-2","DSC-2",240.1,20,30.2,3,3,0.4,28.36,"ACB","Grayback Arroyo",1203,2,{"$f":"ROUND('Sediment & Drainage Control'!V65,0)","v":4277},""]
[null,"Toe Channel, TC-5","TC-5",229.8,10,13,3,3,0.97,10.09,3,"Grayback Arroyo",1609,3,{"$f":"ROUND('Sediment & Drainage Control'!V66,0)","v":5006},834]
[null,"Toe Channel, TC-6","TC-6",242.9,10,8.6,3,3,1.55,10.67,18,"Grayback Arroyo",236,4,{"$f":"ROUND('Sediment & Drainage Control'!V67,0)","v":892},892]
[null,"Bench Channel, BC-5","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1267,3,{"$f":"ROUND('Sediment & Drainage Control'!V68,0)","v":3942},657]
[null,"Bench Channel, BC-6","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1096,3,{"$f":"ROUND('Sediment & Drainage Control'!V69,0)","v":3410},568]
[null,"Bench Channel, BC-7","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1495,3,{"$f":"ROUND('Sediment & Drainage Control'!V70,0)","v":4651},775]
[null,"Bench Channel, BC-8","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1773,3,{"$f":"ROUND('Sediment & Drainage Control'!V71,0)","v":5516},919]
[null,"Bench Channel, BC-9","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1684,3,{"$f":"ROUND('Sediment & Drainage Control'!V72,0)","v":5239},873]
[null,"Bench Channel, BC-10","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",829,3,{"$f":"ROUND('Sediment & Drainage Control'!V73,0)","v":2579},430]
[null,"Bench Channel, BC-11","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1103,3,{"$f":"ROUND('Sediment & Drainage Control'!V74,0)","v":3432},572]
[null,"Bench Channel, BC-12","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1390,3,{"$f":"ROUND('Sediment & Drainage Control'!V75,0)","v":4324},721]
[null,"Bench Channel, BC-13","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1783,3,{"$f":"ROUND('Sediment & Drainage Control'!V76,0)","v":5547},925]
[null,"Bench Channel, BC-14","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1058,3,{"$f":"ROUND('Sediment & Drainage Control'!V77,0)","v":3292},549]
[null,"Bench Channel, BC-15","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1090,3,{"$f":"ROUND('Sediment & Drainage Control'!V78,0)","v":3391},565]
[null,"Bench Channel, BC-16","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1104,3,{"$f":"ROUND('Sediment & Drainage Control'!V79,0)","v":3435},573]
[null,"Bench Channel, BC-17","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",611,3,{"$f":"ROUND('Sediment & Drainage Control'!V80,0)","v":1901},317]
[null,"Bench Channel, BC-18","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",1058,3,{"$f":"ROUND('Sediment & Drainage Control'!V81,0)","v":3292},549]
[null,"Bench Channel, BC-19","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",538,3,{"$f":"ROUND('Sediment & Drainage Control'!V82,0)","v":1674},279]
[null,"Bench Channel, BC-20","BC-5 through BC-20",39,10,1,3,3,1.03,2.89,3,"WRSP-2 to Pit, WRSP-3 to Grayback Arroyo",579,3,{"$f":"ROUND('Sediment & Drainage Control'!V83,0)","v":1801},{"$f":"IF(K71=\"ACB\",\"\",ROUND(O71*K71/12/3*2,0))","v":300}]
[null,"TSF"]
[null,"Downslope Channel, DSC-3","DSC-3",181.8,20,27.6,3,3,0.35,24.85,"ACB","Off Site",965,2,{"$f":"ROUND('Sediment & Drainage Control'!V84,0)","v":3431},{"$f":"IF(K73=\"ACB\",\"\",ROUND(O73*K73/12/3*2,0))","v":""}]
[null,"Downslope Channel, DSC-4","DSC-4",165.6,20,27.8,3,3,0.33,24.03,"ACB","Grayback Arroyo",933,2,{"$f":"ROUND('Sediment & Drainage Control'!V85,0)","v":3317},""]
[null,"Downslope Channel, DSC-5","DSC-5",478,20,29,3,3,0.61,36.08,"ACB","Grayback Arroyo",556,3,{"$f":"ROUND('Sediment & Drainage Control'!V86,0)","v":2348},""]
[null,"Top Surface Channel, TSC-6","TSC-6",243,10,0.5,3,3,2.79,3.72,3,"DSC-5 to Grayback Arroyo",3052,5,{"$f":"ROUND('Sediment & Drainage Control'!V87,0)","v":13564},2261]
[null,"Top Surface Channel, TSC-7","TSC-7",236.4,10,0.5,3,3,2.76,3.69,3,"DSC-5 to Grayback Arroyo",3673,5,{"$f":"ROUND('Sediment & Drainage Control'!V88,0)","v":16324},2721]
[null,"Bench Channels, BC-21","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",529,3,{"$f":"ROUND('Sediment & Drainage Control'!V89,0)","v":1646},274]
[null,"Bench Channels, BC-22","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",2909,3,{"$f":"ROUND('Sediment & Drainage Control'!V90,0)","v":9050},1508]
[null,"Bench Channels, BC-23","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",723,3,{"$f":"ROUND('Sediment & Drainage Control'!V91,0)","v":2249},375]
[null,"Bench Channels, BC-24","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",2274,3,{"$f":"ROUND('Sediment & Drainage Control'!V92,0)","v":7075},1179]
[null,"Bench Channels, BC-25","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",2662,3,{"$f":"ROUND('Sediment & Drainage Control'!V93,0)","v":8282},1380]
[null,"Bench Channels, BC-26","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",2359,3,{"$f":"ROUND('Sediment & Drainage Control'!V94,0)","v":7339},1223]
[null,"Bench Channels, BC-27","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1415,3,{"$f":"ROUND('Sediment & Drainage Control'!V95,0)","v":4402},734]
[null,"Bench Channels, BC-28","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",675,3,{"$f":"ROUND('Sediment & Drainage Control'!V96,0)","v":2100},350]
[null,"Bench Channels, BC-29","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1529,3,{"$f":"ROUND('Sediment & Drainage Control'!V97,0)","v":4757},793]
[null,"Bench Channels, BC-30","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1747,3,{"$f":"ROUND('Sediment & Drainage Control'!V98,0)","v":5435},906]
[null,"Bench Channels, BC-31","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1924,3,{"$f":"ROUND('Sediment & Drainage Control'!V99,0)","v":5986},998]
[null,"Bench Channels, BC-32","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",552,3,{"$f":"ROUND('Sediment & Drainage Control'!V100,0)","v":1717},286]
[null,"Bench Channels, BC-33","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1707,3,{"$f":"ROUND('Sediment & Drainage Control'!V101,0)","v":5311},885]
[null,"Bench Channels, BC-34","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1920,3,{"$f":"ROUND('Sediment & Drainage Control'!V102,0)","v":5973},996]
[null,"Bench Channels, BC-35","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",2042,3,{"$f":"ROUND('Sediment & Drainage Control'!V103,0)","v":6353},1059]
[null,"Bench Channels, BC-36","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",2173,3,{"$f":"ROUND('Sediment & Drainage Control'!V104,0)","v":6760},1127]
[null,"Bench Channels, BC-37","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1075,3,{"$f":"ROUND('Sediment & Drainage Control'!V105,0)","v":3344},557]
[null,"Bench Channels, BC-38","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1813,3,{"$f":"ROUND('Sediment & Drainage Control'!V106,0)","v":5640},940]
[null,"Bench Channels, BC-39","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",2004,3,{"$f":"ROUND('Sediment & Drainage Control'!V107,0)","v":6235},1039]
[null,"Bench Channels, BC-40","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1924,3,{"$f":"ROUND('Sediment & Drainage Control'!V108,0)","v":5986},998]
[null,"Bench Channels, BC-41","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",1997,3,{"$f":"ROUND('Sediment & Drainage Control'!V109,0)","v":6213},1036]
[null,"Bench Channels, BC-42","BC-21 through BC-42",38,10,1,3,3,1.02,2.83,3,"Off Site or Grayback Arroyo",525,3,{"$f":"ROUND('Sediment & Drainage Control'!V110,0)","v":1633},272]
[null,"Toe Channel, TC-7","TC-7",487.7,15,0.5,3,3,4,4.5199999999999996,3,"Off Site",1891,6,{"$f":"ROUND('Sediment & Drainage Control'!V111,0)","v":10716},1786]
[null,"Toe Channel, TC-8","TC-8",213.2,10,0.5,3,3,3.03,3.69,3,"Grayback Arroyo",1824,5,{"$f":"ROUND('Sediment & Drainage Control'!V112,0)","v":8107},1351]
[null,"Toe Channel, TC-9","TC-9",192.5,10,3.5,3,3,1.74,7.25,12,"Grayback Arroyo",1524,4,{"$f":"ROUND('Sediment & Drainage Control'!V113,0)","v":5757},3838]
[null,"PLANT"]
[null,"Perimeter Channel, PC-2","PC-2",200,10,1,3,3,2.46,4.67,3,"Grayback Arroyo",2361,4,{"$f":"ROUND('Sediment & Drainage Control'!V114,0)","v":8919},1487]
[null,"Downslope Channel, DSC-6**","DSC-6",null,10,1,3,3,2.46,4.67,3,null,218,4,{"$f":"ROUND('Sediment & Drainage Control'!V115,0)","v":678},113]
[null,"Downslope Channel, DSC-7**","DSC-7",null,10,1,3,3,2.46,4.67,3,null,283,4,{"$f":"ROUND('Sediment & Drainage Control'!V116,0)","v":880},147]
[null,"Toe Channel, TC-10","TC-10",36,10,1,3,3,0.98,2.82,3,"Pit",606,3,{"$f":"ROUND('Sediment & Drainage Control'!V117,0)","v":1885},314]
[null,"PIT"]
[null,"Perimeter Channel, PC-1","PC-1",294,10,2,3,3,2.5099999999999998,6.67,3,"Pit",2930,5,{"$f":"ROUND('Sediment & Drainage Control'!V118,0)","v":13022},2170]
[null,"Haul Road Channel, HC-5","HC-5",984.4,10,10,3,3,1.76,36.700000000000003,"ACB","Pit",7540,4,{"$f":"ROUND('Sediment & Drainage Control'!V119,0)","v":28484},{"$f":"IF(K110=\"ACB\",\"\",ROUND(O110*K110/12/3*2,0))","v":""}]
[null,"Notes:"]
[null,"1 - See Mine Reclamation and Closure Plan drawing set for location of specific reach.  Hydrolgy and Hydraulics calculation packet available upon request.",null,null,null,null,null,null,null,null,null,null,null,"Total area of ACB:",{"$f":"SUMIF(K22:K110,\"ACB\",O22:O110)","v":44428}]
[null,"ACB - Articulated concrete block.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"to Other User; note sum of Other User items #\",'Other User'!A38,\", \",'Other User'!A39,\", and \",'Other User'!A40,\"^\")","v":"to Other User; note sum of Other User items #10, 11, and 12^"}]
[null,"cfs - Cubic feet per second",null,null,null,null,null,null,null,null,null,null,null,null,"Volume of riprap",{"$f":"SUM(P22:P111)","v":65557}]
[null,"ft - Feet",null,null,null,null,null,null,null,null,null,null,null,null,null,"^"]
[null,"fps - Feet per second",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"See Haul Material item # \",'Haul Material'!A33,\" for \",'Haul Material'!B33)","v":"See Haul Material item # 2 for Hauling material suitable for riprap from pit to cyclone plant area (see User 21 for supply)"}]
[null,"in - Inch"]
[null,"Qdesign - Design flows for channel determined from Hydrologic Modeling System (HEC-HMS)  developed by the Hydrologic Engineering Center within the U.S. Army Corps of Engineers."]
[null,"Min. D50 - median diameter or the medium value of the particle size distribution"]
[null,"Rip Rap size calculations based on the following criteria: U.S. Army Corps of Engineers (USACE, 1994) mild slope, <2% slopes;  USACE steep slope, >2% to <20% slopes; Robinson method (1997), >20% to ,40% slopes; ACB for all downslope channels."]
[null,"* TC-3 was previously shown under EWRSP-2B in the original channel schedule received by SRK; it has been moved to EWRSP-1 by Filiz Toprak per agency comment."]
[null,"** Added on 11/19/2018 by Filiz Toprak. Physical parameters measured from Drawing C-16 in Mine Reclamation and Closure Plan."]
[]
[null,"Source: H:\\Copper_Flat\\New Mexico Copper Corp\\191000.060_Copper Flat Bond\\020_Project Data\\20180713_channel_schedule"]
[null,"NMCC Channel Schedule - 20161014"]
[]
[]
[]
[null,"Per call with Matthew Stovall of Contech, July 25, 2018, crew for ACB installation:"]
[]
[null,null,"#","Labor rate ($/hr)","Equipment rate ($/hr)","Labor costs ($/hr)","Equipment costs ($/hr)","subtotal ($/hr)"]
[null,"20 ton crane",1,{"$f":"'Equipment Costs'!E101","v":93.4},{"$f":"'Labor Rates'!N114","v":33.299999999999997},{"$f":"$C132*D132","v":93.4},{"$f":"$C132*E132","v":33.299999999999997},{"$f":"SUM(F132:G132)","v":126.7}]
[null,"laborers",5,{"$f":"GeneralLaborRate","v":15.19},null,{"$f":"$C133*D133","v":75.95},{"$f":"$C133*E133","v":0},{"$f":"SUM(F133:G133)","v":75.95}]
[null,null,null,null,null,{"$f":"SUM(F132:F133)","v":169.35000000000002},{"$f":"SUM(G132:G133)","v":33.299999999999997},{"$f":"SUM(F134:G134)","v":202.65000000000003}]
[]
[null,"Daily productivity (sf/day):",6000]
[null,"Daily productivity (SY/day):",{"$f":"ROUND(C136/9,0)","v":667}]
[null,"Hourly productivity (SY/hr):",{"$f":"ROUND(C137/8,0)","v":83}]
[]
[null,null,"Labor unit cost ($/SY)","Equipment unit cost ($/SY)"]
[null,"Unit cost ($/SY):",{"$f":"F134/$C$138","v":2.0403614457831329},{"$f":"G134/$C$138","v":0.40120481927710838},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A38,\" t \",'Other User'!A40)","v":"<--Other User item # 10 t 12"}]

{"sheet":"User 11 Surface Areas of Ponds","index":58,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Surface Areas of Ponds"]
[]
[null,"Surface Areas of Ponds","Crest Length \n(ft)","Crest Width \n(ft)","Bottom Length \n(ft)","Bottom Width \n(ft)","Side Length\n(ft)","Surface area\n(ft2)","Hours*"]
[null,null,"a","b","c","d","s","A=ab+cd+(a+b+c+d)*s/2"]
[null,{"$f":"'Process Ponds'!B33","v":"Impacted Storm Water Impoundment A (measured from \"DS-PLANT-EOML.dwg\")"},{"$f":"'Process Ponds'!J33","v":359},{"$f":"'Process Ponds'!K33","v":258},{"$f":"ROUND(C12-'Process Ponds'!$M33*'Process Ponds'!L33*2,0)","v":284},{"$f":"ROUND(D12-'Process Ponds'!$M33*'Process Ponds'!M33*2,0)","v":240},{"$f":"ROUND(('Process Ponds'!M33^2+1)^0.5*'Process Ponds'!L33,0)","v":40},{"$f":"(C12*D12+E12*F12+SUM(C12:F12)*G12/2)","v":183602},{"$f":"ROUND(H12/$C$18,0)","v":31},{"$f":"CONCATENATE(\"<--Process Ponds sheet for liner cutting calcs, item # \",'Process Ponds'!A77)","v":"<--Process Ponds sheet for liner cutting calcs, item # 1"}]
[null,{"$f":"'Process Ponds'!B34","v":"Impacted Storm Water Impoundment B"},{"$f":"'Process Ponds'!J34","v":474},{"$f":"'Process Ponds'!K34","v":392},{"$f":"ROUND(C13-'Process Ponds'!$M34*'Process Ponds'!L34*2,0)","v":444},{"$f":"ROUND(D13-'Process Ponds'!$M34*'Process Ponds'!M34*2,0)","v":374},{"$f":"ROUND(('Process Ponds'!M34^2+1)^0.5*'Process Ponds'!L34,0)","v":16},{"$f":"(C13*D13+E13*F13+SUM(C13:F13)*G13/2)","v":365336},{"$f":"ROUND(H13/$C$18,0)","v":61},{"$f":"CONCATENATE(\"<--Process Ponds sheet for liner cutting calcs, item # \",'Process Ponds'!A78)","v":"<--Process Ponds sheet for liner cutting calcs, item # 2"}]
[null,{"$f":"'Process Ponds'!B35","v":"Impacted Storm Water Impoundment C"},{"$f":"'Process Ponds'!J35","v":1200},{"$f":"'Process Ponds'!K35","v":265},{"$f":"ROUND(C14-'Process Ponds'!$M35*'Process Ponds'!L35*2,0)","v":1168},{"$f":"ROUND(D14-'Process Ponds'!$M35*'Process Ponds'!M35*2,0)","v":247},{"$f":"ROUND(('Process Ponds'!M35^2+1)^0.5*'Process Ponds'!L35,0)","v":17},{"$f":"(C14*D14+E14*F14+SUM(C14:F14)*G14/2)","v":630976},105,{"$f":"CONCATENATE(\"<--Process Ponds sheet for liner cutting calcs, item # \",'Process Ponds'!A79)","v":"<--Process Ponds sheet for liner cutting calcs, item # 3"}]
[null,{"$f":"'Process Ponds'!B36","v":"Process Water Reservoir (measured from \"DS-PLANT-EOML.dwg\")"},{"$f":"'Process Ponds'!J36","v":278},{"$f":"'Process Ponds'!K36","v":265},{"$f":"ROUND(C15-'Process Ponds'!$M36*'Process Ponds'!L36*2,0)","v":158},{"$f":"ROUND(D15-'Process Ponds'!$M36*'Process Ponds'!M36*2,0)","v":247},{"$f":"ROUND(('Process Ponds'!M36^2+1)^0.5*'Process Ponds'!L36,0)","v":63},{"$f":"(C15*D15+E15*F15+SUM(C15:F15)*G15/2)","v":142558},24,{"$f":"CONCATENATE(\"<--Process Ponds sheet for liner cutting calcs, item # \",'Process Ponds'!A80)","v":"<--Process Ponds sheet for liner cutting calcs, item # 4"}]
[null,{"$f":"'Process Ponds'!B37","v":"Surge Pond (L and W measured from \"X-DS-PCHNL-CYCL-SURG-BRKL.dwg\")(disturbance under cyclone area pad)"},{"$f":"'Process Ponds'!J37","v":332.5},{"$f":"'Process Ponds'!K37","v":142.5},{"$f":"ROUND(C16-'Process Ponds'!$M37*'Process Ponds'!L37*2,0)","v":286},{"$f":"ROUND(D16-'Process Ponds'!$M37*'Process Ponds'!M37*2,0)","v":125},{"$f":"ROUND(('Process Ponds'!M37^2+1)^0.5*'Process Ponds'!L37,0)","v":24},{"$f":"(C16*D16+E16*F16+SUM(C16:F16)*G16/2)","v":93763.25},16,{"$f":"CONCATENATE(\"<--Process Ponds sheet for liner cutting calcs, item # \",'Process Ponds'!A81)","v":"<--Process Ponds sheet for liner cutting calcs, item # 5"}]
[]
[null,{"$f":"CONCATENATE(\"* \",'Process Ponds'!B51)","v":"* Pond liner cut time assumed (sq. ft./hr) based on experience with similar projects:"},{"$f":"'Process Ponds'!E51","v":6000}]

{"sheet":"User 12 Excavation work","index":59,"n_rows":174,"n_cols":6,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Excavation work"]
[]
[null,"This sheet documents the assumptions made in various excavating activities across the site to allow for free drainage"]
[null,"on the Grayback Arroyo after reclamation. "]
[null,"These include those at the plant area and on the EWRSP-1. "]
[null,"See Attachment L to the \"Copper Flat Life-of-Mine Basis of Reclamation and Closure Cost Estimate\" for figures."]
[null,null,null,null,null,"See Appendix L for take-offs"]
[null,"Fleet:"]
[null,null,"Excavator selected:","349F"]
[null,null,"Productivity of excavator (LCY/hr):",{"$f":"HLOOKUP('User 12 Excavation work'!D16,Productivity!B1442:I1460,16,FALSE)","v":480}]
[null,null,"Productivity adjusted for activity (LCY/hr):",{"$f":"D17/D38","v":400}]
[]
[null,null,"Number of excavators:",2]
[]
[null,null,"Dozer selected:","D7E"]
[null,null,"Number of dozers:",1]
[]
[null,null,"excavator labor rate ($/hr):",{"$f":"VLOOKUP(D16,'Labor Rates'!A54:N60,14,FALSE)","v":33.299999999999997}]
[null,null,"excavator equipment rate ($/hr):",{"$f":"VLOOKUP(D16,'Equipment Costs'!A41:E47,5,FALSE)","v":122.42}]
[null,null,"excavator hourly labor cost ($/hr):",{"$f":"D25*$D$20","v":66.599999999999994}]
[null,null,"excavator hourly equipment cost ($/hr):",{"$f":"D26*$D$20","v":244.84}]
[]
[null,null,"dozer labor rate ($/hr):",{"$f":"VLOOKUP(D22,'Labor Rates'!A36:N42,14,FALSE)","v":25.96}]
[null,null,"dozer equipment rate ($/hr):",{"$f":"VLOOKUP(D22,'Equipment Costs'!A23:N29,5,FALSE)","v":123.31}]
[null,null,"dozer hourly labor cost ($/hr):",{"$f":"D30*$D$23","v":25.96}]
[null,null,"dozer hourly equipment cost ($/hr):",{"$f":"D31*$D$23","v":123.31}]
[]
[null,null,"total hourly labor cost ($/hr):",{"$f":"D27+D32","v":92.56},"<--Other User"]
[null,null,"total hourly equipment cost ($/hr):",{"$f":"D28+D33","v":368.15},"<--Other User"]
[]
[null,null,"material expansion factor",1.2]
[]
[null,null,"Tailings Pipeline Crossing (Landbridge North)"]
[]
[null,null,"volume of material to be moved (cy):",73457]
[]
[null,null,"time required to pull material back (hr):",{"$f":"ROUND(D42/$D$18,0)","v":184},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A31,\" cost category \",'Other User'!E31)","v":"<--Other User item # 3 cost category Yards"}]
[]
[null,null,"North_Land_Bridge_201081114-Model.pdf"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Access Road (Landbridge South)"]
[]
[null,null,"volume of material to be moved (cy):",57702]
[]
[null,null,"time required to pull material back (hr):",{"$f":"ROUND(D78/$D$18,0)","v":144},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A32,\" cost category \",'Other User'!E32)","v":"<--Other User item # 4 cost category Yards"}]
[]
[null,null,"South Land Bridge.pdf"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"EWRSP-1 Pullback"]
[null,null,"Based on measurements made for SRCE and documented in the \"Waste Rock Dumps\" sheet:"]
[null,null,"EWRSP1-MB3"]
[null,null,"N (original slope)(_H:1V):",1.4]
[null,null,"Q (final slope)(_H:1V):",3]
[null,null,"h (height of slope)(ft):",{"$f":"'Waste Rock Dumps'!N54","v":25}]
[null,null,"A (cross-sectional area)(ft2):",{"$f":"(((D121-D120)*D122)*D122)/2","v":500}]
[null,null,"length of slope (ft):",{"$f":"'Waste Rock Dumps'!O54","v":333}]
[null,null,"bank volume of pullback material (ft3):",{"$f":"D123*D124","v":166500}]
[null,null,"bank volume of pullback material (cy):",{"$f":"ROUND(D125/27,0)","v":6167}]
[null,null,"material expansion factor:",1.2]
[]
[null,null,"time required to pull material back (hr):",{"$f":"ROUND(D126/$D$18,0)","v":15},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A33,\" cost category \",'Other User'!E33)","v":"<--Other User item # 5 cost category WRD"}]
[]
[]
[null,null,"Plant Area Pullback"]
[]
[null,null,"Bench volume of plant area pullback (CY):",103382.88]
[]
[null,null,"time required to pull material back (hr):",{"$f":"ROUND(D134/$D$18,0)","v":258},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A34,\" cost category \",'Other User'!E34)","v":"<--Other User item # 6 cost category Yards"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"EWRSP-4 Excavation Take-off"]
[]
[null,null,"Total volume (CY):",11768]
[]
[null,null,"time required to excavate material (hr):",{"$f":"ROUND(D172/$D$18,0)","v":29},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A35,\" cost category \",'Other User'!E35)","v":"<--Other User item # 7 cost category WRD"}]

{"sheet":"User 13 Tank cutting","index":60,"n_rows":71,"n_cols":15,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Tank cutting"]
[]
[null,"Source: User 4"]
[null,"Facility","Height (ft)","Diameter (ft)","Construction Type","Circumference","Number of Cuts \n(Top/Bottom)","Cuts (ft)","No. of Cuts (side) (vert)","Cuts (ft)","No. Cuts on \nCircumference (Horiz)","Circ. Cuts \n(ft)","total Cuts \n(ft)","No. of \ntanks","Total Cuts \n(ft)"]
[null,"Concentrate Thickeners (1/2)",{"$f":"'User 04 Bldgs & tanks backup'!E20","v":16},{"$f":"'User 04 Bldgs & tanks backup'!F20","v":16},"Steel Tank",{"$f":"D12*3.14","v":50.24},{"$f":"IF(D12>2.5,ROUNDUP(D12/2.5,0),0)","v":7},{"$f":"ROUNDUP(G12*D12*2,0)","v":224},{"$f":"IF(F12>10,ROUNDUP(F12/10,0),0)","v":6},{"$f":"ROUNDUP(I12*C12,0)","v":96},{"$f":"IF(C12>2.5,(ROUNDUP(D12/2.5,0)+2),2)","v":9},{"$f":"ROUNDUP(K12*F12,0)","v":453},{"$f":"L12+J12+H12","v":773},1,{"$f":"N12*M12","v":773}]
[null,"Concentrate Thickeners (2/2)",{"$f":"'User 04 Bldgs & tanks backup'!E21","v":16},{"$f":"'User 04 Bldgs & tanks backup'!F21","v":16},"Steel Tank",{"$f":"D13*3.14","v":50.24},{"$f":"IF(D13>2.5,ROUNDUP(D13/2.5,0),0)","v":7},{"$f":"ROUNDUP(G13*D13*2,0)","v":224},{"$f":"IF(F13>10,ROUNDUP(F13/10,0),0)","v":6},{"$f":"ROUNDUP(I13*C13,0)","v":96},{"$f":"IF(C13>2.5,(ROUNDUP(D13/2.5,0)+2),2)","v":9},{"$f":"ROUNDUP(K13*F13,0)","v":453},{"$f":"L13+J13+H13","v":773},1,{"$f":"N13*M13","v":773}]
[null,"Freshwater/Fire Tank (1)",{"$f":"'User 04 Bldgs & tanks backup'!E32","v":36},{"$f":"'User 04 Bldgs & tanks backup'!F32","v":40},"Carbon steel, 300,000 gal",125.60000000000001,16,1280,13,468,18,2261,4009,1,4009]
[null,"Process water tank (1)",{"$f":"'User 04 Bldgs & tanks backup'!E33","v":32},{"$f":"'User 04 Bldgs & tanks backup'!F33","v":30},"Carbon steel, 150,000 gal",94.2,12,720,10,320,14,1319,2359,1,2359]
[null,"Fresh Water Pump Station Tanks (1/2)",{"$f":"'User 04 Bldgs & tanks backup'!E34","v":36},{"$f":"'User 04 Bldgs & tanks backup'!F34","v":40},"Carbon steel, 300,000 gal",125.60000000000001,16,1280,13,468,18,2261,4009,1,4009]
[null,"Fresh Water Pump Station Tanks (2/2)",{"$f":"'User 04 Bldgs & tanks backup'!E35","v":36},{"$f":"'User 04 Bldgs & tanks backup'!F35","v":40},"Carbon steel, 300,000 gal",125.60000000000001,16,1280,13,468,18,2261,4009,1,4009]
[null,"Potable Water Tank",{"$f":"'User 04 Bldgs & tanks backup'!E36","v":7.25},{"$f":"'User 04 Bldgs & tanks backup'!F36","v":12},"Carbon steel, 6,000 gal",37.68,5,120,4,29,7,264,413,1,413]
[null,"Seal Water Tank",{"$f":"'User 04 Bldgs & tanks backup'!E37","v":8},{"$f":"'User 04 Bldgs & tanks backup'!F37","v":8},"Carbon steel, 3,000 gal",25.12,4,64,3,24,6,151,239,1,239]
[null,"Reclaim Reservoir Fresh Water Surge Tank",{"$f":"'User 04 Bldgs & tanks backup'!E38","v":15},{"$f":"'User 04 Bldgs & tanks backup'!F38","v":8},"Carbon steel, 5,500 gal",25.12,4,64,3,45,6,151,260,1,260]
[null,"Reclaim Reservoir Fresh Water Storage Tank",{"$f":"'User 04 Bldgs & tanks backup'!E39","v":36},{"$f":"'User 04 Bldgs & tanks backup'!F39","v":40},"Carbon steel, 300,000 gal",125.60000000000001,16,1280,13,468,18,2261,4009,1,4009]
[null,"Off Road Diesel Fuel Storage Tank (1)",{"$f":"'User 04 Bldgs & tanks backup'!E40","v":24},{"$f":"'User 04 Bldgs & tanks backup'!F40","v":28},"nominal 100,000 gal tank, field erected steel tank",87.92,12,672,9,216,14,1231,2119,1,2119]
[null,"On Road Diesel Storage Tank",{"$f":"'User 04 Bldgs & tanks backup'!E41","v":12},{"$f":"'User 04 Bldgs & tanks backup'!F41","v":12},"Carbon steel, 10,000 gal",37.68,5,120,4,48,7,264,432,1,432]
[null,"Gasoline Storage Tank",{"$f":"'User 04 Bldgs & tanks backup'!E42","v":12},{"$f":"'User 04 Bldgs & tanks backup'!F42","v":12},"Carbon steel, 10,000 gal",37.68,5,120,4,48,7,264,432,1,432]
[null,"Recycle Water Tank - Truck Wash",{"$f":"'User 04 Bldgs & tanks backup'!E43","v":12},{"$f":"'User 04 Bldgs & tanks backup'!F43","v":12},"Carbon steel, 10,000 gal",37.68,5,120,4,48,7,264,432,1,432]
[null,"Lime Silo",{"$f":"'User 04 Bldgs & tanks backup'!E44","v":40},{"$f":"'User 04 Bldgs & tanks backup'!F44","v":25},"300 ton capacity",78.5,10,500,8,320,12,942,1762,1,1762]
[null,"Lime Slurry Tank",{"$f":"'User 04 Bldgs & tanks backup'!E45","v":25},{"$f":"'User 04 Bldgs & tanks backup'!F45","v":12},"Carbon steel, 20,000 gal",37.68,5,120,4,100,7,264,484,1,484]
[null,"Pax Mix Tank",{"$f":"'User 04 Bldgs & tanks backup'!E46","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!F46","v":8},"Carbon steel, 4,000 gal",25.12,4,64,3,33,6,151,248,1,248]
[null,"Pax Distribution Tank",{"$f":"'User 04 Bldgs & tanks backup'!E47","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!F47","v":8},"Carbon steel, 4,000 gal",25.12,4,64,3,33,6,151,248,1,248]
[null,"MIBC Storage Tank",{"$f":"'User 04 Bldgs & tanks backup'!E48","v":6},{"$f":"'User 04 Bldgs & tanks backup'!F48","v":8},"Carbon steel, 2,000 gal",25.12,4,64,3,18,6,151,233,1,233]
[null,"No. 2 Diesel Storage Tank",{"$f":"'User 04 Bldgs & tanks backup'!E49","v":6},{"$f":"'User 04 Bldgs & tanks backup'!F49","v":8},"Carbon steel, 2,000 gal",25.12,4,64,3,18,6,151,233,1,233]
[null,"NaHS Mix Tank",{"$f":"'User 04 Bldgs & tanks backup'!E50","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!F50","v":8},"Carbon steel, 4,000 gal",25.12,4,64,3,33,6,151,248,1,248]
[null,"NaHS Distribution Tank",{"$f":"'User 04 Bldgs & tanks backup'!E51","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!F51","v":8},"Carbon steel, 4,000 gal",25.12,4,64,3,33,6,151,248,1,248]
[null,"Moly Collector Mix Tank",{"$f":"'User 04 Bldgs & tanks backup'!E52","v":6},{"$f":"'User 04 Bldgs & tanks backup'!F52","v":8},"Carbon steel, 2,000 gal",25.12,4,64,3,18,6,151,233,1,233]
[null,"Moly Collector Distribution Tank",{"$f":"'User 04 Bldgs & tanks backup'!E53","v":6},{"$f":"'User 04 Bldgs & tanks backup'!F53","v":8},"Carbon steel, 2,000 gal",25.12,4,64,3,18,6,151,233,1,233]
[null,"AERO 238 Mix Tank",{"$f":"'User 04 Bldgs & tanks backup'!E54","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!F54","v":8},"Carbon steel, 4,000 gal",25.12,4,64,3,33,6,151,248,1,248]
[null,"AERO 238 Distribution Tank",{"$f":"'User 04 Bldgs & tanks backup'!E55","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!F55","v":8},"Carbon steel, 4,000 gal",25.12,4,64,3,33,6,151,248,1,248]
[null,"NaHS Stock Tank",{"$f":"'User 04 Bldgs & tanks backup'!E56","v":10.67},{"$f":"'User 04 Bldgs & tanks backup'!F56","v":8},"Carbon steel, 4,000 gal",25.12,4,64,3,33,6,151,248,1,248]
[null,"Flocculant Tanks (1/2)",{"$f":"'User 04 Bldgs & tanks backup'!E57","v":7.25},{"$f":"'User 04 Bldgs & tanks backup'!F57","v":12},"Carbon steel",37.68,5,120,4,29,7,264,413,1,413]
[null,"Flocculant Tanks (2/2)",{"$f":"'User 04 Bldgs & tanks backup'!E58","v":7.25},{"$f":"'User 04 Bldgs & tanks backup'!F58","v":12},"Carbon steel",37.68,5,120,4,29,7,264,413,1,413]
[null,"Gravity Concentrator Concentrate Tank",{"$f":"'User 04 Bldgs & tanks backup'!E59","v":9.5},{"$f":"'User 04 Bldgs & tanks backup'!F59","v":12},"Carbon steel, 8,000 gal",37.68,5,120,4,38,7,264,422,1,422]
[null,"Copper concentrate stock tank",{"$f":"'User 04 Bldgs & tanks backup'!E60","v":24.6},{"$f":"'User 04 Bldgs & tanks backup'!F60","v":17},"Carbon steel, 42,000 gal",53.38,7,238,6,148,9,481,867,1,867]
[null,"Ammonium Nitrate Silo",{"$f":"'User 04 Bldgs & tanks backup'!E63","v":60},{"$f":"'User 04 Bldgs & tanks backup'!F63","v":15},"Manufactured/Constructed, located and secured per federal and state regulations",47.1,6,180,5,300,8,377,857,1,857]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"subtotal",{"$f":"SUM(O12:O44)","v":32154}]
[null,"Steel Cutting Task"]
[null,"RS Means","Crew","Daily Output","Labor-Hours","Unit","Material unit cost","Labor unit cost ","Equipment unit cost"]
[null,"02 41 19.27 0020","E-25",360,0.22,"l.f.",0.87,{"$f":"C65","v":1.26},{"$f":"D65","v":0.28000000000000003}]
[null,"RSMeans 2018, page 42."]
[]
[null,null,null,null,null,null,"Material cost","Labor cost","Equipment cost","Total cost "]
[null,null,null,null,null,"Total Steel Cutting Cost",{"$f":"O45*G48","v":27973.98},{"$f":"C59*GeneralLaborRate","v":10815.279999999999},{"$f":"O45*I48","v":9003.1200000000008},{"$f":"SUM(G52:I52)","v":47792.38}]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"^Other User item # \",'Other User'!A36,\" cost category \",'Other User'!E36)","v":"^Other User item # 8 cost category Buildings"}]
[null,"Steel Cutting hours"]
[null,"Daily Output (LF/day)",360]
[null,"Total length to cut (ft):",{"$f":"O45","v":32154}]
[null,"Total number of days:",{"$f":"ROUND(C56/C55,0)","v":89}]
[null,"Hours in a day:",8]
[null,"Total number of hours:",{"$f":"ROUND(C57*C58,0)","v":712}]
[]
[]
[null,"Hourly output (ft/hr):",{"$f":"C55/C58","v":45}]
[]
[null,null,"Labor/LF","Equipment/LF"]
[null,"Cost per linear foot",{"$f":"ROUND(C71/$C$62,2)","v":1.26},{"$f":"ROUND(D71/$C$62,2)","v":0.28000000000000003}]
[]
[]
[null,"RSMeans Crew E-25","Labor rate (USD)","Equipment rate (USD)"]
[null,"Welder",56.65]
[null,"Torch",null,12.6]
[null,"subtotal, USD",{"$f":"SUM(C69:C70)","v":56.65},{"$f":"SUM(D69:D70)","v":12.6}]

{"sheet":"User 14 Demo Debris Disposal","index":61,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Demo Debris Disposal"]
[]
[null,"Activity","Crews","hours","hourly crew cost","hourly dump \ntruck cost","Subtotal dump \ntruck cost"]
[null,"Small Building","B-3",{"$f":"SUMIF($E$17:$E$24,C11,$H$17:$H$23)","v":811},{"$f":"I33","v":335.11},{"$f":"I32","v":137.42000000000002},{"$f":"D11*F11","v":111447.62000000001}]
[null,"Large Building","B-8",{"$f":"SUMIF($E$17:$E$24,C12,$H$17:$H$23)","v":2764},{"$f":"I41","v":461.81},{"$f":"I40","v":137.42000000000002},{"$f":"D12*F12","v":379828.88000000006}]
[null,null,null,null,null,"Total dump truck cost to haul demolition debris:",{"$f":"SUM(G11:G12)","v":491276.50000000006}]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"For information purposes only; not linked anywhere. Bundled with cost category for \",'Acct Codes'!B44,\".^\")","v":"For information purposes only; not linked anywhere. Bundled with cost category for Buildings.^"}]
[]
[null,null,{"$f":"'Misc. Unit Costs'!C36","v":"Means Number"},{"$f":"'Misc. Unit Costs'!D36","v":"Unit"},{"$f":"'Misc. Unit Costs'!E36","v":"Crew"},"Daily Output","Hourly Output","Hours"]
[null,{"$f":"'Misc. Unit Costs'!B38","v":"Lg. steel"},{"$f":"'Misc. Unit Costs'!C38","v":"02220-110-0012"},{"$f":"'Misc. Unit Costs'!D38","v":"C.F."},{"$f":"'Misc. Unit Costs'!E38","v":"B-8"},{"$f":"'Misc. Unit Costs'!F38","v":21500},{"$f":"ROUND(F17/8,0)","v":2688},{"$f":"SUMIF('Foundations & Buildings'!$C$103:$C$153,B17,'Foundations & Buildings'!$F$196:$F$246)","v":2071}]
[null,{"$f":"'Misc. Unit Costs'!B39","v":"Lg. concrete"},{"$f":"'Misc. Unit Costs'!C39","v":"02220-110-0050"},{"$f":"'Misc. Unit Costs'!D39","v":"C.F."},{"$f":"'Misc. Unit Costs'!E39","v":"B-8"},{"$f":"'Misc. Unit Costs'!F39","v":15300},{"$f":"ROUND(F18/8,0)","v":1913},{"$f":"SUMIF('Foundations & Buildings'!$C$103:$C$153,B18,'Foundations & Buildings'!$F$196:$F$246)","v":693}]
[null,{"$f":"'Misc. Unit Costs'!B40","v":"Lg. masonry"},{"$f":"'Misc. Unit Costs'!C40","v":"02220-110-0080"},{"$f":"'Misc. Unit Costs'!D40","v":"C.F."},{"$f":"'Misc. Unit Costs'!E40","v":"B-8"},{"$f":"'Misc. Unit Costs'!F40","v":20100},2513,{"$f":"SUMIF('Foundations & Buildings'!$C$103:$C$153,B19,'Foundations & Buildings'!$F$196:$F$246)","v":0}]
[null,{"$f":"'Misc. Unit Costs'!B41","v":"Lg. mixed"},{"$f":"'Misc. Unit Costs'!C41","v":"02220-110-0100"},{"$f":"'Misc. Unit Costs'!D41","v":"C.F."},{"$f":"'Misc. Unit Costs'!E41","v":"B-8"},{"$f":"'Misc. Unit Costs'!F41","v":20100},2513,{"$f":"SUMIF('Foundations & Buildings'!$C$103:$C$153,B20,'Foundations & Buildings'!$F$196:$F$246)","v":0}]
[null,{"$f":"'Misc. Unit Costs'!B42","v":"Sm. steel"},{"$f":"'Misc. Unit Costs'!C42","v":"02220-110-0500"},{"$f":"'Misc. Unit Costs'!D42","v":"C.F."},{"$f":"'Misc. Unit Costs'!E42","v":"B-3"},{"$f":"'Misc. Unit Costs'!F42","v":14800},1850,{"$f":"SUMIF('Foundations & Buildings'!$C$103:$C$153,B21,'Foundations & Buildings'!$F$196:$F$246)","v":52}]
[null,{"$f":"'Misc. Unit Costs'!B43","v":"Sm. concrete"},{"$f":"'Misc. Unit Costs'!C43","v":"02220-110-0600"},{"$f":"'Misc. Unit Costs'!D43","v":"C.F."},{"$f":"'Misc. Unit Costs'!E43","v":"B-3"},{"$f":"'Misc. Unit Costs'!F43","v":11300},1413,{"$f":"SUMIF('Foundations & Buildings'!$C$103:$C$153,B22,'Foundations & Buildings'!$F$196:$F$246)","v":759}]
[null,{"$f":"'Misc. Unit Costs'!B44","v":"Sm. masonry"},{"$f":"'Misc. Unit Costs'!C44","v":"02220-110-0650"},{"$f":"'Misc. Unit Costs'!D44","v":"C.F."},{"$f":"'Misc. Unit Costs'!E44","v":"B-3"},{"$f":"'Misc. Unit Costs'!F44","v":14800},1850,{"$f":"SUMIF('Foundations & Buildings'!$C$103:$C$153,B23,'Foundations & Buildings'!$F$196:$F$246)","v":0}]
[null,{"$f":"'Misc. Unit Costs'!B45","v":"Sm. wood"},{"$f":"'Misc. Unit Costs'!C45","v":"02220-110-0700"},{"$f":"'Misc. Unit Costs'!D45","v":"C.F."},{"$f":"'Misc. Unit Costs'!E45","v":"B-3"},{"$f":"'Misc. Unit Costs'!F45","v":14800},1850,{"$f":"SUMIF('Foundations & Buildings'!$C$103:$C$153,B24,'Foundations & Buildings'!$F$196:$F$246)","v":0}]
[]
[]
[]
[null,"Small Building Demolition","B-3","#","Labor hourly rate","Equipment hourly rate","Labor hourly cost","Equipment hourly cost","subtotal"]
[null,null,"General laborer",1,{"$f":"GeneralLaborRate","v":15.19},0,{"$f":"E29*$D29","v":15.19},{"$f":"F29*$D29","v":0},{"$f":"SUM(G29:H29)","v":15.19}]
[null,null,"Foreman",1,{"$f":"ForemanRate","v":78.739999999999995},0,{"$f":"E30*$D30","v":78.739999999999995},0,{"$f":"SUM(G30:H30)","v":78.739999999999995}]
[null,null,"930M",1,{"$f":"'Labor Rates'!$N$66","v":33.299999999999997},{"$f":"'Equipment Costs'!$E$53","v":70.459999999999994},33.299999999999997,70.459999999999994,103.75999999999999]
[null,null,"Dump Truck (10-12 yd3)",{"$f":"IF('Fleets (Crews)'!D382=\"\",'Fleets (Crews)'!C382,'Fleets (Crews)'!D382)","v":2},{"$f":"'Labor Rates'!$N$138","v":14.61},{"$f":"'Equipment Costs'!$E$120","v":54.1},29.22,108.2,137.42000000000002]
[null,null,null,null,null,null,{"$f":"SUM(G29:G32)","v":156.44999999999999},{"$f":"SUM(H29:H32)","v":178.66},335.11]
[]
[null,"Large Building Demolition","B-8","#","Labor hourly rate","Equipment hourly rate","Labor hourly cost","Equipment hourly cost","subtotal"]
[null,null,"General laborer",1,{"$f":"GeneralLaborRate","v":15.19},0,{"$f":"E36*$D36","v":15.19},0,{"$f":"SUM(G36:H36)","v":15.19}]
[null,null,"Foreman",1,{"$f":"ForemanRate","v":78.739999999999995},0,78.739999999999995,0,{"$f":"SUM(G37:H37)","v":78.739999999999995}]
[null,null,"930M",1,{"$f":"'Labor Rates'!$N$66","v":33.299999999999997},{"$f":"'Equipment Costs'!$E$53","v":70.459999999999994},33.299999999999997,70.459999999999994,103.75999999999999]
[null,null,"20 Ton Crane",1,{"$f":"'Labor Rates'!N114","v":33.299999999999997},{"$f":"'Equipment Costs'!E101","v":93.4},33.299999999999997,93.4,126.7]
[null,null,"Dump Truck (10-12 yd3)",{"$f":"IF('Fleets (Crews)'!D407=\"\",'Fleets (Crews)'!C407,'Fleets (Crews)'!D407)","v":2},{"$f":"'Labor Rates'!$N$138","v":14.61},{"$f":"'Equipment Costs'!$E$120","v":54.1},29.22,{"$f":"F40*$D40","v":108.2},{"$f":"SUM(G40:H40)","v":137.42000000000002}]
[null,null,null,null,null,null,{"$f":"SUM(G36:G40)","v":189.74999999999997},{"$f":"SUM(H36:H40)","v":272.06},461.81]

{"sheet":"User 15 Evaporator setup","index":62,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Evaporator setup"]
[]
[null,"This sheet documents the assumptions in setting up evaporators and decommissioning them."]
[]
[null,"Evaporator setup costs:"]
[]
[null,"Crew:","#","# hours","Labor rate \n($/hour)","Equipment rate \n($/hour)","Labor \ncost ($)","Equipment \ncost ($)"]
[null,"Laborer",4,{"$f":"3*4*8","v":96},{"$f":"GeneralLaborRate","v":15.19},null,{"$f":"E15*$C15*$D15","v":5832.96},{"$f":"F15*$C15*$D15","v":0}]
[null,"Trailer/Forklift",1,16,null,{"$f":"HaulEquip20Ton","v":60.26},{"$f":"E16*$C16*$D16","v":0},964.16]
[null,null,null,null,null,null,{"$f":"SUM(G15:G16)","v":5832.96},{"$f":"SUM(H15:H16)","v":964.16}]
[null,"Setup material costs per evaporator",{"$f":"8000","v":8000}]
[null,"# evaporators",4]
[null,"Total setup material costs",{"$f":"C19*C18","v":32000}]
[null,null,null,null,"Material costs","Labor costs","Equipment costs"]
[null,"Split setup material costs by labor, equipment, and materials:",null,null,{"$f":"ROUND($C$20*E23,0)","v":10880},{"$f":"ROUND($C$20*F23,0)","v":10560},{"$f":"ROUND($C$20*G23,0)","v":10560}]
[null,null,null,null,0.34,0.33,0.33]
[]
[null,null,"Summary of Costs:"]
[null,null,null,null,"Material costs","Labor costs","Equipment costs"]
[null,null,"Evaporator setup crew",null,null,{"$f":"G17","v":5832.96},{"$f":"H17","v":964.16}]
[null,null,"Setup material costs:",null,{"$f":"E22","v":10880},{"$f":"F22","v":10560},{"$f":"G22","v":10560}]
[null,null,"subtotal",null,{"$f":"SUM(E27:E28)","v":10880},16392.96,{"$f":"SUM(G27:G28)","v":11524.16},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A47,\" with cost category \",'Other User'!E47)","v":"<--Other User item # 19 with cost category TSF Draindown Management"}]
[]
[]
[]
[null,"Evaporator decommissioning costs:"]
[]
[null,"Crew:","#","# hours","Labor rate \n($/hour)","Equipment rate \n($/hour)","Labor \ncost ($)","Equipment \ncost ($)"]
[null,"Laborer",4,32,{"$f":"GeneralLaborRate","v":15.19},null,{"$f":"E36*$C36*$D36","v":1944.32},{"$f":"F36*$C36*$D36","v":0}]
[null,"Trailer/Forklift",1,16,null,{"$f":"HaulEquip20Ton","v":60.26},{"$f":"E37*$C37*$D37","v":0},964.16]
[null,null,null,null,null,null,{"$f":"SUM(G36:G37)","v":1944.32},{"$f":"SUM(H36:H37)","v":964.16}]
[]
[null,null,"Summary of Costs:"]
[null,null,null,null,"Material costs","Labor costs","Equipment costs"]
[null,null,"Evaporator decommissioning crew",null,null,{"$f":"G38","v":1944.32},{"$f":"H38","v":964.16},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A48,\" with cost category \",'Other User'!E48)","v":"<--Other User item # 20 with cost category TSF Draindown Management"}]

{"sheet":"User 16 Mob-demob campaigns","index":63,"n_rows":118,"n_cols":19,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Mob-demob campaigns"]
[]
[null,"This sheet identifies the fleets used in reclaiming different facilities with fleet details and fleet components detailed. "]
[null,"The number of variable equipment (typically trucks) are obtained from respective sheets (\"Waste Rock Dumps,\" \"Tailings,\" etc.)."]
[null,"The fleet names identified here link to the respective sheets (\"Waste Rock Dumps,\" \"Tailings,\" etc.)"]
[null,"Fleet details are based on the fleet name and corresponding info in \"Fleets(Crews).\""]
[null,"Fleet components are derived from \"Fleets(Crews)\" sheet."]
[null,"Below the table is a list that is developed per reclamation campaign. Any time an equipment appears in the table, a \"Yes\" is entered to guide the user to include that in the list."]
[null,"When any equipment appears repeatedly over the course of the campaign, it is designated as \"shared.\""]
[null,"In the case of trucks, attention has been given to take note of the maximum number of trucks in the truck fleets that are used in various areas. "]
[]
[null,"Note:"]
[null,"For the closure period, the waste rock dump reclamation and the TSF reclamation activities are close enough to each other in time that 1 mobilization-demobilization campaign will be sufficient for both."]
[]
[null,"Waste Rock Dumps","Activity","Fleet Name","Fleet Details","Fleet Components"," # Equip.","Concurrent Reclamation EWRSPs","Concurrent Reclamation WRSP-3","End-of-Mine Reclamation",{"$f":"'Misc. Costs'!B51","v":"Pit perimeter fence replacement (Closure Year 50)"},{"$f":"'Misc. Costs'!B52","v":"Pit perimeter fence replacement (Closure Year 100[87])"},null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Regrading","Large",{"$f":"IF(D23=\"Large\",LargeDozer,IF(D23=\"Med\",MedDozer,IF(D23=\"Small\",SmallDozer,0)))","v":"D9T"},{"$f":"E23","v":"D9T"},1,"Yes","Yes","Yes"]
[null,null,"Growth Media Placement - Concurrent Reclamation","Med Truck",{"$f":"IF(D24=\"Large Truck\",CONCATENATE(LargeTruck,\"/\",LargeLoader,\"/\",LargeTruckDozer),IF(D24=\"Med Truck\",CONCATENATE(MedTruck,\"/\",MedLoader,\"/\",MedTruckDozer),IF(D24=\"Small Truck\",CONCATENATE(SmallTruck,\"/\",SmallLoader,\"/\",SmallTruckDozer))))","v":"740C/988K/D8T"},{"$f":"IF(D24=\"Large Truck\",LargeTruckDozer,IF(D24=\"Med Truck\",MedTruckDozer,IF(D24=\"Small Truck\",SmallTruckDozer)))","v":"D8T"},1,"Yes"]
[null,null,null,null,null,{"$f":"IF(D24=\"Large Truck\",LargeLoader,IF(D24=\"Med Truck\",MedLoader,IF(D24=\"Small Truck\",SmallLoader,\"\")))","v":"988K"},1,"Yes"]
[null,null,null,null,null,{"$f":"IF(D24=\"Large Truck\",LargeTruck,IF(D24=\"Med Truck\",MedTruck,IF(D24=\"Small Truck\",SmallTruck,\"\")))","v":"740C"},{"$f":"MAX('Waste Rock Dumps'!$F$362:$F$379)","v":7},"Yes"]
[null,null,"Growth Media Placement - End of Mine Reclamation","Large Truck",{"$f":"IF(D27=\"Large Truck\",CONCATENATE(LargeTruck,\"/\",LargeLoader,\"/\",LargeTruckDozer),IF(D27=\"Med Truck\",CONCATENATE(MedTruck,\"/\",MedLoader,\"/\",MedTruckDozer),IF(D27=\"Small Truck\",CONCATENATE(SmallTruck,\"/\",SmallLoader,\"/\",SmallTruckDozer))))","v":"777G/992K/D9T"},{"$f":"IF(D27=\"Large Truck\",LargeTruckDozer,IF(D27=\"Med Truck\",MedTruckDozer,IF(D27=\"Small Truck\",SmallTruckDozer)))","v":"D9T"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D27=\"Large Truck\",LargeLoader,IF(D27=\"Med Truck\",MedLoader,IF(D27=\"Small Truck\",SmallLoader,\"\")))","v":"992K"},1,null,null,"Yes"]
[null,null,null,null,null,{"$f":"IF(D27=\"Large Truck\",LargeTruck,IF(D27=\"Med Truck\",MedTruck,IF(D27=\"Small Truck\",SmallTruck,\"\")))","v":"777G"},{"$f":"MAX('Waste Rock Dumps'!$F$342:$F$361)","v":7},null,null,"Yes"]
[null,null,"Ripping/Scarifying","Grader","14M","14M",1,"Yes",null,"Yes"]
[null,"Tailings",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Embankment Regrading","See User 18","D9T","D9T"]
[null,null,"Surface Regrading",{"$f":"Tailings!E62","v":"Large"},{"$f":"Tailings!E102","v":"D9T"},{"$f":"E33","v":"D9T"},1,null,null,"shared"]
[null,null,"Growth Media Placement",{"$f":"Tailings!P62","v":"Large Truck"},{"$f":"Tailings!D135","v":"777G/992K/D9T"},{"$f":"IF(D34=\"Large Truck\",LargeTruckDozer,IF(D34=\"Med Truck\",MedTruckDozer,IF(D34=\"Small Truck\",SmallTruckDozer)))","v":"D9T"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D34=\"Large Truck\",LargeLoader,IF(D34=\"Med Truck\",MedLoader,IF(D34=\"Small Truck\",SmallLoader,\"\")))","v":"992K"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D34=\"Large Truck\",LargeTruck,IF(D34=\"Med Truck\",MedTruck,IF(D34=\"Small Truck\",SmallTruck,\"\")))","v":"777G"},{"$f":"MAX(Tailings!$F$134:$F$136)","v":5},null,null,"shared"]
[null,null,"Ripping/Scarifying","Grader",{"$f":"Tailings!I144","v":"14M"},{"$f":"E37","v":"14M"},null,null,null,"shared"]
[null,"Quarries and Borrow Pits",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,"(Open pit)","Growth Media Placement","Large Truck",{"$f":"'Quarries & Borrow Pits'!D167","v":"777G/992K/D9T"},{"$f":"IF(D39=\"Large Truck\",LargeTruckDozer,IF(D39=\"Med Truck\",MedTruckDozer,IF(D39=\"Small Truck\",SmallTruckDozer)))","v":"D9T"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D39=\"Large Truck\",LargeLoader,IF(D39=\"Med Truck\",MedLoader,IF(D39=\"Small Truck\",SmallLoader,\"\")))","v":"992K"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D39=\"Large Truck\",LargeTruck,IF(D39=\"Med Truck\",MedTruck,IF(D39=\"Small Truck\",SmallTruck,\"\")))","v":"777G"},{"$f":"'Quarries & Borrow Pits'!G167","v":3},null,null,"shared"]
[null,null,"Ripping/Scarifying",{"$f":"'Quarries & Borrow Pits'!AA65","v":"Grader"},{"$f":"'Quarries & Borrow Pits'!H178","v":"14M"},{"$f":"E42","v":"14M"},1,null,null,"shared"]
[null,null,"Berm Construction","Dozer",{"$f":"'Quarries & Borrow Pits'!D190","v":"D9T"},"D9T",1,null,null,"shared"]
[null,"Roads",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Regrading","See User 17","D8T",{"$f":"E45","v":"D8T"}]
[null,null,"Growth Media Placement","Med Truck",{"$f":"Roads!D111","v":"740C/988K/D8T"},{"$f":"IF(D46=\"Large Truck\",LargeTruckDozer,IF(D46=\"Med Truck\",MedTruckDozer,IF(D46=\"Small Truck\",SmallTruckDozer)))","v":"D8T"},1,null,null,"Yes"]
[null,null,null,null,null,{"$f":"IF(D46=\"Large Truck\",LargeLoader,IF(D46=\"Med Truck\",MedLoader,IF(D46=\"Small Truck\",SmallLoader,\"\")))","v":"988K"},1,null,null,"Yes"]
[null,null,null,null,null,{"$f":"IF(D46=\"Large Truck\",LargeTruck,IF(D46=\"Med Truck\",MedTruck,IF(D46=\"Small Truck\",SmallTruck,\"\")))","v":"740C"},{"$f":"Roads!G111","v":2},null,null,"Yes"]
[null,null,"Ripping/Scarifying",{"$f":"Roads!O59","v":"Grader"},{"$f":"Roads!E120","v":"14M"},{"$f":"E49","v":"14M"},1,null,null,"shared"]
[null,"Process Ponds",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Liner Cutting and Folding"]
[null,null,"Backfill/Cover 1 Placement - Haul to Placement",{"$f":"'Process Ponds'!E77","v":"Large Truck"},{"$f":"'Process Ponds'!J149","v":"777G/992K/D9T"},{"$f":"IF(D52=\"Large Truck\",LargeTruckDozer,IF(D52=\"Med Truck\",MedTruckDozer,IF(D52=\"Small Truck\",SmallTruckDozer)))","v":"D9T"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D52=\"Large Truck\",LargeLoader,IF(D52=\"Med Truck\",MedLoader,IF(D52=\"Small Truck\",SmallLoader,\"\")))","v":"992K"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D52=\"Large Truck\",LargeTruck,IF(D52=\"Med Truck\",MedTruck,IF(D52=\"Small Truck\",SmallTruck,\"\")))","v":"777G"},2,null,null,"shared"]
[null,null,"Backfill/Cover 2 Placement - Haul to Placement",{"$f":"'Process Ponds'!I77","v":"Large Truck"},{"$f":"'Process Ponds'!J169","v":"777G/992K/D9T"},{"$f":"IF(D55=\"Large Truck\",LargeTruckDozer,IF(D55=\"Med Truck\",MedTruckDozer,IF(D55=\"Small Truck\",SmallTruckDozer)))","v":"D9T"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D55=\"Large Truck\",LargeLoader,IF(D55=\"Med Truck\",MedLoader,IF(D55=\"Small Truck\",SmallLoader,\"\")))","v":"992K"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D55=\"Large Truck\",LargeTruck,IF(D55=\"Med Truck\",MedTruck,IF(D55=\"Small Truck\",SmallTruck,\"\")))","v":"777G"},2,null,null,"shared"]
[null,null,"E-Cell Conversion - Backfill/Cover 1 Haul","Med Truck",{"$f":"'Process Ponds'!J155","v":"740C/988K/D8T"},{"$f":"IF(D58=\"Large Truck\",LargeTruckDozer,IF(D58=\"Med Truck\",MedTruckDozer,IF(D58=\"Small Truck\",SmallTruckDozer)))","v":"D8T"},1,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,{"$f":"IF(D58=\"Large Truck\",LargeLoader,IF(D58=\"Med Truck\",MedLoader,IF(D58=\"Small Truck\",SmallLoader,\"\")))","v":"988K"},1,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,{"$f":"IF(D58=\"Large Truck\",LargeTruck,IF(D58=\"Med Truck\",MedTruck,IF(D58=\"Small Truck\",SmallTruck,\"\")))","v":"740C"},{"$f":"'Process Ponds'!L155","v":2},null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,"E-Cell/ET-Cell Liner"]
[null,null,"E-Cell/ET-Cell Piping"]
[null,"Yards, Etc.",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Regrading",{"$f":"'Yards, Etc.'!E102","v":0},{"$f":"'Yards, Etc.'!E158","v":"Select Fleet"}]
[null,null,"Growth Media Placement","Large Truck",{"$f":"'Yards, Etc.'!D246","v":""},{"$f":"IF(D65=\"Large Truck\",LargeTruckDozer,IF(D65=\"Med Truck\",MedTruckDozer,IF(D65=\"Small Truck\",SmallTruckDozer)))","v":"D9T"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D65=\"Large Truck\",LargeLoader,IF(D65=\"Med Truck\",MedLoader,IF(D65=\"Small Truck\",SmallLoader,\"\")))","v":"992K"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D65=\"Large Truck\",LargeTruck,IF(D65=\"Med Truck\",MedTruck,IF(D65=\"Small Truck\",SmallTruck,\"\")))","v":"777G"},7,null,null,"shared"]
[null,null,"Ripping/Scarifying",{"$f":"'Yards, Etc.'!V102","v":0},{"$f":"'Yards, Etc.'!E274","v":""},{"$f":"E68","v":""},1,null,null,"shared"]
[null,"Haul Material",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Crush/Screen"]
[null,null,"Haul Material","Large Truck",{"$f":"'Haul Material'!J65","v":"777G/992K/D9T"},{"$f":"IF(D71=\"Large Truck\",LargeTruckDozer,IF(D71=\"Med Truck\",MedTruckDozer,IF(D71=\"Small Truck\",SmallTruckDozer)))","v":"D9T"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D71=\"Large Truck\",LargeLoader,IF(D71=\"Med Truck\",MedLoader,IF(D71=\"Small Truck\",SmallLoader,\"\")))","v":"992K"},1,null,null,"shared"]
[null,null,null,null,null,{"$f":"IF(D71=\"Large Truck\",LargeTruck,IF(D71=\"Med Truck\",MedTruck,IF(D71=\"Small Truck\",SmallTruck,\"\")))","v":"777G"},5,null,null,"shared"]
[null,"Buildings and Foundations",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Small Building Demolition","Small Building Demolition","930M/Dump Truck (10-12 yd3)","930M",1,null,null,"Yes"]
[null,null,null,null,null,"Dump Truck (10-12 yd3)",{"$f":"IF('Fleets (Crews)'!D382=\"\",'Fleets (Crews)'!C382,'Fleets (Crews)'!D382)","v":2},null,null,"Yes"]
[null,null,"Large Building Demolition","Large Building Demolition","930M/20 Ton Crane/Dump Truck (10-12 yd3)","930M",1,null,null,"shared"]
[null,null,null,null,null,"20 Ton Crane",1,null,null,"Yes"]
[null,null,null,null,null,"Dump Truck (10-12 yd3)",{"$f":"IF('Fleets (Crews)'!D407=\"\",'Fleets (Crews)'!C407,'Fleets (Crews)'!D407)","v":2},null,null,"shared"]
[null,null,"Slab Demolition","Med Excavator",{"$f":"'Foundations & Buildings'!K197","v":"349F"},{"$f":"'Foundations & Buildings'!L197","v":1},1,null,null,"shared"]
[null,null,"Cover Placement","Large Truck",{"$f":"'Foundations & Buildings'!D303","v":""},"D9T",1,null,null,"shared"]
[null,null,null,null,null,"992K",1,null,null,"shared"]
[null,null,null,null,null,"777G",2,null,null,"shared"]
[null,"Diversion Ditches",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Backfilling/Regrading","325F",null,"325F",1,null,null,"Yes"]
[null,null,"Rip-Rap Installation","B-12G",null,{"$f":"'Fleets (Crews)'!A443","v":"966M"},{"$f":"'Fleets (Crews)'!C443","v":1},null,null,"Yes"]
[null,null,null,null,null,{"$f":"'Fleets (Crews)'!A444","v":"325F"},{"$f":"'Fleets (Crews)'!C444","v":1},null,null,"shared"]
[null,null,null,null,null,{"$f":"'Fleets (Crews)'!A445","v":"Light Truck - 1.5 Ton"},{"$f":"'Fleets (Crews)'!C445","v":1},null,null,"shared"]
[null,"Well Abandonment",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},null,null,null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Monitoring Well Abandonment","Drill",null,"Drill rig",1,null,null,"Yes"]
[null,"Miscellaneous Costs",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."}]
[null,null,"Fence Removal"]
[null,null,"Fence Installation"]
[null,null,"Culvert and Buried Pipe Removal"]
[null,null,"Surface Pipe Removal"]
[null,null,"Powerline Removal"]
[null,null,"Rip-Rap & Rock Lining"]
[null,"Others",{"$f":"C$22","v":"Activity"},"Fleet Name",{"$f":"E$22","v":"Fleet Details"},{"$f":"F$22","v":"Fleet Components"},{"$f":"G$22","v":" # Equip."},{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},null,{"$f":"J$22","v":"End-of-Mine Reclamation"},"Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,"Landbridges","Excavator fleet",null,"349F",{"$f":"'User 12 Excavation work'!D20","v":2},null,null,"Yes"]
[null,null,null,null,null,"D7",{"$f":"'User 12 Excavation work'!D23","v":1},null,null,"Yes"]
[]
[null,null,null,null,null,null,null,{"$f":"H$22","v":"Concurrent Reclamation EWRSPs"},"Concurrent Reclamation WRSP-3","End-of-Mine Reclamation","Pit perimeter fence replacement (Closure Year 50)","Pit perimeter fence replacement (Closure Year 100[87])",null,null,null,null,null,"Final Closure/\nConversion to E-Cells"]
[null,null,null,null,null,1,"D9T",1,1,1,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(H103:R103,\">0\")","v":3}]
[null,null,null,null,null,2,"992K",null,null,1,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(H104:R104,\">0\")","v":1}]
[null,null,null,null,null,3,"777G",null,null,{"$f":"G29","v":7},null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,4,"14M",1,null,1,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,5,"D8T",{"$f":"G24","v":1},null,1,null,null,null,null,null,null,null,1,3]
[null,null,null,null,null,6,"988K",{"$f":"G25","v":1},null,1,null,null,null,null,null,null,null,1,3]
[null,null,null,null,null,7,"740C",7,null,{"$f":"G48","v":2},null,null,null,null,null,null,null,{"$f":"G60","v":2},3]
[null,null,null,null,null,8,{"$f":"F75","v":"930M"},null,null,1,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,9,{"$f":"F76","v":"Dump Truck (10-12 yd3)"},null,null,{"$f":"G76","v":2},null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,10,{"$f":"F78","v":"20 Ton Crane"},null,null,1,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,11,{"$f":"F85","v":"325F"},null,null,1,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,12,{"$f":"F86","v":"966M"},null,null,1,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,13,"Light truck",null,null,1,1,1,null,null,null,null,null,1,4]
[null,null,null,null,null,14,"349F",null,null,{"$f":"G99","v":2},null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,15,"D7E",null,null,1,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"^ to Mob sheet, items # \",Mobilization!$A30,\" through \",Mobilization!$A34)","v":"^ to Mob sheet, items # 1 through 5"},{"$f":"CONCATENATE(\"^ to Mob sheet, items # \",Mobilization!$A35)","v":"^ to Mob sheet, items # 6"},{"$f":"CONCATENATE(\"^ to Mob sheet, items # \",Mobilization!$A36,\" through \",Mobilization!$A52)","v":"^ to Mob sheet, items # 7 through 23"},{"$f":"CONCATENATE(\"^ to Mob sheet, items # \",Mobilization!$A53)","v":"^ to Mob sheet, items # 24"},{"$f":"CONCATENATE(\"^ to Mob sheet, items # \",Mobilization!$A54)","v":"^ to Mob sheet, items # 25"},null,null,null,null,null,{"$f":"CONCATENATE(\"^ to Mob sheet, items # \",Mobilization!$A55,\" through \",Mobilization!$A58)","v":"^ to Mob sheet, items # 26 through 29"}]

{"sheet":"User 17 Road Regrading","index":64,"n_rows":42,"n_cols":7,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Road Regrading"]
[]
[null,"Road Regrading Calculations"]
[]
[]
[null,"Linear feet of road (LF):",{"$f":"ROUND(Roads!N32,0)","v":26000}]
[]
[null,"Cross-sectional area (ft2) per LF road:",100,"Triangle sections: 10 ft tall, 20 ft wide by 0.5"]
[]
[null,"Dozer productivity (CY/hr):",1000,"Short push"]
[]
[null,"Total CY earthworks:",{"$f":"ROUND(C13*C15/27,0)","v":96296}]
[]
[null,"Hours of dozer time required:",{"$f":"ROUND(C19/C17,0)","v":96},"<--Other User "]
[]
[null,"Dozer model:","D8T"]
[]
[null,"Dozer operator hourly wage ($/hr):",{"$f":"VLOOKUP(C23,'Labor Rates'!A$36:N$42,14,FALSE)","v":25.96},"<--Other User "]
[]
[null,"Dozer hourly rental rate ($/hr):",{"$f":"VLOOKUP(C23,'Equipment Costs'!$A$23:$E$29,5,FALSE)","v":145.58000000000001},"<--Other User "]
[]
[]
[null,null,"hrs","Labor rate","Equipment rate","subtotal"]
[null,"Total road regrading cost",{"$f":"C21","v":96},{"$f":"C25","v":25.96},{"$f":"C27","v":145.58000000000001},{"$f":"C31*SUM(D31:E31)","v":16467.840000000004}]
[null,null,null,null,null,{"$f":"CONCATENATE(\"see Other User sheet item # \",'Other User'!$A$41,\" and cost category \",'Other User'!$E$41,\"^\")","v":"see Other User sheet item # 13 and cost category Roads^"}]
[]
[]
[null,null,null,null,"GM",{"$f":"TopsoilCostRoads","v":28633}]
[null,null,null,null,"Reveg",{"$f":"RevegRoads","v":21363}]
[]
[null,null,null,null,null,{"$f":"SUM(F31:F37)","v":66463.839999999997}]
[]
[null,null,null,null,null,{"$f":"AreaRoads","v":16.66},"acres"]
[]
[null,null,null,null,null,{"$f":"F38/F40","v":3989.4261704681871},"/acre"]

{"sheet":"User 18 Bench Channels TSF Emb.","index":65,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Bench Channels TSF Emb."]
[]
[null,"Bench Channel Construction at TSF Embankment"]
[]
[null,"Linear feet of channel:",{"$f":"ROUNDUP(SUM('Sediment & Drainage Control'!J84:J113),0)","v":50896}]
[]
[null,"Cross-sectional area (ft2) per LF channel:",100,"triangular excavation: 20 ft by 10 ft by 0.5"]
[]
[null,"Dozer productivity (CY/hr)",750,"(D9T short push at 150 ft)"]
[]
[null,"Total CY excavation:",{"$f":"ROUND(C12*C14/27,0)","v":188504}]
[]
[]
[null,"Total dozer hours required:",{"$f":"C18/C16","v":251.33866666666665},{"$f":"CONCATENATE(\"<--see Other User sheet item # \",'Other User'!$A$42,\" and cost category \",'Other User'!$E$42)","v":"<--see Other User sheet item # 14 and cost category Tailings Storage Facility"}]
[]
[null,"Dozer model:","D9T"]
[]
[null,"Dozer operator hourly wage ($/hr):",{"$f":"VLOOKUP(C23,'Labor Rates'!A$36:N$42,14,FALSE)","v":25.96},{"$f":"CONCATENATE(\"<--see Other User sheet item # \",'Other User'!$A$42,\" and cost category \",'Other User'!$E$42)","v":"<--see Other User sheet item # 14 and cost category Tailings Storage Facility"}]
[]
[null,"Dozer hourly rental rate ($/hr):",{"$f":"VLOOKUP(C23,'Equipment Costs'!$A$23:$E$29,5,FALSE)","v":210.52},{"$f":"CONCATENATE(\"<--see Other User sheet item # \",'Other User'!$A$42,\" and cost category \",'Other User'!$E$42)","v":"<--see Other User sheet item # 14 and cost category Tailings Storage Facility"}]

{"sheet":"User 19 Trench Backfill","index":66,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Trench Backfill"]
[]
[]
[]
[null,"Backfill volume (cy):",25040,{"$f":"CONCATENATE(\"<-- Haul Materials sheet, item # \",'Haul Material'!A34,\" cost category \",'Haul Material'!E34)","v":"<-- Haul Materials sheet, item # 3 cost category Yards"}]

{"sheet":"User 20 Liner","index":67,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Liner"]
[]
[]
[null,null,"Liner Material and Installation Costs "]
[]
[null,null,"Notes:"]
[null,null,"Liner installation will take place in two events during/after closure. "]
[null,null,"These will be in Year 17 (expansion of primary and secondary liners) on expansion of operational TSF underdrain pond to TSF underdrain pond for passive evaporation."]
[null,null,"Liner replacement (of primary liner) at TSF underdrain pond - operations at Year 30 after 30 years of exposure to UV radiation."]
[null,null,"Unit pricing for material and installation based on SW Liner Quote (Attachment N)."]
[null,null,"Lined pond area after expansion = 22.3 acres (Copper Flat Reclamation Plan, Attachment E2) = 971,000 sf (rounded)."]
[null,null,"Liner quantity increased 10% over plan view measurement to provide for seam overlaps, anchoring, pond slopes, material loss, etc."]
[null,null,"Material quoted FOB Bernallio, NM; freight Bernallio to Copper Flat estimated to be $8,200, 0.65% of extended material price."]
[null,null,"Material unit prices increased 0.65% to provide for freight from Bernallio to Copper Flat."]
[null,null,"Installation pricing includes labor, equipment, per diem."]
[null,null,"Sales tax shown on quote not applicable to state-managed activity."]
[]
[null,null,"Liner Quantity"]
[null,null,"Activity","Plan View Area\nMeasured from Reclamation Plans\n(acres)","Plan View Area (rounded SF)","Liner Required (10% added for seam overlaps, anchoring, slopes, material loss, etc.) (SF)"]
[null,null,"TSF Underdrain Pond - Passive Evaporation - Year 17",18.3,{"$f":"ROUND(D27*43560,-3)","v":797000},{"$f":"E27*(1+0.1)","v":876700.00000000012},{"$f":"CONCATENATE(\"<--Quantity in Other User item # \",'Other User'!$A$62,\" cost category \",'Other User'!$E$62)","v":"<--Quantity in Other User item # 34 cost category Impoundments"}]
[null,null,"TSF Underdrain Pond - Operations - Year 30",4,{"$f":"ROUND(D28*43560,-3)","v":174000},{"$f":"E28*(1+0.1)","v":191400.00000000003},{"$f":"CONCATENATE(\"<--Quantity in Other User item # \",'Other User'!$A$63,\" cost category \",'Other User'!$E$63)","v":"<--Quantity in Other User item # 35 cost category Impoundments"}]
[null,null,"Total",{"$f":"SUM(D27:D28)","v":22.3},{"$f":"SUM(E27:E28)","v":971000},1068100.0000000002]
[]
[null,null,"TSF Underdrain Pond - Passive Evaporation"]
[null,null,"Description","Quote Item #","Material Unit Cost ($/SF)","Installation Unit Cost ($/SF)"]
[null,null,"TSF Pond Secondary 60 mil Double Sided Textured DrainLiner Layer HDPE",1,0.74]
[null,null,"TSF Pond Primary 60 mil Conductive Double Sided Textured HDPE",3,0.56999999999999995]
[null,null,"Installation of TSF Pond DrainLiner Layer",5,null,0.18]
[null,null,"Installation of TSF Pond Primary Liner",7,null,0.12]
[null,null,null,null,{"$f":"SUM(E33:E36)","v":1.31},{"$f":"SUM(F33:F36)","v":0.3}]
[null,null,null,"Freight (0.65% add-on to material costs):",{"$f":"E37*0.0065","v":8.515E-3}]
[null,null,null,"Subtotal:",{"$f":"ROUND(SUM(E37:E38),3)","v":1.319},{"$f":"SUM(F37:F38)","v":0.3},{"$f":"CONCATENATE(\"<--Material and equipment unit costs in Other User item # \",'Other User'!$A$62,\" cost category \",'Other User'!$E$62)","v":"<--Material and equipment unit costs in Other User item # 34 cost category Impoundments"}]
[]
[null,null,"TSF Underdrain Pond - Operations"]
[null,null,{"$f":"C32","v":"Description"},{"$f":"D32","v":"Quote Item #"},"Material Unit Cost ($/SF)","Installation Unit Cost ($/SF)"]
[null,null,"Replace Primary liner for the original TSF pond",4,0.56999999999999995]
[null,null,"Installation of Existing Primary liner for Original TSF Pond",8,null,0.22]
[null,null,null,null,{"$f":"SUM(E43:E44)","v":0.56999999999999995},{"$f":"SUM(F43:F44)","v":0.22}]
[null,null,null,"Freight (0.65% add-on to material costs):",{"$f":"E45*0.0065","v":3.7049999999999995E-3}]
[null,null,null,"Subtotal:",{"$f":"ROUND(SUM(E45:E46),3)","v":0.57399999999999995},{"$f":"SUM(F45:F46)","v":0.22},{"$f":"CONCATENATE(\"<--Material and equipment unit costs in Other User item # \",'Other User'!$A$63,\" cost category \",'Other User'!$E$63)","v":"<--Material and equipment unit costs in Other User item # 35 cost category Impoundments"}]
[]
[]
[null,null,"Summary of Costs (also see Other User Sheet)"]
[null,null,"Activity","Quantity","Unit","Material Unit Cost ($/SF)","Installation Unit Cost ($/SF)","Total"]
[null,null,{"$f":"C27","v":"TSF Underdrain Pond - Passive Evaporation - Year 17"},{"$f":"F27","v":876700.00000000012},"SF",{"$f":"E39","v":1.319},{"$f":"F39","v":0.3},{"$f":"D52*SUM(F52:G52)","v":1419377.3000000003}]
[null,null,{"$f":"C28","v":"TSF Underdrain Pond - Operations - Year 30"},{"$f":"F28","v":191400.00000000003},"SF",{"$f":"E47","v":0.57399999999999995},{"$f":"F47","v":0.22},{"$f":"D53*SUM(F53:G53)","v":151971.6}]
[null,null,null,null,null,null,null,{"$f":"SUM(H52:H53)","v":1571348.9000000004}]

{"sheet":"User 21 Riprap supply","index":68,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Riprap supply"]
[]
[null,"The below calculations provide unit costs and assumptions of ratio of screened rock versus rock mined for the purpose of supplying riprap onsite."]
[null,"A portion of the riprap comes during TSF construction or from andesite breccia quarry in footprint of WRSP-3."]
[]
[null,"Source","$/CY","% used in \npreparing \nriprap"]
[null,"Screening waste rock with grizzly*",2.5,0.5]
[null,"Mining riprap*",5,{"$f":"1-D14","v":0.5}]
[null,"* Per Jeff Smith, 11/15/2018"]
[]
[null,"Average cost of supplying riprap ($/CY)",{"$f":"SUMPRODUCT(C14:C15,D14:D15)","v":3.75},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$43,\" cost category \",'Other User'!$E$43)","v":"<--Other User item # 15 cost category Riprap Supply"}]
[]
[null,"Quantity of riprap (User 10) (cy)",{"$f":"'User 10 Diversion channels'!P114","v":65557},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$43,\" cost category \",'Other User'!$E$43,\" and Haul Materials item # \",'Haul Material'!A33)","v":"<--Other User item # 15 cost category Riprap Supply and Haul Materials item # 2"}]
[]
[null,"Cost of supplying riprap ($):",{"$f":"C20*C18","v":245838.75},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$43,\" cost category \",'Other User'!$E$43)","v":"<--Other User item # 15 cost category Riprap Supply"}]

{"sheet":"User 22 Toe berm reclamation","index":69,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Toe berm reclamation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Tailings berm length (ft):",19000,"Measured from Drawing C-011"]
[]
[null,null,"Average liner width between berm and TSF (ft):",25]
[]
[null,null,"Liner area requiring cutting (ft2):",{"$f":"D30*D32","v":475000},{"$f":"CONCATENATE(\"<--Yards item # \",'Yards, Etc.'!A54,\" Cover area 36”, prepare, and revegetate\")","v":"<--Yards item # 19 Cover area 36”, prepare, and revegetate"}]
[]
[null,null,"Liner cutting productivity (ft2/hr):",{"$f":"'Process Ponds'!E51","v":6000}]
[]
[null,null,"Hours liner cutting:",{"$f":"ROUND(D34/'Process Ponds'!$E$51,0)","v":79},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$44,\" cost category \",'Other User'!$E$44)","v":"<--Other User item # 16 cost category Tailings Storage Facility"}]
[]
[null,null,"Liner cutting crew (same with Ponds):"]
[null,null,{"$f":"'Process Ponds'!B89","v":"(2)  Pond liner removal crew (2Clab + excavator) = 2 General Laborers + 325C Excavator"}]
[]
[null,null,"Liner Cutting Crew","#","Labor \nhourly \nrate","Equip \nhourly \nrate","Labor \nhourly \ncost","Equip \nhourly \ncost","subtotal \n($/hr)"]
[null,null,"General laborer",2,{"$f":"GeneralLaborRate","v":15.19},null,{"$f":"E44*$D44","v":30.38},{"$f":"F44*$D44","v":0},{"$f":"SUM(G44:H44)","v":30.38}]
[null,null,"Excavator",1,{"$f":"'Labor Rates'!N56","v":33.299999999999997},{"$f":"'Equipment Costs'!E43","v":73.23},{"$f":"E45*$D45","v":33.299999999999997},73.23,{"$f":"SUM(G45:H45)","v":106.53}]
[null,null,null,null,null,null,{"$f":"SUM(G44:G45)","v":63.679999999999993},73.23,{"$f":"SUM(I44:I45)","v":136.91}]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Other User item # \",'Other User'!$A$44,\" cost category \",'Other User'!$E$44,\" ^\")","v":"Other User item # 16 cost category Tailings Storage Facility ^"}]
[]
[null,null,"Average width of berm (ft):",{"$f":"AVERAGE(15,(10+10+8))","v":21.5}]
[]
[null,null,"Tailings berm height (ft):",4]
[]
[null,null,"Berm bank volume (ft3):",{"$f":"D30*D49*D51","v":1634000}]
[]
[null,null,"Berm bank volume (cy):",{"$f":"ROUND(D53/27,0)","v":60519}]
[]
[null,null,"Bank volume to loose volume factor:",1.2]
[]
[null,null,"Berm loose volume (LCY):",{"$f":"ROUND(D55*D57,0)","v":72623}]
[]
[null,null,{"$f":"Productivity!B31","v":"Dozer Productivity vs. Grading Distance"}]
[null,null,null,{"$f":"Productivity!C32","v":"Production (LCY/hr)"}]
[null,null,{"$f":"Productivity!B33","v":"Average Dozing Distance (feet)"},{"$f":"Productivity!C33","v":"D6T"},{"$f":"Productivity!D33","v":"D7E"},{"$f":"Productivity!E33","v":"D8T"},{"$f":"Productivity!F33","v":"D9T"},{"$f":"Productivity!G33","v":"D10T2"},{"$f":"Productivity!H33","v":"D11T"}]
[]
[null,null,{"$f":"Productivity!B35","v":50},{"$f":"Productivity!C35","v":550},{"$f":"Productivity!D35","v":950},{"$f":"Productivity!E35","v":1050},{"$f":"Productivity!F35","v":1750},{"$f":"Productivity!G35","v":2550},{"$f":"Productivity!H35","v":3600}]
[null,null,{"$f":"Productivity!B36","v":100},{"$f":"Productivity!C36","v":350},{"$f":"Productivity!D36","v":580},{"$f":"Productivity!E36","v":620},{"$f":"Productivity!F36","v":1100},{"$f":"Productivity!G36","v":1580},{"$f":"Productivity!H36","v":2200}]
[null,null,{"$f":"Productivity!B37","v":200},{"$f":"Productivity!C37","v":205},{"$f":"Productivity!D37","v":340},{"$f":"Productivity!E37","v":380},{"$f":"Productivity!F37","v":630},{"$f":"Productivity!G37","v":900},{"$f":"Productivity!H37","v":1270}]
[null,null,{"$f":"Productivity!B38","v":300},{"$f":"Productivity!C38","v":150},{"$f":"Productivity!D38","v":230},{"$f":"Productivity!E38","v":280},{"$f":"Productivity!F38","v":430},{"$f":"Productivity!G38","v":630},{"$f":"Productivity!H38","v":900}]
[null,null,{"$f":"Productivity!B39","v":400},null,{"$f":"Productivity!D39","v":180},{"$f":"Productivity!E39","v":210},{"$f":"Productivity!F39","v":330},{"$f":"Productivity!G39","v":480},{"$f":"Productivity!H39","v":700}]
[null,null,{"$f":"Productivity!B40","v":500},null,{"$f":"Productivity!D40","v":150},{"$f":"Productivity!E40","v":180},{"$f":"Productivity!F40","v":280},{"$f":"Productivity!G40","v":380},{"$f":"Productivity!H40","v":570}]
[null,null,{"$f":"Productivity!B41","v":600},null,{"$f":"Productivity!D41","v":120},{"$f":"Productivity!E41","v":150},{"$f":"Productivity!F41","v":230},{"$f":"Productivity!G41","v":330},{"$f":"Productivity!H41","v":460}]
[null,null,null,null,null,null,null,null,{"$f":"Productivity!H42","v":"Source: Caterpillar Performance Handbook Edition 47  "}]
[null,null,{"$f":"Productivity!B43","v":"dozer productivity ="},{"$f":"Productivity!C43","v":"k x Dozing Distancep"}]
[null,null,{"$f":"Productivity!B44","v":"(see graph)"}]
[null,null,{"$f":"Productivity!B45","v":"k ="},{"$f":"Productivity!C45","v":9623.7000000000007},{"$f":"Productivity!D45","v":26451},{"$f":"Productivity!E45","v":23933},{"$f":"Productivity!F45","v":49152},{"$f":"Productivity!G45","v":74681},{"$f":"Productivity!H45","v":101567}]
[null,null,{"$f":"Productivity!B46","v":"p ="},{"$f":"Productivity!C46","v":-0.72699999999999998},{"$f":"Productivity!D46","v":-0.83299999999999996},{"$f":"Productivity!E46","v":-0.78800000000000003},{"$f":"Productivity!F46","v":-0.83299999999999996},{"$f":"Productivity!G46","v":-0.84399999999999997},{"$f":"Productivity!H46","v":-0.83499999999999996}]
[]
[null,null,"Dozer model:",{"$f":"E63","v":"D7E"}]
[]
[null,null,"The tailings toe berm will be dozed over a distance of approximately ____ft. ",50]
[]
[null,null,"Dozer productivity (LCY/hr):",{"$f":"IF(D78=D63,VLOOKUP(D80,C65:D71,2,FALSE),IF(D78=E63,VLOOKUP(D80,C65:E71,3,FALSE)))","v":950}]
[]
[null,null,"Time to doze the berm (hr):",{"$f":"ROUND(D59/D82,0)","v":76},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$45,\" cost category \",'Other User'!$E$45)","v":"<--Other User item # 17 cost category Tailings Storage Facility"}]
[]
[null,null,"Dozer model operator rates ($/hr):",{"$f":"VLOOKUP(D78,'Labor Rates'!A36:N42,14,FALSE)","v":25.96},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$45,\" cost category \",'Other User'!$E$45)","v":"<--Other User item # 17 cost category Tailings Storage Facility"}]
[]
[null,null,"Dozer model equipment rates ($/hr):",{"$f":"VLOOKUP(D78,'Equipment Costs'!A23:E29,5,FALSE)","v":123.31},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$45,\" cost category \",'Other User'!$E$45)","v":"<--Other User item # 17 cost category Tailings Storage Facility"}]

{"sheet":"User 23","index":70,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:"]

{"sheet":"User 24 Process Bld Addtl","index":71,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Process Bld Addtl"]
[]
[null,"This sheet estimates additional costs to remove utilities and equipment from the following buildings at end of operations."]
[null,"These costs are assumed to be of total cost to demolish building, break slabs, etc. as estimated in the \"Foundations & Buildings\" tab."]
[]
[null,null,null,null,"Building \nDemolition","Wall \nDemolition","Slab \nDemolition",null,"subtotal","20% markup"]
[null,null,{"$f":"'Foundations & Buildings'!A37","v":2},{"$f":"'Foundations & Buildings'!B37","v":"Concentrator Building, Grinding Area"},{"$f":"'Foundations & Buildings'!O198","v":626400},{"$f":"'Foundations & Buildings'!R198","v":2709},{"$f":"'Foundations & Buildings'!U198","v":7741},null,{"$f":"SUM(E14:H14)","v":636850},{"$f":"I14*$J$20","v":127370}]
[null,null,{"$f":"'Foundations & Buildings'!A38","v":3},{"$f":"'Foundations & Buildings'!B38","v":"Concentrator Building, Flotation Area"},{"$f":"'Foundations & Buildings'!O199","v":298598},{"$f":"'Foundations & Buildings'!R199","v":2508},{"$f":"'Foundations & Buildings'!U199","v":5919},null,{"$f":"SUM(E15:H15)","v":307025},{"$f":"I15*$J$20","v":61405}]
[null,null,{"$f":"'Foundations & Buildings'!A39","v":4},{"$f":"'Foundations & Buildings'!B39","v":"Concentrator Building, Maintenance Area"},{"$f":"'Foundations & Buildings'!O200","v":26250},{"$f":"'Foundations & Buildings'!R200","v":965},{"$f":"'Foundations & Buildings'!U200","v":911},null,{"$f":"SUM(E16:H16)","v":28126},5625.2000000000007]
[null,null,{"$f":"'Foundations & Buildings'!A40","v":5},{"$f":"'Foundations & Buildings'!B40","v":"Concentrate Handling & Storage Area, Included in concentrator building"},{"$f":"'Foundations & Buildings'!O201","v":207360},{"$f":"'Foundations & Buildings'!R201","v":1737},{"$f":"'Foundations & Buildings'!U201","v":2277},null,{"$f":"SUM(E17:H17)","v":211374},42274.8]
[null,null,null,"subtotal",{"$f":"SUM(E14:E17)","v":1158608},7919,16848,null,{"$f":"SUM(I14:I17)","v":1183375},{"$f":"I18*$J$20","v":236675},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$46,\" cost category \",'Other User'!$E$46)","v":"<--Other User item # 18 cost category Buildings"}]
[]
[null,null,null,null,null,null,null,null,"Percent markup for removal of utilities and equipment:",0.2]
[]
[null,null,null,null,null,null,null,"Markup total:"]

{"sheet":"User 25 Indirects backup","index":72,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Indirects backup"]
[]
[null,"This sheet details NMCC's proposal for indirects."]
[]
[null,"Engineering Redesign",0.04]
[null,"Contractor Profit and Overhead",0.1]
[null,"Contract/Reclamation Administration",0.05]
[null,"Performance & Payment Bonds",0.03]
[null,"State Procurement",0.02]
[null,"BLM Indirects",1.4999999999999999E-2]
[null,"Liability insurance*",{"$f":"0.015*'User 28 L, E, M subtotals'!$D$94","v":2.9262392892387933E-3}]
[null,"Contingency",0.06]
[null,"Total ",{"$f":"SUM(C12:C19)","v":0.3179262392892388}]
[]
[null,{"$f":"'FA Schedule'!I12","v":"Engineering, Design and Construction Plan (%)"},{"$f":"C12","v":0.04},null,"<--\"FA Schedule\" sheet"]
[null,{"$f":"'FA Schedule'!I13","v":"Contingency (%)"},{"$f":"C19","v":0.06},null,"<--\"FA Schedule\" sheet"]
[null,{"$f":"'FA Schedule'!I14","v":"Contractor OH and Profit (%)"},{"$f":"C13","v":0.1},null,"<--\"FA Schedule\" sheet"]
[null,{"$f":"'FA Schedule'!I15","v":"Contract Administration (%)"},{"$f":"C14+C15+C16+C17+C18","v":0.1179262392892388},null,"<--\"FA Schedule\" sheet"]
[null,"Total ",{"$f":"SUM(C22:C25)","v":0.3179262392892388}]
[]
[null,"* Liability insurance is proposed as 1.5% of labor subtotals."]
[null,"Labor subtotals are estimated in User 28."]
[null,{"$f":"CONCATENATE(\"Labor subtotals are \",ROUND('User 28 L, E, M subtotals'!$D$94,3)*100,\"% of total direct costs.\")","v":"Labor subtotals are 19.5% of total direct costs."}]
[null,{"$f":"CONCATENATE(\"Therefore, liability insurance is 1.5% of \",ROUND('User 28 L, E, M subtotals'!$D$94,3)*100,\"%, or \",ROUND(0.015*'User 28 L, E, M subtotals'!$D$94,3)*100,\"% of total direct costs.\")","v":"Therefore, liability insurance is 1.5% of 19.5%, or 0.3% of total direct costs."}]

{"sheet":"User 26 Waste Quantities","index":73,"n_rows":70,"n_cols":14,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Waste Quantities"]
[]
[null,"Solid Waste",null,null,null,null,null,null,null,"Hazardous Solid Waste","Container\nType","Soild\nQuantity","Solid \nQuantity","One Way\nTravel\nDistance to\nDisposal Site"]
[null,"Per the EPA,",null,null,null,null,null,null,null,null,null,"cy","tons (1.3 tons/cy)","mi"]
[null,"Pounds waste per person per day",4.4000000000000004,null,null,null,null,null,2,"Reagent Wastes","Solid Bulk",100,{"$f":"L12*1.3","v":130},120]
[null,"Source:",null,null,null,null,null,null,null,"Quantities at closure assumed."]
[null,"https://archive.epa.gov/epawaste/nonhaz/municipal/web/html/",null,null,null,null,null,null,null,"Disposal in or near El Paso."]
[]
[null,"Density of municipal waste per EPA (Commercial):","lbs/CY",null,null,null,null,null,null,"Disposal unit cost ($/ton) (see User 03)",{"$f":"'User 03 Miscellaneous Crews'!E218","v":285},"(source: ACT_Enviro_Disposal_QuoteNM COPPER CORP 11-27-18.pdf)"]
[null,"Commercial - dry waste (lower end)",56,null,null,null,null,null,null,"Transportation unit cost ($/miles) (see User 03)",{"$f":"'User 03 Miscellaneous Crews'!E219","v":2.65},"(source: ACT_Enviro_Disposal_QuoteNM COPPER CORP 11-27-18.pdf)"]
[null,"Commercial - dry waste (higher end)",73,null,null,null,null,null,null,"EPA Manifest Fee (per trip)",{"$f":"'User 03 Miscellaneous Crews'!E220","v":15}]
[null,"Average:",{"$f":"AVERAGE(C17:C18)","v":64.5}]
[null,"Source:",null,null,null,null,null,null,null,"# tons",{"$f":"M12","v":130}]
[null,"https://www.epa.gov/sites/production/files/2016-04/documents/volume_to_weight_conversion_factors_memorandum_04192016_508fnl.pdf",null,null,null,null,null,null,null,"disposal cost",{"$f":"K20*K16","v":37050}]
[]
[null,"Total equipment operator hours (per Equipment Use sheet):",{"$f":"SUM('Equip Use'!$F$118:$DA$118)","v":39517},null,null,null,null,null,null,"# trips (min. 9 tons, at max 20 CY --> 20 CY*1.3 tons/CY=26 tons)",{"$f":"L12/20","v":5}]
[null,"Hours per day:",8,null,null,null,null,null,null,"miles",{"$f":"N12","v":120}]
[null,"Total equipment operator days:",{"$f":"ROUND(C23/C24,0)","v":4940},null,null,null,null,null,null,"Transporation cost (transportation rate times distance times # trips)",{"$f":"K17*K24*K23","v":1590}]
[]
[null,"Total pounds waste (equipment operator days times pounds waste per person per day):",{"$f":"ROUND(C25*C12,0)","v":21736},null,null,null,null,null,null,"EPA Manifest Fee subtotal (fee times number trips)",{"$f":"K18*K23","v":75}]
[]
[null,"Total volume waste (pounds waste divided by average uncompacted waste density) (CY):",{"$f":"ROUND(C27/C19,0)","v":337},{"$f":"CONCATENATE(\"<--'Waste Disposal' sheet, 'Solid Waste' table, item # \",'Waste Disposal'!A34)","v":"<--'Waste Disposal' sheet, 'Solid Waste' table, item # 1"},null,null,null,null,null,"Hazardous solid waste total:",{"$f":"K21+K25+K27","v":38715},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!A49,\" cost category \",'Other User'!E49)","v":"<--Other User item # 21 cost category Waste Disposal"}]
[]
[null,"The above estimate assumes an operator disposes of all waste generated during their day on site, not adjusting for hours off site."]
[]
[null,"Used Oils and Hydraulic Fluids"]
[]
[null,"Used oils"]
[null,"Estimate based on SRCE \"Equipment Use\" sheet estimate of man-/equipment-hours:",{"$f":"(SUM('Equip Use'!$F$118:$DA$118))","v":39517}]
[null,"Assume change oil every ___hours:",300]
[null,"# oil changes:",{"$f":"ROUNDUP(C36/C37,0)","v":132}]
[null,"Assume gallon of oil per oil change:",200]
[null,"Total quantity of oil disposed of (gallons):",{"$f":"C39*C38","v":26400}]
[null,"Disposal cost per gallon <5% water (see User 03)",{"$f":"'User 03 Miscellaneous Crews'!$E$215","v":0.75}]
[null,"Disposal cost per gallon >5% water (see User 03)",{"$f":"'User 03 Miscellaneous Crews'!$E$216","v":1.65}]
[null,"Assumed cost per gallon (assume approximately 70% is <5% water type)",1]
[null,"Subtotal disposal costs",{"$f":"C43*C40","v":26400}]
[null,"Capacity of tanker truck (gallons)",4500]
[null,"# trips (total gallons divided by capacity of tanker)",{"$f":"ROUNDUP(C40/C45,0)","v":6}]
[null,"Distance of trip (miles)",75]
[null,"Transportation cost ($/mile)",{"$f":"'User 03 Miscellaneous Crews'!$E$217","v":2.75}]
[null,"Transportation cost per trip",{"$f":"C48*C47","v":206.25}]
[null,"Transportation subtotal",{"$f":"C49*C46","v":1237.5}]
[null,"EPA Manifest Fee (per trip)",{"$f":"'User 03 Miscellaneous Crews'!$E$220","v":15}]
[null,"EPA Manifest Fee subtotal",{"$f":"C51*C46","v":90}]
[null,"Used oils disposal, transport, and fees subtotal",{"$f":"C52+C50+C44","v":27727.5},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$50,\" cost category \",'Other User'!$E$50)","v":"<--Other User item # 22 cost category Waste Disposal"}]
[]
[null,"Used hydraulic fluids"]
[null,"Assume ratio relative to quantity of used oils:",2]
[null,"Total quantity of hydraulic fluids disposed of (gallons):",{"$f":"C56*C40","v":52800}]
[null,{"$f":"B41","v":"Disposal cost per gallon <5% water (see User 03)"},{"$f":"'User 03 Miscellaneous Crews'!$E$215","v":0.75}]
[null,{"$f":"B42","v":"Disposal cost per gallon >5% water (see User 03)"},{"$f":"'User 03 Miscellaneous Crews'!$E$216","v":1.65}]
[null,{"$f":"B43","v":"Assumed cost per gallon (assume approximately 70% is <5% water type)"},1]
[null,"Subtotal disposal costs",{"$f":"C60*C57","v":52800}]
[null,"Capacity of tanker truck (gallons)",4500]
[null,"# trips (total gallons divided by capacity of tanker)",{"$f":"ROUNDUP(C57/C62,0)","v":12}]
[null,"Distance of trip (miles)",75]
[null,"Transportation cost ($/mile)",{"$f":"'User 03 Miscellaneous Crews'!$E$217","v":2.75}]
[null,"Transportation cost per trip",{"$f":"C65*C64","v":206.25}]
[null,"Transportation subtotal",{"$f":"C66*C63","v":2475}]
[null,"EPA Manifest Fee (per trip)",{"$f":"'User 03 Miscellaneous Crews'!$E$220","v":15}]
[null,"EPA Manifest Fee subtotal",{"$f":"C68*C63","v":180}]
[null,"Used hydraulic fluids disposal, transport, and fees subtotal",{"$f":"C69+C67+C61","v":55455},{"$f":"CONCATENATE(\"<--Other User item # \",'Other User'!$A$51,\" cost category \",'Other User'!$E$51)","v":"<--Other User item # 23 cost category Waste Disposal"}]

{"sheet":"User 27 Wells P&A & Maint","index":74,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","Wells P&A & Maint"]
[]
[null,"Well Plugging and Abandonment"]
[]
[null,"Copper Flat Monitoring Wells Anticipated for Plugging and Abandonment"]
[null,"Based on MW Plan"]
[null,"Revised 19 Nov 2018"]
[]
[null,"Costs per JSAI"]
[null,"mob to site",3000,"per campaign"]
[null,"Labor",4500,"ea, factor >6\" d using 6/10ths rule"]
[null,"Grout Pump",1000,"ea, factor >6\" d using 6/10ths rule"]
[null,"Grout Supply",40,"per cu ft total casing volume + 10%"]
[null,"Excess Grout Factor",0.1,null,null,null,null,null,null,null,null,"plan year"]
[null,null,null,null,null,null,null,null,null,null,null,1,4,7,13,19,30,"114 (100)"]
[null,null,null,null,null,null,null,null,null,null,null,"closure year (1 = 1st year after EOM)"]
[null,"Wells to Plug/Abandon","Year Closed","casing dia (in)","total depth (ft bgl)","Reason to Close","cu ft","Grout","Labor","Equip","w/o Mob\nTot",-13,-10,-7,-1,5,16,"100 (87)"]
[null,"GWQ-10",1,3,125,"TSF expansion",7,280,4500,1000,5780,"x"]
[null,"NP-1",1,2,110,"TSF expansion",3,120,4500,1000,5620,"x"]
[null,"NP-2",1,2,110,"TSF expansion",3,120,4500,1000,5620,"x"]
[null,"NP-3",1,2,90,"TSF expansion",3,120,4500,1000,5620,"x"]
[null,"NP-4",1,2,100,"TSF expansion",3,120,4500,1000,5620,"x"]
[null,"NP-5",1,2,90,"TSF expansion",3,120,4500,1000,5620,"x"]
[null,"GWQ94-13",1,5,106,"TSF expansion",16,640,4500,1000,6140,"x"]
[null,"GWQ94-14",3,5,159,"TSF expansion",24,960,4500,1000,6460,"x"]
[null,"GWQ94-15",3,4,142,"TSF expansion",14,560,4500,1000,6060,"x"]
[null,"GWQ94-16",1,5,46,"TSF expansion",7,280,4500,1000,5780,"x"]
[null,"GWQ94-17",1,4,150,"TSF expansion",15,600,4500,1000,6100,"x"]
[null,"GWQ94-18",1,4,51,"TSF expansion",5,200,4500,1000,5700,"x"]
[null,"GWQ94-19",1,4,53,"TSF expansion",6,240,4500,1000,5740,"x"]
[null,"GWQ94-20",1,4,338,"TSF expansion",33,1320,4500,1000,6820,"x"]
[null,"GWQ94-21A",3,2,263,"TSF expansion",7,280,4500,1000,5780,"x"]
[null,"GWQ94-21B",3,2,315,"TSF expansion",8,320,4500,1000,5820,"x"]
[null,"GWQ96-22A",1,2,244,"redundant",6,240,4500,1000,5740,"x"]
[null,"GWQ96-22B",17,2,380,"anticipate not needed",10,400,4500,1000,5900,null,null,null,null,"x"]
[null,"GWQ11-26",12,4,43,"eventually dry",5,200,4500,1000,5700,null,null,null,"x"]
[null,"GWQ11-24A",6,2,90,"eventually dry",3,120,4500,1000,5620,null,null,"x"]
[null,"GWQ11-24B",7,2,250,"eventually dry",6,240,4500,1000,5740,null,null,"x"]
[null,"GWQ-1 ",4,14,391,"redundant",460,18400,7482,1663,27544,null,"x"]
[null,"GWQ-8",10,8,148,"redundant",57,2280,5348,1188,8816,null,null,null,"x"]
[null,"PGWQ-16",19,4,180,"anticipate not needed",18,720,4500,1000,6220,null,null,null,null,"x"]
[null,"PGWQ-19",19,4,75,"anticipate not needed",8,320,4500,1000,5820,null,null,null,null,"x"]
[null,"GWQ-5R",13,4,120,"eventually dry",12,480,4500,1000,5980,null,null,null,"x"]
[null,"PGWQ-9",30,4,100,"anticipate not needed",10,400,4500,1000,5900,null,null,null,null,null,"x"]
[null,"PGWQ-3",30,4,150,"anticipate not needed",15,600,4500,1000,6100,null,null,null,null,null,"x"]
[null,"PGWQ-20",19,4,30,"anticipate not needed",3,120,4500,1000,5620,null,null,null,null,"x"]
[null,"PGWQ-6",19,4,55,"anticipate not needed",6,240,4500,1000,5740,null,null,null,null,"x"]
[null,"GWQ-11",1,3,70,"TSF expansion",4,160,4500,1000,5660,"x"]
[null,"IW-1",1,4,49,"TSF expansion",5,200,4500,1000,5700,"x"]
[null,"IW-2",1,4,46,"TSF expansion",5,200,4500,1000,5700,"x"]
[null,"IW-3",1,4,45,"TSF expansion",5,200,4500,1000,5700,"x"]
[null,"MW-9",40,4,252.5,"End of 100 year monitoring",25,1000,4500,1000,6500,null,null,null,null,null,null,"x"]
[null,"MW-10",40,4,128,"End of 100 year monitoring",13,520,4500,1000,6020,null,null,null,null,null,null,"x"]
[null,"MW-11",40,4,65,"End of 100 year monitoring",7,280,4500,1000,5780,null,null,null,null,null,null,"x"]
[null,"BOR_MW-1",40,2,33,"End of 100 year monitoring",1,40,4500,1000,5540,null,null,null,null,null,null,"x"]
[null,"BOR_MW-2",40,2,29,"End of 100 year monitoring",1,40,4500,1000,5540,null,null,null,null,null,null,"x"]
[null,"BOR_MW-3",40,2,25,"End of 100 year monitoring",1,40,4500,1000,5540,null,null,null,null,null,null,"x"]
[null,"BOR_MW-4",40,2,29,"End of 100 year monitoring",1,40,4500,1000,5540,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,33760,188329,41851,263940]
[]
[null,null,null,null,null,null,null,null,null,null,"monitor wells closed",21,1,2,3,5,2,7,"sum"]
[null,null,null,null,null,null,null,null,null,null,"closure",122780,27544,11360,20496,29300,12000,40460,263940]
[null,null,null,null,null,null,null,null,null,null,"mob",3000,3000,3000,3000,3000,3000,3000,21000]
[null,null,null,null,null,null,null,null,null,null,"Total w/ mob",125780,30544,14360,23496,32300,15000,43460,284940]
[null,"Source: \"Monitor Well Close Schedule.xlsx\" per e-mail from Jeff Smith, December 10, 2018"]
[null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"L71","v":125780},{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!$A52,\" cost category \",'Other User'!$E52)","v":"<--Other User - item # 24 cost category Wells"}]
[null,null,null,null,null,null,null,null,null,null,"Year 4",{"$f":"M71","v":30544},{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!A53,\" cost category \",'Other User'!E53)","v":"<--Other User - item # 25 cost category Wells"}]
[null,null,null,null,null,null,null,null,null,null,"Year 7",{"$f":"N71","v":14360},{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!A54,\" cost category \",'Other User'!E54)","v":"<--Other User - item # 26 cost category Wells"}]
[null,null,null,null,null,null,null,null,null,null,"Year 13",{"$f":"O71","v":23496},{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!A55,\" cost category \",'Other User'!E55)","v":"<--Other User - item # 27 cost category Wells"}]
[null,null,null,null,null,null,null,null,null,null,"Year 19",{"$f":"P71","v":32300},{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!A56,\" cost category \",'Other User'!E56)","v":"<--Other User - item # 28 cost category Wells"}]
[null,null,null,null,null,null,null,null,null,null,"Year 30",{"$f":"Q71","v":15000},{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!A57,\" cost category \",'Other User'!E57)","v":"<--Other User - item # 29 cost category Wells"}]
[null,null,null,null,null,null,null,null,null,null,"Year 114 (100)*",{"$f":"R71","v":43460},{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!A58,\" cost category \",'Other User'!E58)","v":"<--Other User - item # 30 cost category Wells"}]
[null,null,null,null,null,null,null,null,null,null,"* Total number of years SRCE schedules are 100; therefore, costs have been truncated at Year 100."]
[]
[]
[]
[]
[]
[]
[]
[null,"Well repair costs"]
[null,null,"Closure year"]
[null,null,15,50,80,"sum"]
[null,"Monitor Well Repairs",8000,8000,8000,24000]
[null,"Basis = JSAI estimate "]
[null,"Includes mob/demob, workover rig, labor, materials"]
[null,"Source: Jeff Smith e-mail December 10, 2018"]
[]
[null,"Closure Year 15",8000,{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!$A59,\" cost category \",'Other User'!$E59)","v":"<--Other User - item # 31 cost category Wells"}]
[null,"Closure Year 50",8000,{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!$A60,\" cost category \",'Other User'!$E60)","v":"<--Other User - item # 32 cost category Wells"}]
[null,"Closure Year 80",8000,{"$f":"CONCATENATE(\"<--Other User - item # \",'Other User'!$A61,\" cost category \",'Other User'!$E61)","v":"<--Other User - item # 33 cost category Wells"}]

{"sheet":"User 28 L, E, M subtotals","index":75,"n_rows":101,"n_cols":5,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:","L, E, M subtotals"]
[]
[null,"Sheet","Activity","Labor subtotal","Equipment subtotal"]
[null,"Waste Rock Dumps","Regrading",{"$f":"'Waste Rock Dumps'!M242","v":47819},{"$f":"'Waste Rock Dumps'!N242","v":387783}]
["hide",null,"Cover 1 Placement",{"$f":"'Waste Rock Dumps'!O286+'Waste Rock Dumps'!S286+'Waste Rock Dumps'!V286","v":0},{"$f":"'Waste Rock Dumps'!P286+'Waste Rock Dumps'!T286+'Waste Rock Dumps'!W286","v":0}]
["hide",null,"Cover 2 Placement",{"$f":"'Waste Rock Dumps'!O333+'Waste Rock Dumps'!S333+'Waste Rock Dumps'!V333","v":0},{"$f":"'Waste Rock Dumps'!P333+'Waste Rock Dumps'!T333+'Waste Rock Dumps'!W333","v":0}]
[null,null,"Growth Media Placement",{"$f":"'Waste Rock Dumps'!I380","v":322461},{"$f":"'Waste Rock Dumps'!J380","v":5371655}]
[null,null,"Ripping/Scarifying",{"$f":"'Waste Rock Dumps'!K424","v":8259},{"$f":"'Waste Rock Dumps'!L424","v":55838}]
[null,null,"Revegetation",{"$f":"'Waste Rock Dumps'!N424","v":83374.539999999994},{"$f":"'Waste Rock Dumps'!O424","v":166146.28}]
["hide","Tailings","Embankment Regrading",{"$f":"Tailings!M95","v":0},{"$f":"Tailings!N95","v":0}]
[null,"Tailings","Surface Regrading",{"$f":"Tailings!M104","v":26635},{"$f":"Tailings!N104","v":215994}]
["hide",null,"Cover 1 Placement",{"$f":"Tailings!O113+Tailings!S113+Tailings!V113","v":0},{"$f":"Tailings!P113+Tailings!T113+Tailings!W113","v":0}]
["hide",null,"Cover 2 Placement",{"$f":"Tailings!O125+Tailings!S125+Tailings!V125","v":0},{"$f":"Tailings!P125+Tailings!T125+Tailings!W125","v":0}]
[null,null,"Growth Media Placement",{"$f":"Tailings!I137","v":450169},{"$f":"Tailings!J137","v":8579446}]
[null,null,"Ripping/Scarifying",{"$f":"Tailings!L146","v":11500},{"$f":"Tailings!M146","v":77782}]
[null,null,"Revegetation",{"$f":"Tailings!O146","v":236078},{"$f":"Tailings!P146","v":236078}]
["hide","Quarries & Borrow Pits","Regrading",{"$f":"'Quarries & Borrow Pits'!M136","v":0},{"$f":"'Quarries & Borrow Pits'!N136","v":0}]
["hide",null,"Cover 1 Placement",{"$f":"'Quarries & Borrow Pits'!O145+'Quarries & Borrow Pits'!S145+'Quarries & Borrow Pits'!V145","v":0},{"$f":"'Quarries & Borrow Pits'!P145+'Quarries & Borrow Pits'!T145+'Quarries & Borrow Pits'!W145","v":0}]
["hide",null,"Cover 2 Placement",{"$f":"'Quarries & Borrow Pits'!O157+'Quarries & Borrow Pits'!S157+'Quarries & Borrow Pits'!V157","v":0},{"$f":"'Quarries & Borrow Pits'!P157+'Quarries & Borrow Pits'!T157+'Quarries & Borrow Pits'!W157","v":0}]
[null,"Quarries & Borrow Pits","Growth Media Placement",{"$f":"'Quarries & Borrow Pits'!I169","v":31766},{"$f":"'Quarries & Borrow Pits'!J169","v":563711}]
[null,null,"Ripping/Scarifying",{"$f":"'Quarries & Borrow Pits'!K180","v":1947},{"$f":"'Quarries & Borrow Pits'!L180","v":13169}]
[null,null,"Revegetation",{"$f":"'Quarries & Borrow Pits'!N180","v":39030},{"$f":"'Quarries & Borrow Pits'!O180","v":39030}]
[null,null,"Berm Construction",{"$f":"'Quarries & Borrow Pits'!I192","v":883},{"$f":"'Quarries & Borrow Pits'!J192","v":7158}]
[null,null,"Berm Revegetation",{"$f":"'Quarries & Borrow Pits'!D201","v":10786},{"$f":"'Quarries & Borrow Pits'!E201","v":10786}]
["hide","Roads","Regrading",{"$f":"Roads!H104","v":0},{"$f":"Roads!I104","v":0}]
[null,"Roads","Growth Media Placement",{"$f":"Roads!I113","v":3493},{"$f":"Roads!J113","v":25140}]
[null,null,"Ripping/Scarifying",{"$f":"Roads!G122","v":312},{"$f":"Roads!H122","v":2107}]
[null,null,"Revegetation",{"$f":"Roads!J122","v":7050},{"$f":"Roads!K122","v":7050}]
[null,"Process Ponds","Liner Cutting and Folding",{"$f":"'Process Ponds'!D141","v":15091},{"$f":"'Process Ponds'!E141","v":17356}]
[null,null,"Backfill/Cover 1 Placement",{"$f":"'Process Ponds'!O158+'Process Ponds'!S158+'Process Ponds'!V158","v":27943},{"$f":"'Process Ponds'!P158+'Process Ponds'!T158+'Process Ponds'!W158","v":364297}]
[null,null,"Backfill/Cover 2 Placement",{"$f":"'Process Ponds'!O178+'Process Ponds'!S178+'Process Ponds'!V178","v":27943},{"$f":"'Process Ponds'!P178+'Process Ponds'!T178+'Process Ponds'!W178","v":87603}]
["hide",null,"Growth Media Placement",{"$f":"'Process Ponds'!I198","v":0},{"$f":"'Process Ponds'!J198","v":0}]
[null,null,"Revegetation",{"$f":"'Process Ponds'!D214","v":20775},{"$f":"'Process Ponds'!E214","v":20775}]
[null,null,"E-Cell/ET-Cell Liner",{"$f":"'Process Ponds'!E231+'Process Ponds'!J231","v":0},{"$f":"'Process Ponds'!F231+'Process Ponds'!K231","v":0}]
[null,null,"E-Cell/ET-Cell Piping",{"$f":"'Process Ponds'!E248+'Process Ponds'!J248+'Process Ponds'!O248","v":48476},{"$f":"'Process Ponds'!F248+'Process Ponds'!K248+'Process Ponds'!P248","v":30022}]
[null,"Yards","Regrading",{"$f":"'Yards, Etc.'!L177","v":13815},{"$f":"'Yards, Etc.'!M177","v":111995}]
["hide",null,"Cover 1 Placement",{"$f":"'Yards, Etc.'!O205+'Yards, Etc.'!S205+'Yards, Etc.'!V205","v":0},{"$f":"'Yards, Etc.'!P205+'Yards, Etc.'!T205+'Yards, Etc.'!W205","v":0}]
["hide",null,"Cover 2 Placement",{"$f":"'Yards, Etc.'!O235+'Yards, Etc.'!S235+'Yards, Etc.'!V235","v":0},{"$f":"'Yards, Etc.'!P235+'Yards, Etc.'!T235+'Yards, Etc.'!W235","v":0}]
[null,null,"Growth Media Placement",{"$f":"'Yards, Etc.'!I265","v":22269},{"$f":"'Yards, Etc.'!J265","v":415961}]
[null,null,"Ripping/Scarifying",{"$f":"'Yards, Etc.'!G293","v":2649},{"$f":"'Yards, Etc.'!H293","v":17909}]
[null,null,"Revegetation",{"$f":"'Yards, Etc.'!J293","v":54137},{"$f":"'Yards, Etc.'!K293","v":54137}]
["hide","Haul Material","Crush/Screen",{"$f":"'Haul Material'!O69","v":0},{"$f":"'Haul Material'!P69","v":0}]
[null,"Haul Material","Haul Material",{"$f":"'Haul Material'!V69","v":19099},{"$f":"'Haul Material'!W69","v":353573}]
["hide",null,"Compact Material",{"$f":"'Haul Material'!S69","v":0},{"$f":"'Haul Material'!T69","v":0}]
["hide",null,"Cover Placement",{"$f":"'Haul Material'!I82","v":0},{"$f":"'Haul Material'!J82","v":0}]
["hide",null,"Growth Media Placement",{"$f":"'Haul Material'!R82","v":0},{"$f":"'Haul Material'!S82","v":0}]
["hide",null,"Ripping/Scarifying",{"$f":"'Haul Material'!F94","v":0},{"$f":"'Haul Material'!G94","v":0}]
["hide",null,"Revegetation",{"$f":"'Haul Material'!I94","v":0},{"$f":"'Haul Material'!J94","v":0}]
[null,"Buildings and Foundations","Building Demolition",{"$f":"'Foundations & Buildings'!M247","v":728815},{"$f":"'Foundations & Buildings'!N247","v":891713}]
[null,null,"Wall Demolition",{"$f":"'Foundations & Buildings'!P247","v":10164},{"$f":"'Foundations & Buildings'!Q247","v":6049}]
[null,null,"Slab Demolition",{"$f":"'Foundations & Buildings'!S247","v":3852},{"$f":"'Foundations & Buildings'!T247","v":25745}]
[null,null,"Cover Placement",{"$f":"'Foundations & Buildings'!I305","v":1696},{"$f":"'Foundations & Buildings'!J305","v":28208}]
["hide",null,"Growth Media Placement",{"$f":"'Foundations & Buildings'!R305","v":0},{"$f":"'Foundations & Buildings'!S305","v":0}]
["hide",null,"Ripping/Scarifying",{"$f":"'Foundations & Buildings'!G363","v":0},{"$f":"'Foundations & Buildings'!H363","v":0}]
["hide",null,"Revegetation",{"$f":"'Foundations & Buildings'!J363","v":0},{"$f":"'Foundations & Buildings'!K363","v":0}]
[null,"Diversion Ditches","Backfilling/Regrading",{"$f":"'Sediment & Drainage Control'!G281","v":28442},{"$f":"'Sediment & Drainage Control'!H281","v":62541}]
["hide",null,"Liner Installation",{"$f":"'Sediment & Drainage Control'!J281","v":0},{"$f":"'Sediment & Drainage Control'!K281","v":0}]
[null,null,"Rip-Rap Installation",{"$f":"'Sediment & Drainage Control'!N281","v":3171539},{"$f":"'Sediment & Drainage Control'!O281","v":9587206}]
[null,null,"Revegetation",{"$f":"'Sediment & Drainage Control'!D383","v":45528.559999999983},{"$f":"'Sediment & Drainage Control'!E383","v":45528.559999999983}]
["hide","Monitoring Wells"]
[null,"Solution Management","Pumping",{"$f":"'Solution Mgmt'!O154","v":1049932.8},{"$f":"'Solution Mgmt'!P154","v":1096092}]
["hide",null,"Forced Evaporation",{"$f":"'Solution Mgmt'!N171","v":0},{"$f":"'Solution Mgmt'!O171","v":0}]
["hide",null,"Water Treatment",{"$f":"'Solution Mgmt'!F183","v":0},{"$f":"'Solution Mgmt'!G183","v":0}]
[null,null,"Decontamination",{"$f":"'Solution Mgmt'!O193","v":40771.199999999997},{"$f":"'Solution Mgmt'!P193","v":14328}]
[null,"Waste Management","Solid Waste",{"$f":"'Waste Disposal'!J115","v":264},{"$f":"'Waste Disposal'!K115","v":1221}]
["hide",null,"Hazardous Waste"]
["hide",null,"Hydrocarbon-Contaminated Soils",{"$f":"'Waste Disposal'!H138","v":34},{"$f":"'Waste Disposal'!I138","v":87}]
[null,"Other User Costs","Labor subtotal",{"$f":"'Other User'!N65","v":197006.13009991968},{"$f":"'Other User'!O65","v":1577305.5438175101}]
[null,"Misc. Costs","Fence Removal",{"$f":"'Misc. Costs'!L36","v":32951},{"$f":"'Misc. Costs'!M36","v":32466}]
[null,null,"Fence Installation",{"$f":"'Misc. Costs'!L54","v":22206},{"$f":"'Misc. Costs'!M54","v":14433}]
[null,null,"Culvert & Buried Pipe Removal",{"$f":"'Misc. Costs'!M71","v":1132},{"$f":"'Misc. Costs'!N71","v":1252}]
[null,null,"Surface Pipe Removal",{"$f":"'Misc. Costs'!M89","v":148320},{"$f":"'Misc. Costs'!N89","v":38400}]
[null,null,"Power Line and Substation Removal",{"$f":"'Misc. Costs'!N105","v":38744},{"$f":"'Misc. Costs'!O105","v":29250}]
[null,"Rip-Rap & Rock Lining","Rip-Rap & Rock Lining",{"$f":"'Misc. Costs'!M129","v":169638},{"$f":"'Misc. Costs'!N129","v":512798}]
[null,"Monitoring","Reclamation Monitoring",{"$f":"Monitoring!E103","v":297054.72000000003},{"$f":"Monitoring!F103","v":7102.08}]
[null,null,"Water/Rock Sample Analysis - Labor",{"$f":"Monitoring!E131","v":988732.9600000002},{"$f":"Monitoring!F131","v":52772.39999999998}]
[null,null,"Water/Rock Sample Analysis - Reporting",{"$f":"Monitoring!I131","v":797432.05000000016}]
[null,"Reclamation Maintenance","Revegetation Maintenance",{"$f":"'Recl. Maint'!Q26","v":40448},{"$f":"'Recl. Maint'!R26","v":40448}]
["hide",null,"Cover Maintenance",{"$f":"'Recl. Maint'!P48","v":14397},{"$f":"'Recl. Maint'!Q48","v":43192}]
[null,null,"Growth Media Maintenance",{"$f":"'Recl. Maint'!P65","v":197377},{"$f":"'Recl. Maint'!Q65","v":592130}]
[null,"Construction Management","Construction Management",{"$f":"'Constr. Mgmt'!D69","v":628024},{"$f":"'Constr. Mgmt'!E69","v":91143}]
[null,null,"Road Maintenance",{"$f":"'Constr. Mgmt'!R41","v":364056},{"$f":"'Constr. Mgmt'!S41","v":2241771.84}]
["hide","Mobilization/Demobilization",null,{"$f":"SUM(Mobilization!$Q$81:$Q$111)","v":0}]
[]
[null,null,"Labor subtotal",{"$f":"SUM(D11:D91)","v":10552316.960099921}]
[null,null,"Total directs",{"$f":"'Acct Codes'!$E$59","v":54091527.983917423}]
[null,null,"Labor as a % of total directs:",{"$f":"D92/D93","v":0.19508261928258622}]
[null,null,null,"to User 25 Indirects backup^"]
[]
[null,null,"Equipment subtotal",{"$f":"SUM(E11:E91)","v":34265683.703817502}]
[null,null,"Total directs",{"$f":"'Acct Codes'!$E$59","v":54091527.983917423}]
[null,null,"Equipment as a % of total directs:",{"$f":"D97/D98","v":0.63347598008334005}]
[]
[null,null,"Material subtotal",{"$f":"1-D99-D94","v":0.17144140063407373}]

{"sheet":"User 29","index":76,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:"]

{"sheet":"User 30","index":77,"n_rows":8,"n_cols":1,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[{"$f":"CONCATENATE('Property Information'!$B$25, 'Property Information'!$C$25,IF('Property Information'!$BD$33=TRUE,\"- Notice or Exploration\",IF('Property Information'!$BE$33=TRUE,\" - Plan of Operations\",\" - Reclamation Plan\")))","v":"Project Name:  Copper Flat Reclamation Bond Cost Estimate 2018 - Reclamation Plan"}]
[{"$f":"CONCATENATE('Property Information'!B27,SubmittalDate)","v":"Date of Submittal:  July 2019"}]
[{"$f":"CONCATENATE('Property Information'!B11,FileName)","v":"File Name:  Copper_Flat_FA_SRCE_191000_060_FNL_Rev02_ft_20190711.xlsm"}]
[{"$f":"CONCATENATE(\"Model Version: \",'Property Information'!B6)","v":"Model Version: Version 2.0"}]
[{"$f":"CONCATENATE(\"Cost Data: \",DataCostBasis)","v":"Cost Data: User Data"}]
[{"$f":"CONCATENATE(\"Cost Data File: \",DataFileName)","v":"Cost Data File: Copper_Flat_CDF_191000_060_FNL_Rev02_20190129_ft.xlsm"}]
[{"$f":"CONCATENATE(\"Cost Estimate Type: \",CostType,\"          Cost Basis: \",CostBasisCategory)","v":"Cost Estimate Type: FA          Cost Basis: Copper Flat FA"}]
["Sheet Name:"]

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